{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Notes","Quick Start Guide","Project Info","Building Inputs","Dev Type Streets","Dev Type Building Mix","Dev Type Attributes","Summary New","Summary Total","Proximity","SCENARIO1","SCENARIO2","SCENARIO3","SCENARIO4","SCENARIO5","BUILDINGS1","BUILDINGS2","BUILDINGS3","BUILDINGS4","BUILDINGS5","Existing Land Use","Existing Developed Area","Existing Energy and Carbon","Abandonment","Residential Energy Coefficients","Commercial Energy Coefficients","Metro CDD HDD","HH Travel Model","Travel App Link","FIT Link","Workshop Chipsets"],"not_rendered":{"charts":79,"images":1,"macros":1,"external_links":0,"defined_names":1049,"comments":10,"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":"Notes","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Date","Tab","Note","Finalized?"]
["2012-04-28","Building Inputs","Calculated redev rate","Y"]
["2012-04-28","Dev Type Urban Character","added Street sq ft per acre and street miles per sq mile","Y"]
["2012-04-28","Spatial Outputs","need to link via Arc push","Y"]
["2012-05-02","Building Inputs","added Civic and Hospitality land use categories","Y"]
["2012-05-02","Building Inputs","need to update Mixed Use? column to include hospitality and civic","Y"]
["2012-09-02","Building outputs tabs","need to account for redev, as in Scenario outputs tabs","Y"]
["2012-09-02","Summary Total and MXD Inputs","calculating weighted median income difficult to impossible with simple Excel functions","Y"]
["2012-09-02","Summary Total and MXD Inputs","how do we account for redevelopment's impact to income distribution of existing households?","N"]
["2012-09-02","Summary Total","housing units by type: currently accounts for redev… can result in negatives…","Y"]
["2012-09-02","Existing Land Use","need to link via Arc push","Y"]
["2012-09-02","Existing Developed Area","need to link via Arc push","Y"]
["2012-09-02","Dev Type Open Space","need Ecosystem Services parameters from Univ of Utah to include here - assign value to public and private open spaces, and parameters for Landscape dev types","N"]
["2012-09-02","Building Inputs","rewrite Macro to align with ROI Model Scenario Spreadsheet tab","Y"]
["2012-09-02","Spatial Outputs","need to link via Arc push; incorporate increase in intersection density from newly painted Vacant land via Dev Type street characteristics","N"]
["2012-11-14","Summary (new and total)","add hotel rooms in as an output","Y"]
["2012-11-14","Dev Type Building Mix","Add hotels to housing unit mix or own category?","Y"]
["2012-12-14","Existing Housing and Income tab","Possibly track: sum of EX_SF and EX_MH based on EX_INCOME field?","N"]

{"sheet":"Quick Start Guide","index":1,"n_rows":79,"n_cols":2,"rows_kept":79,"cut":false,"hidden":false,"merged":[[12,1,12,5],[13,1,13,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The Spreadsheet Tabs","Description"]
["Project Info","Inputs required for a range of indicators"]
["Building Inputs","Inputs for the building prototypes that form the building blocks for the Dev Types"]
["Dev Type Streets","Inputs for the street and block characteristics of each Dev Type"]
["Dev Type Inputs","Combine building types to create Dev Types"]
["Dev Type Attributes","Detailed characteristics about each Dev Type"]
["Summary New","New Growth Summary outputs for all 5 Scenarios"]
["Summary Total","Total Development Summary outputs for all 5 Scenarios"]
["SCENARIO1","Detailed Development Type outputs of Scenario 1"]
["SCENARIO2","Detailed Development Type outputs of Scenario 2"]
["SCENARIO3","Detailed Development Type outputs of Scenario 3"]
["SCENARIO4","Detailed Development Type outputs of Scenario 4"]
["SCENARIO5","Detailed Development Type outputs of Scenario 5"]
["BUILDING1","Detailed Building-level outputs of Scenario 1"]
["BUILDING2","Detailed Building-level outputs of Scenario 2"]
["BUILDING3","Detailed Building-level outputs of Scenario 3"]
["BUILDING4","Detailed Building-level outputs of Scenario 4"]
["BUILDING5","Detailed Building-level outputs of Scenario 5"]
[]
["Tab Color Definition"]
["Input Tab"]
["Output Tab"]
["Reference Tab"]
[]
["Cell Color Definition"]
["Input Cell"]
["Header Cell"]
["Subheader Cell"]
["Output Cell","[white]"]
[]
["Available Indicators","Location"]
["Developed Acres","Summary New Tab, Summary Total Tab"]
["Infill Development","Summary New Tab, Summary Total Tab"]
["Building Square Footage Mix","Summary New Tab"]
["Land Area Mix","Summary New Tab, Summary Total Tab"]
["Population","Summary New Tab, Summary Total Tab"]
["Net New Growth","Summary Total Tab"]
["Displacement From Redevelopment","Summary Total Tab"]
["Housing Mix","Summary New Tab, Summary Total Tab"]
["Affordability","Summary New Tab, Summary Total Tab"]
["Housing Distribution By Income","Summary New Tab"]
["Housing By Building Type","Summary New Tab"]
["Employment Mix","Summary New Tab, Summary Total Tab"]
["Jobs/Housing Balance","Summary New Tab, Summary Total Tab"]
["Affordability (H+T+E)","Summary Total Tab, MXD Travel App, HH Travel App"]
["Density","Summary New Tab, Summary Total Tab"]
["Income","Summary New Tab"]
["Walk and Transit Friendliness","Summary New Tab"]
["Parking","Summary New Tab"]
["Financial","Summary New Tab"]
["Subsidy","Summary New Tab"]
["New Infrastructure","Summary New Tab"]
["Tax Revenue","Summary New Tab, Summary Total Tab"]
["Sustainability","Summary New Tab, Summary Total Tab"]
["Bike Trips","MXD Travel App, HH Travel App"]
["Walk Trips","MXD Travel App, HH Travel App"]
["Transit Trips","MXD Travel App, HH Travel App"]
["Vehicle Trips","MXD Travel App, HH Travel App"]
["Internal Trips","MXD Travel App"]
["External Trips","MXD Travel App, HH Travel App"]
["Vehicle Miles Traveled (VMT)","MXD Travel App, HH Travel App"]
["Traffic Accidents","MXD Travel App, HH Travel App"]
["ULI Shared Parking Savings","MXD Travel App"]
["Transportation Affordability","MXD Travel App"]
["Daily Emissions","MXD Travel App, HH Travel App"]
["Tax Revenue Per New Housing Unit","Fiscal Impact Tool (FIT) App"]
["Operations and Maintenance Costs","Fiscal Impact Tool (FIT) App"]
["Capital Outlays","Fiscal Impact Tool (FIT) App"]
["Cost to Revenue Ratio","Fiscal Impact Tool (FIT) App"]

{"sheet":"Project Info","index":2,"n_rows":161,"n_cols":11,"rows_kept":161,"cut":false,"hidden":false,"merged":[[112,0,112,4],[150,0,150,2],[151,0,152,0],[151,1,151,2],[160,0,160,2],[120,0,120,2],[148,0,148,2],[125,0,125,2],[126,0,127,0],[126,1,126,2],[137,0,137,2],[147,0,147,2],[135,0,135,2],[138,1,138,2],[138,0,139,0],[103,0,104,0],[103,1,104,1],[103,2,103,4],[84,0,84,3],[51,2,51,5],[59,0,59,3],[59,5,59,6],[51,6,52,6],[51,1,52,1],[56,0,56,6],[5,6,5,10],[7,7,12,7],[7,8,12,8],[7,9,12,9],[7,10,12,10],[7,6,12,6],[5,0,6,0],[43,0,44,0],[1,0,1,5],[25,0,26,0],[25,1,26,1],[2,1,2,5],[43,1,43,2],[5,1,5,2],[5,3,5,5],[15,0,16,0],[15,1,16,1]]}
[]
["Select Project Location (or nearest location)"]
["Metro","Cleveland-Elyria-Mentor, OH Metropolitan Statistical Area"]
[]
[]
["Household / Population Assumptions","Existing Households",null,"New Development Population Generation Rates",null,null,"Avg. Household Size (New Development)"]
[null,"Avg. Unit Size","Avg. HH Size","Gross Sq Ft per Resident","Max Household Size","Vacancy Rate","Scenario 1","Scenario 1","Scenario 1","Scenario 1","Scenario 1"]
["Multifamily",800,2.2000000000000002,499,1.5,0,{"$f":"'Summary New'!B165","v":1.5},{"$f":"'Summary New'!D165","v":0},{"$f":"'Summary New'!F165","v":0},{"$f":"'Summary New'!H165","v":0},{"$f":"'Summary New'!J165","v":0}]
["Townhome",1200,2.4,599,2.2000000000000002,0]
["Single Family Small Lot",1800,2.5]
["Single Family Conventional Lot",2500,2.6,699,2.5499999999999998,0]
["Single Family Large Lot",3000,2.7]
["Mobile Home",500,2.5,699,2.75,0]
[]
[]
["Existing Average Household Incomes","$ / Year"]
[]
["Multifamily",44000]
["Townhome",48000]
["Single Family Small Lot",50000]
["Single Family Conventional Lot",52000]
["Single Family Large Lot",60000]
["Mobile Home",35000]
[]
[]
["Existing Average Monthly Housing Costs (Rent or Mortgage)","$ / Month"]
[]
["Multifamily",650]
["Townhome",750]
["Single Family Small Lot",1000]
["Single Family Conventional Lot",1200]
["Single Family Large Lot",1400]
["Mobile Home",450]
["Weighted Average",{"$f":"IF(B35=0,SUMPRODUCT(B28:B33,EX_Res_by_Type)/SUM(EX_Res_by_Type),B35)","v":{"$error":"#DIV/0!"}}]
["Manual Overide Average"]
[]
[]
["Single Family Lot Size Assumptions","Sq Ft"]
["Small Lot Single Family",5000,"or below"]
["Conventional Lot Single Family",{"$f":"B39 & \" - \" & B41","v":"5000 - 7001"}]
["Large Lot Single Family",7001,"or above"]
[]
[]
["Affordability Standards","Maxiumum Housing Expenditures"]
[null,"Owner","Renter"]
["% of Income for Housing",0.26,0.3]
["Maximum LTV",0.8]
["Mortgage Years",30]
["Mortgage Interest Rate",0.06]
[]
[]
["Student Generation Rates","Units","Public School",null,null,null,"Private School"]
["Residential Housing Type",null,"Public School Generation Rate","K-5",{"$f":"\"6 - 8\"","v":"6 - 8"},{"$f":"\"9 - 12\"","v":"9 - 12"}]
["Fewer than 8 Units per Acre",8,0.45,0.157,0.13500000000000001,0.1575,5.8200000000000002E-2]
["9-14 Units per Acre",14,0.21,7.3499999999999996E-2,6.3E-2,7.3499999999999996E-2,4.82E-2]
["15+ Unis per Acre",15,0.15,5.2499999999999998E-2,4.4999999999999998E-2,5.2499999999999998E-2,4.5100000000000001E-2]
["Table 7-6. Planner's Estimating Guide.  Projecting Land-Use and Facility Needs.  Arthur C. Nelson. 2004."]
[]
[]
["Wage Estimator",null,null,null,null,"Envision Wage Estimates"]
["Industry description","Annual payroll\n($1,000)","Number of paid\nemployees\nfor pay period","Average Wage",null,"Envision Employment Categories","Adjusted Income ($/yr)"]
["Forestry, fishing, and related activities",null,null,{"$f":"IF(C62=0,0,B62*1000/C62)","v":0},null,"Retail",{"$f":"IFERROR(((C68*D68)+(C80*D80))/SUM(C68,C80),0)","v":0}]
["Mining",null,null,0,null,"Office/Public",{"$f":"IFERROR(((C64*D64)+(C70*D70)+(C71*D71)+(C73*D73)+(C74*D74)+(C77*D77))/SUM(C64,C70,C71,C73,C74,C77),0)","v":0}]
["Utilities",null,null,0,null,"Industrial",{"$f":"IFERROR(((C63*D63)+(C66*D66)+(C69*D69))/SUM(C63,C66,C69),0)","v":0}]
["Construction",null,null,0,null,"Education",{"$f":"IFERROR(((C76*D76))/SUM(C76),0)","v":0}]
["Manufacturing",null,null,0,null,"Hotel",{"$f":"IFERROR(((C80*D80))/SUM(C80),0)","v":0}]
["Wholesale trade",null,null,0]
["Retail trade",null,null,0]
["Transportation and warehousing",null,null,0]
["Information",null,null,0]
["Finance and insurance",null,null,0]
["Real estate and rental and leasing",null,null,0]
["Professional, scientific, and technical services",null,null,0]
["Management of companies and enterprises",null,null,0]
["Administrative and waste services",null,null,0]
["Educational services",null,null,0]
["Health care and social assistance",null,null,0]
["Arts, entertainment, and recreation",null,null,0]
["Accommodation and food services",null,null,0]
["Accommodation",null,null,0]
["Food Services",null,null,0]
["Other services, except public administration",null,null,0]
["Government and government enterprises",null,null,0]
["Total",null,null,{"$f":"IFERROR((SUM(D62:D83*C62:C83)/SUM(C62:C83)),0)","v":0}]
[]
[]
["Property Tax","Annual Property Tax Rate"]
["Residential",7.0000000000000007E-2]
["Commercial",7.6000000000000012E-2]
[]
["Sales Tax","Annual Sales Tax Revenue per Retail Sq Ft"]
["Sales Tax Rate",6.5000000000000002E-2]
["Sales per Sq Ft",318]
[]
[]
["New Infrastructure Costs (Capital Costs only)","Unit","Cost"]
["New Roadway","Lane Mile",2250000]
["Streetscape","Lineal Foot"]
["Sewerage","Lineal Foot",100]
["Utilities - above-ground","Mile",600000]
["Water Lines","Lineal Foot",227]
[]
[]
["Electrical Energy Fuel Mix","Fuel Mix (%)","CO2 per Million BTU"]
[null,null,"kg","Pounds","Tons"]
["Coal (anthracite)",null,103.69,{"$f":"C106*2.20462","v":228.59704779999998},{"$f":"D106*0.00045359237","v":0.10368987668660527}]
["Coal (bituminous)",1,93.28,205.64695359999999,9.3279889066704022E-2]
["Coal (subbituminous)",null,97.17,214.22292539999998,9.7169884440519189E-2]
["Coal (lignite)",null,97.72,215.43546639999997,9.7719883786431344E-2]
["Diesel fuel & heating oil",null,73.150000000000006,161.26795300000001,7.3149913006318609E-2]
["Propane",null,63.07,139.04538339999999,6.3069924993964646E-2]
["Natural gas",null,53.06,116.9771372,5.3059936898363164E-2]
["http://www.eia.doe.gov/oiaf/1605/coefficients.html"]
[]
[]
["Energy Costs","$ / 1000 BTU"]
["Residential",12]
["Commercial",12]
[]
[]
["Landscaping Water Consumption"]
["Water per Sq Foot of Lawn Area",0.05,"Gallons/Sq Ft"]
["Maximum Watered Lawn Area",0.25,"Acres"]
[]
[]
["Internal Water Consumption"]
["Building Type/Use","Water Use (G/Day)"]
[null,"Resident","Employee"]
["Multifamily Residential",35]
["Townhome",50]
["Typical Single Family",70]
["Large Single Family",90]
["Retail",null,68]
["Office",null,106]
["Industrial",null,133]
["Vickers, Amy. Handbook of Water Use and Conservation. (2001)"]
[]
["Waste Water Production"]
["Building Type/Use","Water Waste (G/Day)"]
[null,"Resident","Employee"]
["Multifamily Residential",60]
["Townhome",80]
["Typical Single Family",100]
["Large Single Family",120]
["Retail",null,38]
["Office",null,49]
["Industrial",null,49]
["Adapted from Metcalf and Eddy (1991) Wastewater Engineering. Treatment Disposal Reuse, G. Tchobanoglous and F.L. Burton (Eds.), 1820 pp. New York: McGraw-Hill."]
["http://www.eolss.net/EolssSampleChapters/C06/E6-13-04-05/E6-13-04-05-T14.htm"]
[]
["Solid Waste Production"]
["Building Type/Use","Solid Waste (lbs/Day)"]
[null,"Resident","Employee"]
["Multifamily Residential",1.5]
["Townhome",2]
["Typical Single Family",3]
["Large Single Family",4]
["Retail",null,5]
["Office",null,3.5]
["Industrial",null,9]
["http://www.calrecycle.ca.gov/wastechar/wastegenrates/default.htm"]

{"sheet":"Building Inputs","index":3,"n_rows":66,"n_cols":120,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,39,1,45],[1,73,1,76],[1,61,1,63],[1,58,1,60],[1,52,1,54],[1,55,1,57],[1,70,1,72],[1,117,1,118],[1,111,1,113],[1,109,1,110],[1,106,1,108],[1,92,1,93],[1,114,1,116],[1,94,1,97],[1,98,1,101],[1,102,1,105],[1,10,1,25],[54,89,54,91],[1,49,1,51],[0,0,1,1],[0,2,1,2],[1,26,1,30],[54,4,54,6],[1,46,1,48],[1,77,1,80],[1,81,1,86],[1,3,1,9],[1,34,1,35],[1,31,1,33],[1,64,1,69],[1,36,1,38],[1,89,1,91]]}
[null,null,"1. Load your Prototype buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"Building and Site Characteristics",null,null,null,null,null,null,"Building Square Footage Mix (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,"Housing Type",null,null,"Residential Rent",null,"Residential Sales Price",null,null,"Household Characteristics",null,null,null,null,null,null,"Employment",null,null,"Retail",null,null,"Office",null,null,"Industrial",null,null,"Public / Civic",null,null,"Educational",null,null,"Hotel / Hospitality",null,null,null,null,null,"Commercial Parking",null,null,"Parking",null,null,null,"Residential Energy Use  (Million BTU / Yr)",null,null,null,"Commercial Energy Use  (Million BTU / Yr)",null,null,null,null,null,"Total Building Energy Use","Energy Cost","Carbon Emissions (Tons / Yr)",null,null,"Landscaping Water Consumption",null,"Internal Water Consumption",null,null,null,"Waste Water",null,null,null,"Solid Waste",null,null,null,"Land Cost",null,null,"Project Value",null,"Subsidy",null,null,"Property Tax Revenue",null,null,"Sales Tax Revenue",null,"Redevelopment Rate"]
[null,"#","Building Name","Lot Size (Sq Ft)","Building Lot Coverage","Landscaping Lot Coverage","Parking Lot Coverage","Height (Stories)","Floor Area Ratio (FAR)","Bldg Sq Ft","Residential","Multifamily","Townhome","Single Family","Small Lot Single Family","Medium Lot Single Family","Large Lot Single Family","Mobile Home","Employment","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","Residential Sq Ft","Net Sq Ft per Unit","Gross Sq Ft per Unit","Dwelling Units / Building","Dwelling Units / Acre","Type of Housing","Percent Renter","Percent Owner","Rent ($/SqFt)","Avg Rent ($/Mo.)","Sales Price ($/SqFt)","Avg Sales Price ($)","Avg Monthly Mortgage Payment ($)","Vacancy Rate","Households per Acre","Average Household Size","Average Number of Workers in HH","Average School Age Children per Household","Estimated Household Income Based on Housing Costs","Estimated Individual Income Based on Employment","Total Employment Sq Ft","Total Jobs / Building","Total Jobs / Acre","Retail Gross Sq Ft","Space per  Employee","Retail Employees / Acre","Office Gross Sq Ft","Space per Employee","Office Employees / Acre","Industrial Gross Sq Ft","Space per Employee","Industrial Employees / Acre","Public / Civic Gross Sq Ft","Space per Employee","Public / Civic Employees / Acre","Educational Gross Sq Ft","Space per Employee","Educational Employees / Acre","Hospitality Gross Sq Ft","Space per Employee","Hospitality Employees / Acre","Net Space per Hotel Room","Gross Space per Hotel Room","Hotel Rooms / Acre","Commercial Parking Gross Sq Ft","Space per Employee","Commercial Parking Employees / Acre","Parking Spaces","Parking SqFt","Parking Cost ($)","% Parking Costs","Space Heating (per unit)","Space Cooling (per unit)","Other Energy (per unit)","Total per Unit","Space Heating (per building)","Space Cooling (per building)","Other Energy (per building)","Total per Commercial Area","per Employee","per Sq Ft","Total Energy Use","Residential Energy Cost ($ / Mo)","Per Unit","Per Employee","Total CO2 Emissions per Building","Landscaping Water Use (G/Unit/Day)","Landscaping Water Use (G/Building/Day)","Per Resident (G/Resident/Day)","Per Employee (G/Employee/Day)","Per Unit (G/Day)","Total Per Building (G/Day/Building)","Waste Water (G/Resident/Day)","Waste Water (G/Employee/Day)","Per Unit (G/Day)","Waste Water (G/Day/Building)","Solid Waste (lbs/Resident/Day)","Solid Waste (lbs/Employee/Day)","Per Unit (lbs/Day)","Solid Waste (lbs/Day/Building)","Land Cost ($/SqFt)","Total Site Cost ($)","Site Cost ($/Acre)","Project Value ($)","Project Value per Acre ($/Acre)","Project Subsidy ($)","Subsidy per Unit","Project Subsidy per Acre ($/Acre)","Property Tax Revenue ($/yr)","Property Tax Revenue ($/yr/Unit)","Property Tax Revenue ($/yr/Acre)","Sales Tax Revenue ($/yr)","Sales Tax Revenue ($/yr/Acre)","Relative Value (0-1 scale)"]
[null,1,"test",10000,1,null,null,1,1,{"$f":"D4*I4","v":10000},1,{"$f":"IF(AF4=\"MF\",$K4,0)","v":1},{"$f":"IF(AF4=\"TH\",$K4,0)","v":0},{"$f":"IF(AF4=\"SF\",$K4,0)","v":0},{"$f":"IF($N4=1,IF($D4<=SF_Small_Lot_Size,1,0),0)","v":0},{"$f":"IF($N4=1,IF(AND($D4>SF_Small_Lot_Size,$D4<SF_Large_Lot_Size),1,0),0)","v":0},{"$f":"IF($N4=1,IF($D4>=SF_Large_Lot_Size,1,0),0)","v":0},{"$f":"IF($AF4=\"MH\",K4,0)","v":0},{"$f":"SUM(T4:Z4)","v":0},null,null,null,null,null,null,null,{"$f":"B_Gross_Bldg_Sq_Ft*B_Res_per","v":10000},4356,4356,{"$f":"IF(AC4=0,0,(AA4/AC4))","v":2.2956841138659319},{"$f":"IF(AC4=0,0,(AA4/AC4)*(43560/D4))","v":9.9999999999999982},"MF",1,{"$f":"IF(AG4=\"\",0,IF(AE4=0,0,IF(AG4=1,0,IF(AG4=0,1,1-AG4))))","v":0},1,{"$f":"IF(AG4=0,0,AB4*AI4)","v":4356},null,{"$f":"IF(AH4=0,0,AK4*AB4)","v":0},{"$f":"IF(AL4>0,(AS4*HCost_Max_per_Income_Owner)/12,0)","v":0},{"$f":"IF(AF4=\"\",0,IF(AF4=\"MF\",'Project Info'!$F$8,IF(AF4=\"TH\",'Project Info'!$F$9,IF(AF4=\"SF\",'Project Info'!$F$11,IF(AF4=\"MH\",'Project Info'!$F$13,0)))))","v":0},{"$f":"B_HU_Acre*(1-B_Vacancy_Rate)","v":9.9999999999999982},{"$f":"IF(AF4=\"\",0,IF(AF4=\"MF\",IF((AB4/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB4/'Project Info'!$D$8),IF(AF4=\"TH\",IF((AB4/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB4/'Project Info'!$D$9),IF(AF4=\"SF\",IF((AB4/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB4/'Project Info'!$D$11),IF(AF4=\"MH\",IF((AB4/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB4/'Project Info'!$D$13))))))","v":1.5},{"$f":"AP4*0.6","v":0.89999999999999991},{"$f":"IF(B_HU_Acre=0,0,IF(B_HU_Acre<School_Children_SF_Den,SUM(School_Children_Pub_SF,School_Children_Priv_SF),IF(B_HU_Acre<School_Children_TH_Den,SUM(School_Children_Pub_TH,School_Children_Priv_TH),IF(B_HU_Acre>=School_Children_TH_Den,SUM(School_Children_Pub_MF,School_Children_Priv_MF),0))))","v":0.25819999999999999},{"$f":"IF(AG4=1,AJ4*12/HCost_Max_per_Income_Renter,IF(AG4=0,(12/HCost_Max_per_Income_Owner)*(AL4*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1))),IF(OR(AG4>0,AG4<1),(AG4*AJ4*(12/HCost_Max_per_Income_Renter))+(AH4*(12/HCost_Max_per_Income_Owner)*(AL4*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1)))))))","v":174240},{"$f":"IF(AW4=0,0,AP4*((AZ4/AW4*Wage_RET)+(BC4/AW4*Wage_OFF)+(BF4/AW4*Wage_IND)+(BI4/AW4*Wage_OFF)+(BL4/AW4*Wage_EDU)+(BO4/AW4*Wage_HOTEL)))","v":0},{"$f":"B_Retail_Gross_Sq_Ft+B_Office_Gross_Sq_Ft+B_Industrial_Gross_Sq_Ft+B_Public_Gross_Sq_Ft+B_Educational_Gross_Sq_Ft+B_Hotel_Gross_Sq_Ft","v":0},{"$f":"AW4*(B_Lot_Size/43560)","v":0},{"$f":"AZ4+BC4+BF4+BI4+BL4+BO4","v":0},{"$f":"B_Ret_per*B_Gross_Bldg_Sq_Ft","v":0},null,{"$f":"IF(AY4=0,0,(AX4/AY4)*(43560/B_Lot_Size))","v":0},{"$f":"B_OFF_per*B_Gross_Bldg_Sq_Ft","v":0},null,{"$f":"IF(BB4=0,0,(BA4/BB4)*(43560/B_Lot_Size))","v":0},{"$f":"B_Ind_per*B_Gross_Bldg_Sq_Ft","v":0},null,{"$f":"IF(BE4=0,0,(BD4/BE4)*(43560/B_Lot_Size))","v":0},{"$f":"B_Pub_Per*B_Gross_Bldg_Sq_Ft","v":0},null,{"$f":"IF(BH4=0,0,(BG4/BH4)*(43560/B_Lot_Size))","v":0},{"$f":"B_Edu_Per*B_Gross_Bldg_Sq_Ft","v":0},null,{"$f":"IF(BK4=0,0,(BJ4/BK4)*(43560/B_Lot_Size))","v":0},{"$f":"B_Hotel_Per*B_Gross_Bldg_Sq_Ft","v":0},null,{"$f":"IF(BN4=0,0,(BM4/BN4)*(43560/B_Lot_Size))","v":0},null,null,{"$f":"IF(BQ4=0,0,(BM4/BQ4)*(43560/B_Lot_Size))","v":0},{"$f":"B_PKG_per*B_Gross_Bldg_Sq_Ft","v":0},null,{"$f":"IF(BT4=0,0,(BS4/BT4)*(43560/B_Lot_Size))","v":0},null,null,null,{"$f":"IF(DF4=0,0,BX4/DF4)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":30.105465669219928},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":9.4066155633942543},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":40.956953972791872},{"$f":"SUM(BZ4:CB4)","v":80.469035205406044},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},{"$f":"SUM(CD4:CF4)","v":0},{"$f":"IFERROR(B_Com_Energy_Use/B_EMP_Building,0)","v":0},{"$f":"IFERROR(B_Com_Energy_Use/B_Tot_EMP_SqFt,0)","v":0},{"$f":"(B_res_energy_use*B_HU_Building)+B_Com_Energy_Use","v":184.73148577916905},{"$f":"(CC4*Residential_Energy_Cost)/12","v":80.469035205406044},{"$f":"IFERROR((B_res_energy_use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)),0)","v":7.5061426772649762},{"$f":"IFERROR((B_Com_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)),0)","v":0},{"$f":"B_Total_Bldg_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":17.231732500608299},{"$f":"IFERROR(CP4/B_HU_Building,0)","v":0},{"$f":"IF((D4*F4)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D4*F4*'Project Info'!$B$122)","v":0},{"$f":"IF(AF4=\"\",0,IF(AF4=\"MF\",'Project Info'!$B$129,IF(AF4=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF4=\"SF\",AF4=\"MH\"),AC4>0,AC4<3000),'Project Info'!$B$131,IF(AND(OR(AF4=\"SF\",AF4=\"MH\"),AC4>=3000),'Project Info'!$B$132)))))","v":35},{"$f":"IF(AW4=0,0,(AZ4/AW4*'Project Info'!$C$133)+(BC4/AW4*'Project Info'!$C$134)+(BF4/AW4*'Project Info'!$C$135))","v":0},{"$f":"(CQ4*AP4)","v":52.5},{"$f":"(CS4*IF($AE4*(D4/43560)<1,1,AE4)+(CR4*$AW4)*(D4/43560))","v":524.99999999999989},{"$f":"IF(AF4=\"\",0,IF(AF4=\"MF\",'Project Info'!$B$141,IF(AF4=\"TH\",'Project Info'!$B$142,IF(AND(AF4=\"SF\",AC4>0,AC4<3000),'Project Info'!$B$143,IF(AND(AF4=\"SF\",AC4>=3000),'Project Info'!$B$144)))))","v":60},{"$f":"IF(AW4=0,0,(AZ4/AW4*'Project Info'!$C$145)+(BC4/AW4*'Project Info'!$C$146)+(BF4/AW4*'Project Info'!$C$147))","v":0},{"$f":"(CU4*B_HH_Size)","v":90},{"$f":"(CW4*IF($AE4*($D4/43560)<1,1,$AE4*($D4/43560))+(CV4*$AW4*($D4/43560)))","v":206.61157024793383},{"$f":"IF(AF4=\"\",0,IF(AF4=\"MF\",'Project Info'!$B$154,IF(AF4=\"TH\",'Project Info'!$B$155,IF(AND(AF4=\"SF\",AC4>0,AC4<3000),'Project Info'!$B$156,IF(AND(AF4=\"SF\",AC4>=3000),'Project Info'!$B$157)))))","v":1.5},{"$f":"IF(AW4=0,0,(AZ4/AW4*'Project Info'!$C$158)+(BC4/AW4*'Project Info'!$C$159)+(BF4/AW4*'Project Info'!$C$160))","v":0},{"$f":"(CY4*$AP4)","v":2.25},{"$f":"(DA4*IF($AE4*($D4/43560)<1,1,$AE4*($D4/43560))+(CZ4*$AW4*($D4/43560)))","v":5.1652892561983457},null,{"$f":"DC4*D4","v":0},{"$f":"IF($D4=0,0,DD4*(43560/B_Lot_Size))","v":0},null,{"$f":"IF($D4=0,0,DF4*(43560/B_Lot_Size))","v":0},null,{"$f":"IF(B_HU_Building=0,0,(B_Res_per*B_Subsidy)/B_HU_Building)","v":0},{"$f":"IF(B_Lot_Size=0,0,DH4*(43560/B_Lot_Size))","v":0},{"$f":"IFERROR((Prop_Tax_Rate_Res*B_Res_per*B_Project_Value)+(Prop_Tax_Rate_Com*(B_Ret_per+B_OFF_per+B_Ind_per+B_Hotel_Per)*B_Project_Value),0)","v":0},{"$f":"IFERROR((Prop_Tax_Rate_Res*B_Res_per*B_Project_Value)/B_HU_Building,0)","v":0},{"$f":"IFERROR(DK4*(43560/B_Lot_Size),0)","v":0},{"$f":"Sales_Tax_Rate*Sales_per_SqFt*B_Retail_Gross_Sq_Ft","v":0},{"$f":"IFERROR($DN4*(43560/B_Lot_Size),0)","v":0},{"$f":"IFERROR(B_FAR/MAX(B_FAR),0)","v":1}]
[null,2,null,null,null,null,null,null,null,{"$f":"D5*I5","v":0},null,{"$f":"IF(AF5=\"MF\",$K5,0)","v":0},{"$f":"IF(AF5=\"TH\",$K5,0)","v":0},{"$f":"IF(AF5=\"SF\",$K5,0)","v":0},0,0,0,{"$f":"IF($AF5=\"MH\",K5,0)","v":0},{"$f":"SUM(T5:Z5)","v":0},null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AC5=0,0,(AA5/AC5))","v":0},0,null,null,0,null,0,null,0,0,{"$f":"IF(AF5=\"\",0,IF(AF5=\"MF\",'Project Info'!$F$8,IF(AF5=\"TH\",'Project Info'!$F$9,IF(AF5=\"SF\",'Project Info'!$F$11,IF(AF5=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF5=\"\",0,IF(AF5=\"MF\",IF((AB5/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB5/'Project Info'!$D$8),IF(AF5=\"TH\",IF((AB5/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB5/'Project Info'!$D$9),IF(AF5=\"SF\",IF((AB5/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB5/'Project Info'!$D$11),IF(AF5=\"MH\",IF((AB5/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB5/'Project Info'!$D$13))))))","v":0},{"$f":"AP5*0.6","v":0},0,0,0,0,0,{"$f":"AZ5+BC5+BF5+BI5+BL5+BO5","v":0},0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},{"$f":"SUM(BZ5:CB5)","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},{"$f":"SUM(CD5:CF5)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((D5*F5)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D5*F5*'Project Info'!$B$122)","v":0},{"$f":"IF(AF5=\"\",0,IF(AF5=\"MF\",'Project Info'!$B$129,IF(AF5=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF5=\"SF\",AF5=\"MH\"),AC5>0,AC5<3000),'Project Info'!$B$131,IF(AND(OR(AF5=\"SF\",AF5=\"MH\"),AC5>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW5=0,0,(AZ5/AW5*'Project Info'!$C$133)+(BC5/AW5*'Project Info'!$C$134)+(BF5/AW5*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF5=\"\",0,IF(AF5=\"MF\",'Project Info'!$B$141,IF(AF5=\"TH\",'Project Info'!$B$142,IF(AND(AF5=\"SF\",AC5>0,AC5<3000),'Project Info'!$B$143,IF(AND(AF5=\"SF\",AC5>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW5=0,0,(AZ5/AW5*'Project Info'!$C$145)+(BC5/AW5*'Project Info'!$C$146)+(BF5/AW5*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF5=\"\",0,IF(AF5=\"MF\",'Project Info'!$B$154,IF(AF5=\"TH\",'Project Info'!$B$155,IF(AND(AF5=\"SF\",AC5>0,AC5<3000),'Project Info'!$B$156,IF(AND(AF5=\"SF\",AC5>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW5=0,0,(AZ5/AW5*'Project Info'!$C$158)+(BC5/AW5*'Project Info'!$C$159)+(BF5/AW5*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF6=\"\",0,IF(AF6=\"MF\",'Project Info'!$F$8,IF(AF6=\"TH\",'Project Info'!$F$9,IF(AF6=\"SF\",'Project Info'!$F$11,IF(AF6=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF6=\"\",0,IF(AF6=\"MF\",IF((AB6/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB6/'Project Info'!$D$8),IF(AF6=\"TH\",IF((AB6/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB6/'Project Info'!$D$9),IF(AF6=\"SF\",IF((AB6/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB6/'Project Info'!$D$11),IF(AF6=\"MH\",IF((AB6/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB6/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D6*F6)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D6*F6*'Project Info'!$B$122)","v":0},{"$f":"IF(AF6=\"\",0,IF(AF6=\"MF\",'Project Info'!$B$129,IF(AF6=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF6=\"SF\",AF6=\"MH\"),AC6>0,AC6<3000),'Project Info'!$B$131,IF(AND(OR(AF6=\"SF\",AF6=\"MH\"),AC6>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW6=0,0,(AZ6/AW6*'Project Info'!$C$133)+(BC6/AW6*'Project Info'!$C$134)+(BF6/AW6*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF6=\"\",0,IF(AF6=\"MF\",'Project Info'!$B$141,IF(AF6=\"TH\",'Project Info'!$B$142,IF(AND(AF6=\"SF\",AC6>0,AC6<3000),'Project Info'!$B$143,IF(AND(AF6=\"SF\",AC6>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW6=0,0,(AZ6/AW6*'Project Info'!$C$145)+(BC6/AW6*'Project Info'!$C$146)+(BF6/AW6*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF6=\"\",0,IF(AF6=\"MF\",'Project Info'!$B$154,IF(AF6=\"TH\",'Project Info'!$B$155,IF(AND(AF6=\"SF\",AC6>0,AC6<3000),'Project Info'!$B$156,IF(AND(AF6=\"SF\",AC6>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW6=0,0,(AZ6/AW6*'Project Info'!$C$158)+(BC6/AW6*'Project Info'!$C$159)+(BF6/AW6*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF7=\"\",0,IF(AF7=\"MF\",'Project Info'!$F$8,IF(AF7=\"TH\",'Project Info'!$F$9,IF(AF7=\"SF\",'Project Info'!$F$11,IF(AF7=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF7=\"\",0,IF(AF7=\"MF\",IF((AB7/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB7/'Project Info'!$D$8),IF(AF7=\"TH\",IF((AB7/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB7/'Project Info'!$D$9),IF(AF7=\"SF\",IF((AB7/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB7/'Project Info'!$D$11),IF(AF7=\"MH\",IF((AB7/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB7/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D7*F7)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D7*F7*'Project Info'!$B$122)","v":0},{"$f":"IF(AF7=\"\",0,IF(AF7=\"MF\",'Project Info'!$B$129,IF(AF7=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF7=\"SF\",AF7=\"MH\"),AC7>0,AC7<3000),'Project Info'!$B$131,IF(AND(OR(AF7=\"SF\",AF7=\"MH\"),AC7>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW7=0,0,(AZ7/AW7*'Project Info'!$C$133)+(BC7/AW7*'Project Info'!$C$134)+(BF7/AW7*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF7=\"\",0,IF(AF7=\"MF\",'Project Info'!$B$141,IF(AF7=\"TH\",'Project Info'!$B$142,IF(AND(AF7=\"SF\",AC7>0,AC7<3000),'Project Info'!$B$143,IF(AND(AF7=\"SF\",AC7>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW7=0,0,(AZ7/AW7*'Project Info'!$C$145)+(BC7/AW7*'Project Info'!$C$146)+(BF7/AW7*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF7=\"\",0,IF(AF7=\"MF\",'Project Info'!$B$154,IF(AF7=\"TH\",'Project Info'!$B$155,IF(AND(AF7=\"SF\",AC7>0,AC7<3000),'Project Info'!$B$156,IF(AND(AF7=\"SF\",AC7>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW7=0,0,(AZ7/AW7*'Project Info'!$C$158)+(BC7/AW7*'Project Info'!$C$159)+(BF7/AW7*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF8=\"\",0,IF(AF8=\"MF\",'Project Info'!$F$8,IF(AF8=\"TH\",'Project Info'!$F$9,IF(AF8=\"SF\",'Project Info'!$F$11,IF(AF8=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF8=\"\",0,IF(AF8=\"MF\",IF((AB8/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB8/'Project Info'!$D$8),IF(AF8=\"TH\",IF((AB8/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB8/'Project Info'!$D$9),IF(AF8=\"SF\",IF((AB8/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB8/'Project Info'!$D$11),IF(AF8=\"MH\",IF((AB8/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB8/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D8*F8)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D8*F8*'Project Info'!$B$122)","v":0},{"$f":"IF(AF8=\"\",0,IF(AF8=\"MF\",'Project Info'!$B$129,IF(AF8=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF8=\"SF\",AF8=\"MH\"),AC8>0,AC8<3000),'Project Info'!$B$131,IF(AND(OR(AF8=\"SF\",AF8=\"MH\"),AC8>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW8=0,0,(AZ8/AW8*'Project Info'!$C$133)+(BC8/AW8*'Project Info'!$C$134)+(BF8/AW8*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF8=\"\",0,IF(AF8=\"MF\",'Project Info'!$B$141,IF(AF8=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF8=\"SF\",AF8=\"MH\"),AC8>0,AC8<3000),'Project Info'!$B$143,IF(AND(OR(AF8=\"SF\",AF8=\"MH\"),AC8>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW8=0,0,(AZ8/AW8*'Project Info'!$C$145)+(BC8/AW8*'Project Info'!$C$146)+(BF8/AW8*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF8=\"\",0,IF(AF8=\"MF\",'Project Info'!$B$154,IF(AF8=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF8=\"SF\",AF8=\"MH\"),AC8>0,AC8<3000),'Project Info'!$B$156,IF(AND(OR(AF8=\"SF\",AF8=\"MH\"),AC8>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW8=0,0,(AZ8/AW8*'Project Info'!$C$158)+(BC8/AW8*'Project Info'!$C$159)+(BF8/AW8*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF9=\"\",0,IF(AF9=\"MF\",'Project Info'!$F$8,IF(AF9=\"TH\",'Project Info'!$F$9,IF(AF9=\"SF\",'Project Info'!$F$11,IF(AF9=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF9=\"\",0,IF(AF9=\"MF\",IF((AB9/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB9/'Project Info'!$D$8),IF(AF9=\"TH\",IF((AB9/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB9/'Project Info'!$D$9),IF(AF9=\"SF\",IF((AB9/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB9/'Project Info'!$D$11),IF(AF9=\"MH\",IF((AB9/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB9/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D9*F9)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D9*F9*'Project Info'!$B$122)","v":0},{"$f":"IF(AF9=\"\",0,IF(AF9=\"MF\",'Project Info'!$B$129,IF(AF9=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF9=\"SF\",AF9=\"MH\"),AC9>0,AC9<3000),'Project Info'!$B$131,IF(AND(OR(AF9=\"SF\",AF9=\"MH\"),AC9>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW9=0,0,(AZ9/AW9*'Project Info'!$C$133)+(BC9/AW9*'Project Info'!$C$134)+(BF9/AW9*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF9=\"\",0,IF(AF9=\"MF\",'Project Info'!$B$141,IF(AF9=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF9=\"SF\",AF9=\"MH\"),AC9>0,AC9<3000),'Project Info'!$B$143,IF(AND(OR(AF9=\"SF\",AF9=\"MH\"),AC9>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW9=0,0,(AZ9/AW9*'Project Info'!$C$145)+(BC9/AW9*'Project Info'!$C$146)+(BF9/AW9*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF9=\"\",0,IF(AF9=\"MF\",'Project Info'!$B$154,IF(AF9=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF9=\"SF\",AF9=\"MH\"),AC9>0,AC9<3000),'Project Info'!$B$156,IF(AND(OR(AF9=\"SF\",AF9=\"MH\"),AC9>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW9=0,0,(AZ9/AW9*'Project Info'!$C$158)+(BC9/AW9*'Project Info'!$C$159)+(BF9/AW9*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF10=\"\",0,IF(AF10=\"MF\",'Project Info'!$F$8,IF(AF10=\"TH\",'Project Info'!$F$9,IF(AF10=\"SF\",'Project Info'!$F$11,IF(AF10=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF10=\"\",0,IF(AF10=\"MF\",IF((AB10/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB10/'Project Info'!$D$8),IF(AF10=\"TH\",IF((AB10/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB10/'Project Info'!$D$9),IF(AF10=\"SF\",IF((AB10/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB10/'Project Info'!$D$11),IF(AF10=\"MH\",IF((AB10/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB10/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D10*F10)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D10*F10*'Project Info'!$B$122)","v":0},{"$f":"IF(AF10=\"\",0,IF(AF10=\"MF\",'Project Info'!$B$129,IF(AF10=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF10=\"SF\",AF10=\"MH\"),AC10>0,AC10<3000),'Project Info'!$B$131,IF(AND(OR(AF10=\"SF\",AF10=\"MH\"),AC10>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW10=0,0,(AZ10/AW10*'Project Info'!$C$133)+(BC10/AW10*'Project Info'!$C$134)+(BF10/AW10*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF10=\"\",0,IF(AF10=\"MF\",'Project Info'!$B$141,IF(AF10=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF10=\"SF\",AF10=\"MH\"),AC10>0,AC10<3000),'Project Info'!$B$143,IF(AND(OR(AF10=\"SF\",AF10=\"MH\"),AC10>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW10=0,0,(AZ10/AW10*'Project Info'!$C$145)+(BC10/AW10*'Project Info'!$C$146)+(BF10/AW10*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF10=\"\",0,IF(AF10=\"MF\",'Project Info'!$B$154,IF(AF10=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF10=\"SF\",AF10=\"MH\"),AC10>0,AC10<3000),'Project Info'!$B$156,IF(AND(OR(AF10=\"SF\",AF10=\"MH\"),AC10>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW10=0,0,(AZ10/AW10*'Project Info'!$C$158)+(BC10/AW10*'Project Info'!$C$159)+(BF10/AW10*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF11=\"\",0,IF(AF11=\"MF\",'Project Info'!$F$8,IF(AF11=\"TH\",'Project Info'!$F$9,IF(AF11=\"SF\",'Project Info'!$F$11,IF(AF11=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF11=\"\",0,IF(AF11=\"MF\",IF((AB11/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB11/'Project Info'!$D$8),IF(AF11=\"TH\",IF((AB11/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB11/'Project Info'!$D$9),IF(AF11=\"SF\",IF((AB11/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB11/'Project Info'!$D$11),IF(AF11=\"MH\",IF((AB11/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB11/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D11*F11)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D11*F11*'Project Info'!$B$122)","v":0},{"$f":"IF(AF11=\"\",0,IF(AF11=\"MF\",'Project Info'!$B$129,IF(AF11=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF11=\"SF\",AF11=\"MH\"),AC11>0,AC11<3000),'Project Info'!$B$131,IF(AND(OR(AF11=\"SF\",AF11=\"MH\"),AC11>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW11=0,0,(AZ11/AW11*'Project Info'!$C$133)+(BC11/AW11*'Project Info'!$C$134)+(BF11/AW11*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF11=\"\",0,IF(AF11=\"MF\",'Project Info'!$B$141,IF(AF11=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF11=\"SF\",AF11=\"MH\"),AC11>0,AC11<3000),'Project Info'!$B$143,IF(AND(OR(AF11=\"SF\",AF11=\"MH\"),AC11>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW11=0,0,(AZ11/AW11*'Project Info'!$C$145)+(BC11/AW11*'Project Info'!$C$146)+(BF11/AW11*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF11=\"\",0,IF(AF11=\"MF\",'Project Info'!$B$154,IF(AF11=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF11=\"SF\",AF11=\"MH\"),AC11>0,AC11<3000),'Project Info'!$B$156,IF(AND(OR(AF11=\"SF\",AF11=\"MH\"),AC11>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW11=0,0,(AZ11/AW11*'Project Info'!$C$158)+(BC11/AW11*'Project Info'!$C$159)+(BF11/AW11*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF12=\"\",0,IF(AF12=\"MF\",'Project Info'!$F$8,IF(AF12=\"TH\",'Project Info'!$F$9,IF(AF12=\"SF\",'Project Info'!$F$11,IF(AF12=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF12=\"\",0,IF(AF12=\"MF\",IF((AB12/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB12/'Project Info'!$D$8),IF(AF12=\"TH\",IF((AB12/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB12/'Project Info'!$D$9),IF(AF12=\"SF\",IF((AB12/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB12/'Project Info'!$D$11),IF(AF12=\"MH\",IF((AB12/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB12/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D12*F12)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D12*F12*'Project Info'!$B$122)","v":0},{"$f":"IF(AF12=\"\",0,IF(AF12=\"MF\",'Project Info'!$B$129,IF(AF12=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF12=\"SF\",AF12=\"MH\"),AC12>0,AC12<3000),'Project Info'!$B$131,IF(AND(OR(AF12=\"SF\",AF12=\"MH\"),AC12>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW12=0,0,(AZ12/AW12*'Project Info'!$C$133)+(BC12/AW12*'Project Info'!$C$134)+(BF12/AW12*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF12=\"\",0,IF(AF12=\"MF\",'Project Info'!$B$141,IF(AF12=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF12=\"SF\",AF12=\"MH\"),AC12>0,AC12<3000),'Project Info'!$B$143,IF(AND(OR(AF12=\"SF\",AF12=\"MH\"),AC12>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW12=0,0,(AZ12/AW12*'Project Info'!$C$145)+(BC12/AW12*'Project Info'!$C$146)+(BF12/AW12*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF12=\"\",0,IF(AF12=\"MF\",'Project Info'!$B$154,IF(AF12=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF12=\"SF\",AF12=\"MH\"),AC12>0,AC12<3000),'Project Info'!$B$156,IF(AND(OR(AF12=\"SF\",AF12=\"MH\"),AC12>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW12=0,0,(AZ12/AW12*'Project Info'!$C$158)+(BC12/AW12*'Project Info'!$C$159)+(BF12/AW12*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF13=\"\",0,IF(AF13=\"MF\",'Project Info'!$F$8,IF(AF13=\"TH\",'Project Info'!$F$9,IF(AF13=\"SF\",'Project Info'!$F$11,IF(AF13=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF13=\"\",0,IF(AF13=\"MF\",IF((AB13/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB13/'Project Info'!$D$8),IF(AF13=\"TH\",IF((AB13/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB13/'Project Info'!$D$9),IF(AF13=\"SF\",IF((AB13/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB13/'Project Info'!$D$11),IF(AF13=\"MH\",IF((AB13/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB13/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D13*F13)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D13*F13*'Project Info'!$B$122)","v":0},{"$f":"IF(AF13=\"\",0,IF(AF13=\"MF\",'Project Info'!$B$129,IF(AF13=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF13=\"SF\",AF13=\"MH\"),AC13>0,AC13<3000),'Project Info'!$B$131,IF(AND(OR(AF13=\"SF\",AF13=\"MH\"),AC13>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW13=0,0,(AZ13/AW13*'Project Info'!$C$133)+(BC13/AW13*'Project Info'!$C$134)+(BF13/AW13*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF13=\"\",0,IF(AF13=\"MF\",'Project Info'!$B$141,IF(AF13=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF13=\"SF\",AF13=\"MH\"),AC13>0,AC13<3000),'Project Info'!$B$143,IF(AND(OR(AF13=\"SF\",AF13=\"MH\"),AC13>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW13=0,0,(AZ13/AW13*'Project Info'!$C$145)+(BC13/AW13*'Project Info'!$C$146)+(BF13/AW13*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF13=\"\",0,IF(AF13=\"MF\",'Project Info'!$B$154,IF(AF13=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF13=\"SF\",AF13=\"MH\"),AC13>0,AC13<3000),'Project Info'!$B$156,IF(AND(OR(AF13=\"SF\",AF13=\"MH\"),AC13>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW13=0,0,(AZ13/AW13*'Project Info'!$C$158)+(BC13/AW13*'Project Info'!$C$159)+(BF13/AW13*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,{"$f":"SUM(T14:Z14)","v":0},null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AC14=0,0,(AA14/AC14))","v":0},0,null,null,0,null,0,null,{"$f":"IF(AH14=0,0,AK14*AB14)","v":0},{"$f":"IF(AL14>0,(AS14*HCost_Max_per_Income_Owner)/12,0)","v":0},{"$f":"IF(AF14=\"\",0,IF(AF14=\"MF\",'Project Info'!$F$8,IF(AF14=\"TH\",'Project Info'!$F$9,IF(AF14=\"SF\",'Project Info'!$F$11,IF(AF14=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF14=\"\",0,IF(AF14=\"MF\",IF((AB14/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB14/'Project Info'!$D$8),IF(AF14=\"TH\",IF((AB14/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB14/'Project Info'!$D$9),IF(AF14=\"SF\",IF((AB14/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB14/'Project Info'!$D$11),IF(AF14=\"MH\",IF((AB14/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB14/'Project Info'!$D$13))))))","v":0},{"$f":"AP14*0.6","v":0},0,{"$f":"IF(AG14=1,AJ14*12/HCost_Max_per_Income_Renter,IF(AG14=0,(12/HCost_Max_per_Income_Owner)*(AL14*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1))),IF(OR(AG14>0,AG14<1),(AG14*AJ14*(12/HCost_Max_per_Income_Renter))+(AH14*(12/HCost_Max_per_Income_Owner)*(AL14*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1)))))))","v":0},{"$f":"IF(AW14=0,0,AP14*((AZ14/AW14*Wage_RET)+(BC14/AW14*Wage_OFF)+(BF14/AW14*Wage_IND)+(BI14/AW14*Wage_OFF)+(BL14/AW14*Wage_EDU)+(BO14/AW14*Wage_HOTEL)))","v":0},0,{"$f":"AW14*(B_Lot_Size/43560)","v":0},{"$f":"AZ14+BC14+BF14+BI14+BL14+BO14","v":0},0,null,{"$f":"IF(AY14=0,0,(AX14/AY14)*(43560/B_Lot_Size))","v":0},0,null,{"$f":"IF(BB14=0,0,(BA14/BB14)*(43560/B_Lot_Size))","v":0},0,null,{"$f":"IF(BE14=0,0,(BD14/BE14)*(43560/B_Lot_Size))","v":0},0,null,{"$f":"IF(BH14=0,0,(BG14/BH14)*(43560/B_Lot_Size))","v":0},0,null,{"$f":"IF(BK14=0,0,(BJ14/BK14)*(43560/B_Lot_Size))","v":0},0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},{"$f":"SUM(BZ14:CB14)","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},{"$f":"SUM(CD14:CF14)","v":0},0,0,0,{"$f":"(CC14*Residential_Energy_Cost)/12","v":0},0,0,0,{"$f":"IFERROR(CP14/B_HU_Building,0)","v":0},{"$f":"IF((D14*F14)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D14*F14*'Project Info'!$B$122)","v":0},{"$f":"IF(AF14=\"\",0,IF(AF14=\"MF\",'Project Info'!$B$129,IF(AF14=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF14=\"SF\",AF14=\"MH\"),AC14>0,AC14<3000),'Project Info'!$B$131,IF(AND(OR(AF14=\"SF\",AF14=\"MH\"),AC14>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW14=0,0,(AZ14/AW14*'Project Info'!$C$133)+(BC14/AW14*'Project Info'!$C$134)+(BF14/AW14*'Project Info'!$C$135))","v":0},{"$f":"(CQ14*AP14)","v":0},0,{"$f":"IF(AF14=\"\",0,IF(AF14=\"MF\",'Project Info'!$B$141,IF(AF14=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF14=\"SF\",AF14=\"MH\"),AC14>0,AC14<3000),'Project Info'!$B$143,IF(AND(OR(AF14=\"SF\",AF14=\"MH\"),AC14>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW14=0,0,(AZ14/AW14*'Project Info'!$C$145)+(BC14/AW14*'Project Info'!$C$146)+(BF14/AW14*'Project Info'!$C$147))","v":0},{"$f":"(CU14*B_HH_Size)","v":0},0,{"$f":"IF(AF14=\"\",0,IF(AF14=\"MF\",'Project Info'!$B$154,IF(AF14=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF14=\"SF\",AF14=\"MH\"),AC14>0,AC14<3000),'Project Info'!$B$156,IF(AND(OR(AF14=\"SF\",AF14=\"MH\"),AC14>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW14=0,0,(AZ14/AW14*'Project Info'!$C$158)+(BC14/AW14*'Project Info'!$C$159)+(BF14/AW14*'Project Info'!$C$160))","v":0},{"$f":"(CY14*$AP14)","v":0},0,null,0,{"$f":"IF($D14=0,0,DD14*(43560/B_Lot_Size))","v":0},null,0,null,0,{"$f":"IF(B_Lot_Size=0,0,DH14*(43560/B_Lot_Size))","v":0},0,0,{"$f":"IFERROR(DK14*(43560/B_Lot_Size),0)","v":0},0,0,0]
[null,12,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF15=\"\",0,IF(AF15=\"MF\",'Project Info'!$F$8,IF(AF15=\"TH\",'Project Info'!$F$9,IF(AF15=\"SF\",'Project Info'!$F$11,IF(AF15=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF15=\"\",0,IF(AF15=\"MF\",IF((AB15/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB15/'Project Info'!$D$8),IF(AF15=\"TH\",IF((AB15/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB15/'Project Info'!$D$9),IF(AF15=\"SF\",IF((AB15/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB15/'Project Info'!$D$11),IF(AF15=\"MH\",IF((AB15/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB15/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D15*F15)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D15*F15*'Project Info'!$B$122)","v":0},{"$f":"IF(AF15=\"\",0,IF(AF15=\"MF\",'Project Info'!$B$129,IF(AF15=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF15=\"SF\",AF15=\"MH\"),AC15>0,AC15<3000),'Project Info'!$B$131,IF(AND(OR(AF15=\"SF\",AF15=\"MH\"),AC15>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW15=0,0,(AZ15/AW15*'Project Info'!$C$133)+(BC15/AW15*'Project Info'!$C$134)+(BF15/AW15*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF15=\"\",0,IF(AF15=\"MF\",'Project Info'!$B$141,IF(AF15=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF15=\"SF\",AF15=\"MH\"),AC15>0,AC15<3000),'Project Info'!$B$143,IF(AND(OR(AF15=\"SF\",AF15=\"MH\"),AC15>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW15=0,0,(AZ15/AW15*'Project Info'!$C$145)+(BC15/AW15*'Project Info'!$C$146)+(BF15/AW15*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF15=\"\",0,IF(AF15=\"MF\",'Project Info'!$B$154,IF(AF15=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF15=\"SF\",AF15=\"MH\"),AC15>0,AC15<3000),'Project Info'!$B$156,IF(AND(OR(AF15=\"SF\",AF15=\"MH\"),AC15>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW15=0,0,(AZ15/AW15*'Project Info'!$C$158)+(BC15/AW15*'Project Info'!$C$159)+(BF15/AW15*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF16=\"\",0,IF(AF16=\"MF\",'Project Info'!$F$8,IF(AF16=\"TH\",'Project Info'!$F$9,IF(AF16=\"SF\",'Project Info'!$F$11,IF(AF16=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF16=\"\",0,IF(AF16=\"MF\",IF((AB16/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB16/'Project Info'!$D$8),IF(AF16=\"TH\",IF((AB16/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB16/'Project Info'!$D$9),IF(AF16=\"SF\",IF((AB16/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB16/'Project Info'!$D$11),IF(AF16=\"MH\",IF((AB16/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB16/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D16*F16)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D16*F16*'Project Info'!$B$122)","v":0},{"$f":"IF(AF16=\"\",0,IF(AF16=\"MF\",'Project Info'!$B$129,IF(AF16=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF16=\"SF\",AF16=\"MH\"),AC16>0,AC16<3000),'Project Info'!$B$131,IF(AND(OR(AF16=\"SF\",AF16=\"MH\"),AC16>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW16=0,0,(AZ16/AW16*'Project Info'!$C$133)+(BC16/AW16*'Project Info'!$C$134)+(BF16/AW16*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF16=\"\",0,IF(AF16=\"MF\",'Project Info'!$B$141,IF(AF16=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF16=\"SF\",AF16=\"MH\"),AC16>0,AC16<3000),'Project Info'!$B$143,IF(AND(OR(AF16=\"SF\",AF16=\"MH\"),AC16>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW16=0,0,(AZ16/AW16*'Project Info'!$C$145)+(BC16/AW16*'Project Info'!$C$146)+(BF16/AW16*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF16=\"\",0,IF(AF16=\"MF\",'Project Info'!$B$154,IF(AF16=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF16=\"SF\",AF16=\"MH\"),AC16>0,AC16<3000),'Project Info'!$B$156,IF(AND(OR(AF16=\"SF\",AF16=\"MH\"),AC16>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW16=0,0,(AZ16/AW16*'Project Info'!$C$158)+(BC16/AW16*'Project Info'!$C$159)+(BF16/AW16*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,14,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF17=\"\",0,IF(AF17=\"MF\",'Project Info'!$F$8,IF(AF17=\"TH\",'Project Info'!$F$9,IF(AF17=\"SF\",'Project Info'!$F$11,IF(AF17=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF17=\"\",0,IF(AF17=\"MF\",IF((AB17/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB17/'Project Info'!$D$8),IF(AF17=\"TH\",IF((AB17/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB17/'Project Info'!$D$9),IF(AF17=\"SF\",IF((AB17/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB17/'Project Info'!$D$11),IF(AF17=\"MH\",IF((AB17/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB17/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D17*F17)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D17*F17*'Project Info'!$B$122)","v":0},{"$f":"IF(AF17=\"\",0,IF(AF17=\"MF\",'Project Info'!$B$129,IF(AF17=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF17=\"SF\",AF17=\"MH\"),AC17>0,AC17<3000),'Project Info'!$B$131,IF(AND(OR(AF17=\"SF\",AF17=\"MH\"),AC17>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW17=0,0,(AZ17/AW17*'Project Info'!$C$133)+(BC17/AW17*'Project Info'!$C$134)+(BF17/AW17*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF17=\"\",0,IF(AF17=\"MF\",'Project Info'!$B$141,IF(AF17=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF17=\"SF\",AF17=\"MH\"),AC17>0,AC17<3000),'Project Info'!$B$143,IF(AND(OR(AF17=\"SF\",AF17=\"MH\"),AC17>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW17=0,0,(AZ17/AW17*'Project Info'!$C$145)+(BC17/AW17*'Project Info'!$C$146)+(BF17/AW17*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF17=\"\",0,IF(AF17=\"MF\",'Project Info'!$B$154,IF(AF17=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF17=\"SF\",AF17=\"MH\"),AC17>0,AC17<3000),'Project Info'!$B$156,IF(AND(OR(AF17=\"SF\",AF17=\"MH\"),AC17>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW17=0,0,(AZ17/AW17*'Project Info'!$C$158)+(BC17/AW17*'Project Info'!$C$159)+(BF17/AW17*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF18=\"\",0,IF(AF18=\"MF\",'Project Info'!$F$8,IF(AF18=\"TH\",'Project Info'!$F$9,IF(AF18=\"SF\",'Project Info'!$F$11,IF(AF18=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF18=\"\",0,IF(AF18=\"MF\",IF((AB18/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB18/'Project Info'!$D$8),IF(AF18=\"TH\",IF((AB18/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB18/'Project Info'!$D$9),IF(AF18=\"SF\",IF((AB18/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB18/'Project Info'!$D$11),IF(AF18=\"MH\",IF((AB18/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB18/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D18*F18)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D18*F18*'Project Info'!$B$122)","v":0},{"$f":"IF(AF18=\"\",0,IF(AF18=\"MF\",'Project Info'!$B$129,IF(AF18=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF18=\"SF\",AF18=\"MH\"),AC18>0,AC18<3000),'Project Info'!$B$131,IF(AND(OR(AF18=\"SF\",AF18=\"MH\"),AC18>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW18=0,0,(AZ18/AW18*'Project Info'!$C$133)+(BC18/AW18*'Project Info'!$C$134)+(BF18/AW18*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF18=\"\",0,IF(AF18=\"MF\",'Project Info'!$B$141,IF(AF18=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF18=\"SF\",AF18=\"MH\"),AC18>0,AC18<3000),'Project Info'!$B$143,IF(AND(OR(AF18=\"SF\",AF18=\"MH\"),AC18>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW18=0,0,(AZ18/AW18*'Project Info'!$C$145)+(BC18/AW18*'Project Info'!$C$146)+(BF18/AW18*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF18=\"\",0,IF(AF18=\"MF\",'Project Info'!$B$154,IF(AF18=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF18=\"SF\",AF18=\"MH\"),AC18>0,AC18<3000),'Project Info'!$B$156,IF(AND(OR(AF18=\"SF\",AF18=\"MH\"),AC18>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW18=0,0,(AZ18/AW18*'Project Info'!$C$158)+(BC18/AW18*'Project Info'!$C$159)+(BF18/AW18*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF19=\"\",0,IF(AF19=\"MF\",'Project Info'!$F$8,IF(AF19=\"TH\",'Project Info'!$F$9,IF(AF19=\"SF\",'Project Info'!$F$11,IF(AF19=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF19=\"\",0,IF(AF19=\"MF\",IF((AB19/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB19/'Project Info'!$D$8),IF(AF19=\"TH\",IF((AB19/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB19/'Project Info'!$D$9),IF(AF19=\"SF\",IF((AB19/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB19/'Project Info'!$D$11),IF(AF19=\"MH\",IF((AB19/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB19/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D19*F19)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D19*F19*'Project Info'!$B$122)","v":0},{"$f":"IF(AF19=\"\",0,IF(AF19=\"MF\",'Project Info'!$B$129,IF(AF19=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF19=\"SF\",AF19=\"MH\"),AC19>0,AC19<3000),'Project Info'!$B$131,IF(AND(OR(AF19=\"SF\",AF19=\"MH\"),AC19>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW19=0,0,(AZ19/AW19*'Project Info'!$C$133)+(BC19/AW19*'Project Info'!$C$134)+(BF19/AW19*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF19=\"\",0,IF(AF19=\"MF\",'Project Info'!$B$141,IF(AF19=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF19=\"SF\",AF19=\"MH\"),AC19>0,AC19<3000),'Project Info'!$B$143,IF(AND(OR(AF19=\"SF\",AF19=\"MH\"),AC19>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW19=0,0,(AZ19/AW19*'Project Info'!$C$145)+(BC19/AW19*'Project Info'!$C$146)+(BF19/AW19*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF19=\"\",0,IF(AF19=\"MF\",'Project Info'!$B$154,IF(AF19=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF19=\"SF\",AF19=\"MH\"),AC19>0,AC19<3000),'Project Info'!$B$156,IF(AND(OR(AF19=\"SF\",AF19=\"MH\"),AC19>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW19=0,0,(AZ19/AW19*'Project Info'!$C$158)+(BC19/AW19*'Project Info'!$C$159)+(BF19/AW19*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF20=\"\",0,IF(AF20=\"MF\",'Project Info'!$F$8,IF(AF20=\"TH\",'Project Info'!$F$9,IF(AF20=\"SF\",'Project Info'!$F$11,IF(AF20=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF20=\"\",0,IF(AF20=\"MF\",IF((AB20/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB20/'Project Info'!$D$8),IF(AF20=\"TH\",IF((AB20/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB20/'Project Info'!$D$9),IF(AF20=\"SF\",IF((AB20/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB20/'Project Info'!$D$11),IF(AF20=\"MH\",IF((AB20/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB20/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D20*F20)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D20*F20*'Project Info'!$B$122)","v":0},{"$f":"IF(AF20=\"\",0,IF(AF20=\"MF\",'Project Info'!$B$129,IF(AF20=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF20=\"SF\",AF20=\"MH\"),AC20>0,AC20<3000),'Project Info'!$B$131,IF(AND(OR(AF20=\"SF\",AF20=\"MH\"),AC20>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW20=0,0,(AZ20/AW20*'Project Info'!$C$133)+(BC20/AW20*'Project Info'!$C$134)+(BF20/AW20*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF20=\"\",0,IF(AF20=\"MF\",'Project Info'!$B$141,IF(AF20=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF20=\"SF\",AF20=\"MH\"),AC20>0,AC20<3000),'Project Info'!$B$143,IF(AND(OR(AF20=\"SF\",AF20=\"MH\"),AC20>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW20=0,0,(AZ20/AW20*'Project Info'!$C$145)+(BC20/AW20*'Project Info'!$C$146)+(BF20/AW20*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF20=\"\",0,IF(AF20=\"MF\",'Project Info'!$B$154,IF(AF20=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF20=\"SF\",AF20=\"MH\"),AC20>0,AC20<3000),'Project Info'!$B$156,IF(AND(OR(AF20=\"SF\",AF20=\"MH\"),AC20>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW20=0,0,(AZ20/AW20*'Project Info'!$C$158)+(BC20/AW20*'Project Info'!$C$159)+(BF20/AW20*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF21=\"\",0,IF(AF21=\"MF\",'Project Info'!$F$8,IF(AF21=\"TH\",'Project Info'!$F$9,IF(AF21=\"SF\",'Project Info'!$F$11,IF(AF21=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF21=\"\",0,IF(AF21=\"MF\",IF((AB21/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB21/'Project Info'!$D$8),IF(AF21=\"TH\",IF((AB21/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB21/'Project Info'!$D$9),IF(AF21=\"SF\",IF((AB21/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB21/'Project Info'!$D$11),IF(AF21=\"MH\",IF((AB21/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB21/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D21*F21)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D21*F21*'Project Info'!$B$122)","v":0},{"$f":"IF(AF21=\"\",0,IF(AF21=\"MF\",'Project Info'!$B$129,IF(AF21=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF21=\"SF\",AF21=\"MH\"),AC21>0,AC21<3000),'Project Info'!$B$131,IF(AND(OR(AF21=\"SF\",AF21=\"MH\"),AC21>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW21=0,0,(AZ21/AW21*'Project Info'!$C$133)+(BC21/AW21*'Project Info'!$C$134)+(BF21/AW21*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF21=\"\",0,IF(AF21=\"MF\",'Project Info'!$B$141,IF(AF21=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF21=\"SF\",AF21=\"MH\"),AC21>0,AC21<3000),'Project Info'!$B$143,IF(AND(OR(AF21=\"SF\",AF21=\"MH\"),AC21>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW21=0,0,(AZ21/AW21*'Project Info'!$C$145)+(BC21/AW21*'Project Info'!$C$146)+(BF21/AW21*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF21=\"\",0,IF(AF21=\"MF\",'Project Info'!$B$154,IF(AF21=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF21=\"SF\",AF21=\"MH\"),AC21>0,AC21<3000),'Project Info'!$B$156,IF(AND(OR(AF21=\"SF\",AF21=\"MH\"),AC21>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW21=0,0,(AZ21/AW21*'Project Info'!$C$158)+(BC21/AW21*'Project Info'!$C$159)+(BF21/AW21*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF22=\"\",0,IF(AF22=\"MF\",'Project Info'!$F$8,IF(AF22=\"TH\",'Project Info'!$F$9,IF(AF22=\"SF\",'Project Info'!$F$11,IF(AF22=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF22=\"\",0,IF(AF22=\"MF\",IF((AB22/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB22/'Project Info'!$D$8),IF(AF22=\"TH\",IF((AB22/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB22/'Project Info'!$D$9),IF(AF22=\"SF\",IF((AB22/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB22/'Project Info'!$D$11),IF(AF22=\"MH\",IF((AB22/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB22/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D22*F22)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D22*F22*'Project Info'!$B$122)","v":0},{"$f":"IF(AF22=\"\",0,IF(AF22=\"MF\",'Project Info'!$B$129,IF(AF22=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF22=\"SF\",AF22=\"MH\"),AC22>0,AC22<3000),'Project Info'!$B$131,IF(AND(OR(AF22=\"SF\",AF22=\"MH\"),AC22>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW22=0,0,(AZ22/AW22*'Project Info'!$C$133)+(BC22/AW22*'Project Info'!$C$134)+(BF22/AW22*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF22=\"\",0,IF(AF22=\"MF\",'Project Info'!$B$141,IF(AF22=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF22=\"SF\",AF22=\"MH\"),AC22>0,AC22<3000),'Project Info'!$B$143,IF(AND(OR(AF22=\"SF\",AF22=\"MH\"),AC22>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW22=0,0,(AZ22/AW22*'Project Info'!$C$145)+(BC22/AW22*'Project Info'!$C$146)+(BF22/AW22*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF22=\"\",0,IF(AF22=\"MF\",'Project Info'!$B$154,IF(AF22=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF22=\"SF\",AF22=\"MH\"),AC22>0,AC22<3000),'Project Info'!$B$156,IF(AND(OR(AF22=\"SF\",AF22=\"MH\"),AC22>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW22=0,0,(AZ22/AW22*'Project Info'!$C$158)+(BC22/AW22*'Project Info'!$C$159)+(BF22/AW22*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF23=\"\",0,IF(AF23=\"MF\",'Project Info'!$F$8,IF(AF23=\"TH\",'Project Info'!$F$9,IF(AF23=\"SF\",'Project Info'!$F$11,IF(AF23=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF23=\"\",0,IF(AF23=\"MF\",IF((AB23/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB23/'Project Info'!$D$8),IF(AF23=\"TH\",IF((AB23/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB23/'Project Info'!$D$9),IF(AF23=\"SF\",IF((AB23/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB23/'Project Info'!$D$11),IF(AF23=\"MH\",IF((AB23/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB23/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D23*F23)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D23*F23*'Project Info'!$B$122)","v":0},{"$f":"IF(AF23=\"\",0,IF(AF23=\"MF\",'Project Info'!$B$129,IF(AF23=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF23=\"SF\",AF23=\"MH\"),AC23>0,AC23<3000),'Project Info'!$B$131,IF(AND(OR(AF23=\"SF\",AF23=\"MH\"),AC23>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW23=0,0,(AZ23/AW23*'Project Info'!$C$133)+(BC23/AW23*'Project Info'!$C$134)+(BF23/AW23*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF23=\"\",0,IF(AF23=\"MF\",'Project Info'!$B$141,IF(AF23=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF23=\"SF\",AF23=\"MH\"),AC23>0,AC23<3000),'Project Info'!$B$143,IF(AND(OR(AF23=\"SF\",AF23=\"MH\"),AC23>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW23=0,0,(AZ23/AW23*'Project Info'!$C$145)+(BC23/AW23*'Project Info'!$C$146)+(BF23/AW23*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF23=\"\",0,IF(AF23=\"MF\",'Project Info'!$B$154,IF(AF23=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF23=\"SF\",AF23=\"MH\"),AC23>0,AC23<3000),'Project Info'!$B$156,IF(AND(OR(AF23=\"SF\",AF23=\"MH\"),AC23>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW23=0,0,(AZ23/AW23*'Project Info'!$C$158)+(BC23/AW23*'Project Info'!$C$159)+(BF23/AW23*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF24=\"\",0,IF(AF24=\"MF\",'Project Info'!$F$8,IF(AF24=\"TH\",'Project Info'!$F$9,IF(AF24=\"SF\",'Project Info'!$F$11,IF(AF24=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF24=\"\",0,IF(AF24=\"MF\",IF((AB24/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB24/'Project Info'!$D$8),IF(AF24=\"TH\",IF((AB24/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB24/'Project Info'!$D$9),IF(AF24=\"SF\",IF((AB24/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB24/'Project Info'!$D$11),IF(AF24=\"MH\",IF((AB24/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB24/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D24*F24)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D24*F24*'Project Info'!$B$122)","v":0},{"$f":"IF(AF24=\"\",0,IF(AF24=\"MF\",'Project Info'!$B$129,IF(AF24=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF24=\"SF\",AF24=\"MH\"),AC24>0,AC24<3000),'Project Info'!$B$131,IF(AND(OR(AF24=\"SF\",AF24=\"MH\"),AC24>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW24=0,0,(AZ24/AW24*'Project Info'!$C$133)+(BC24/AW24*'Project Info'!$C$134)+(BF24/AW24*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF24=\"\",0,IF(AF24=\"MF\",'Project Info'!$B$141,IF(AF24=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF24=\"SF\",AF24=\"MH\"),AC24>0,AC24<3000),'Project Info'!$B$143,IF(AND(OR(AF24=\"SF\",AF24=\"MH\"),AC24>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW24=0,0,(AZ24/AW24*'Project Info'!$C$145)+(BC24/AW24*'Project Info'!$C$146)+(BF24/AW24*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF24=\"\",0,IF(AF24=\"MF\",'Project Info'!$B$154,IF(AF24=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF24=\"SF\",AF24=\"MH\"),AC24>0,AC24<3000),'Project Info'!$B$156,IF(AND(OR(AF24=\"SF\",AF24=\"MH\"),AC24>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW24=0,0,(AZ24/AW24*'Project Info'!$C$158)+(BC24/AW24*'Project Info'!$C$159)+(BF24/AW24*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF25=\"\",0,IF(AF25=\"MF\",'Project Info'!$F$8,IF(AF25=\"TH\",'Project Info'!$F$9,IF(AF25=\"SF\",'Project Info'!$F$11,IF(AF25=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF25=\"\",0,IF(AF25=\"MF\",IF((AB25/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB25/'Project Info'!$D$8),IF(AF25=\"TH\",IF((AB25/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB25/'Project Info'!$D$9),IF(AF25=\"SF\",IF((AB25/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB25/'Project Info'!$D$11),IF(AF25=\"MH\",IF((AB25/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB25/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D25*F25)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D25*F25*'Project Info'!$B$122)","v":0},{"$f":"IF(AF25=\"\",0,IF(AF25=\"MF\",'Project Info'!$B$129,IF(AF25=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF25=\"SF\",AF25=\"MH\"),AC25>0,AC25<3000),'Project Info'!$B$131,IF(AND(OR(AF25=\"SF\",AF25=\"MH\"),AC25>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW25=0,0,(AZ25/AW25*'Project Info'!$C$133)+(BC25/AW25*'Project Info'!$C$134)+(BF25/AW25*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF25=\"\",0,IF(AF25=\"MF\",'Project Info'!$B$141,IF(AF25=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF25=\"SF\",AF25=\"MH\"),AC25>0,AC25<3000),'Project Info'!$B$143,IF(AND(OR(AF25=\"SF\",AF25=\"MH\"),AC25>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW25=0,0,(AZ25/AW25*'Project Info'!$C$145)+(BC25/AW25*'Project Info'!$C$146)+(BF25/AW25*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF25=\"\",0,IF(AF25=\"MF\",'Project Info'!$B$154,IF(AF25=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF25=\"SF\",AF25=\"MH\"),AC25>0,AC25<3000),'Project Info'!$B$156,IF(AND(OR(AF25=\"SF\",AF25=\"MH\"),AC25>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW25=0,0,(AZ25/AW25*'Project Info'!$C$158)+(BC25/AW25*'Project Info'!$C$159)+(BF25/AW25*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF26=\"\",0,IF(AF26=\"MF\",'Project Info'!$F$8,IF(AF26=\"TH\",'Project Info'!$F$9,IF(AF26=\"SF\",'Project Info'!$F$11,IF(AF26=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF26=\"\",0,IF(AF26=\"MF\",IF((AB26/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB26/'Project Info'!$D$8),IF(AF26=\"TH\",IF((AB26/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB26/'Project Info'!$D$9),IF(AF26=\"SF\",IF((AB26/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB26/'Project Info'!$D$11),IF(AF26=\"MH\",IF((AB26/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB26/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D26*F26)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D26*F26*'Project Info'!$B$122)","v":0},{"$f":"IF(AF26=\"\",0,IF(AF26=\"MF\",'Project Info'!$B$129,IF(AF26=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF26=\"SF\",AF26=\"MH\"),AC26>0,AC26<3000),'Project Info'!$B$131,IF(AND(OR(AF26=\"SF\",AF26=\"MH\"),AC26>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW26=0,0,(AZ26/AW26*'Project Info'!$C$133)+(BC26/AW26*'Project Info'!$C$134)+(BF26/AW26*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF26=\"\",0,IF(AF26=\"MF\",'Project Info'!$B$141,IF(AF26=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF26=\"SF\",AF26=\"MH\"),AC26>0,AC26<3000),'Project Info'!$B$143,IF(AND(OR(AF26=\"SF\",AF26=\"MH\"),AC26>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW26=0,0,(AZ26/AW26*'Project Info'!$C$145)+(BC26/AW26*'Project Info'!$C$146)+(BF26/AW26*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF26=\"\",0,IF(AF26=\"MF\",'Project Info'!$B$154,IF(AF26=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF26=\"SF\",AF26=\"MH\"),AC26>0,AC26<3000),'Project Info'!$B$156,IF(AND(OR(AF26=\"SF\",AF26=\"MH\"),AC26>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW26=0,0,(AZ26/AW26*'Project Info'!$C$158)+(BC26/AW26*'Project Info'!$C$159)+(BF26/AW26*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF27=\"\",0,IF(AF27=\"MF\",'Project Info'!$F$8,IF(AF27=\"TH\",'Project Info'!$F$9,IF(AF27=\"SF\",'Project Info'!$F$11,IF(AF27=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF27=\"\",0,IF(AF27=\"MF\",IF((AB27/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB27/'Project Info'!$D$8),IF(AF27=\"TH\",IF((AB27/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB27/'Project Info'!$D$9),IF(AF27=\"SF\",IF((AB27/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB27/'Project Info'!$D$11),IF(AF27=\"MH\",IF((AB27/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB27/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D27*F27)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D27*F27*'Project Info'!$B$122)","v":0},{"$f":"IF(AF27=\"\",0,IF(AF27=\"MF\",'Project Info'!$B$129,IF(AF27=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF27=\"SF\",AF27=\"MH\"),AC27>0,AC27<3000),'Project Info'!$B$131,IF(AND(OR(AF27=\"SF\",AF27=\"MH\"),AC27>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW27=0,0,(AZ27/AW27*'Project Info'!$C$133)+(BC27/AW27*'Project Info'!$C$134)+(BF27/AW27*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF27=\"\",0,IF(AF27=\"MF\",'Project Info'!$B$141,IF(AF27=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF27=\"SF\",AF27=\"MH\"),AC27>0,AC27<3000),'Project Info'!$B$143,IF(AND(OR(AF27=\"SF\",AF27=\"MH\"),AC27>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW27=0,0,(AZ27/AW27*'Project Info'!$C$145)+(BC27/AW27*'Project Info'!$C$146)+(BF27/AW27*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF27=\"\",0,IF(AF27=\"MF\",'Project Info'!$B$154,IF(AF27=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF27=\"SF\",AF27=\"MH\"),AC27>0,AC27<3000),'Project Info'!$B$156,IF(AND(OR(AF27=\"SF\",AF27=\"MH\"),AC27>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW27=0,0,(AZ27/AW27*'Project Info'!$C$158)+(BC27/AW27*'Project Info'!$C$159)+(BF27/AW27*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF28=\"\",0,IF(AF28=\"MF\",'Project Info'!$F$8,IF(AF28=\"TH\",'Project Info'!$F$9,IF(AF28=\"SF\",'Project Info'!$F$11,IF(AF28=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF28=\"\",0,IF(AF28=\"MF\",IF((AB28/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB28/'Project Info'!$D$8),IF(AF28=\"TH\",IF((AB28/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB28/'Project Info'!$D$9),IF(AF28=\"SF\",IF((AB28/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB28/'Project Info'!$D$11),IF(AF28=\"MH\",IF((AB28/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB28/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D28*F28)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D28*F28*'Project Info'!$B$122)","v":0},{"$f":"IF(AF28=\"\",0,IF(AF28=\"MF\",'Project Info'!$B$129,IF(AF28=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF28=\"SF\",AF28=\"MH\"),AC28>0,AC28<3000),'Project Info'!$B$131,IF(AND(OR(AF28=\"SF\",AF28=\"MH\"),AC28>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW28=0,0,(AZ28/AW28*'Project Info'!$C$133)+(BC28/AW28*'Project Info'!$C$134)+(BF28/AW28*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF28=\"\",0,IF(AF28=\"MF\",'Project Info'!$B$141,IF(AF28=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF28=\"SF\",AF28=\"MH\"),AC28>0,AC28<3000),'Project Info'!$B$143,IF(AND(OR(AF28=\"SF\",AF28=\"MH\"),AC28>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW28=0,0,(AZ28/AW28*'Project Info'!$C$145)+(BC28/AW28*'Project Info'!$C$146)+(BF28/AW28*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF28=\"\",0,IF(AF28=\"MF\",'Project Info'!$B$154,IF(AF28=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF28=\"SF\",AF28=\"MH\"),AC28>0,AC28<3000),'Project Info'!$B$156,IF(AND(OR(AF28=\"SF\",AF28=\"MH\"),AC28>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW28=0,0,(AZ28/AW28*'Project Info'!$C$158)+(BC28/AW28*'Project Info'!$C$159)+(BF28/AW28*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF29=\"\",0,IF(AF29=\"MF\",'Project Info'!$F$8,IF(AF29=\"TH\",'Project Info'!$F$9,IF(AF29=\"SF\",'Project Info'!$F$11,IF(AF29=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF29=\"\",0,IF(AF29=\"MF\",IF((AB29/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB29/'Project Info'!$D$8),IF(AF29=\"TH\",IF((AB29/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB29/'Project Info'!$D$9),IF(AF29=\"SF\",IF((AB29/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB29/'Project Info'!$D$11),IF(AF29=\"MH\",IF((AB29/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB29/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D29*F29)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D29*F29*'Project Info'!$B$122)","v":0},{"$f":"IF(AF29=\"\",0,IF(AF29=\"MF\",'Project Info'!$B$129,IF(AF29=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF29=\"SF\",AF29=\"MH\"),AC29>0,AC29<3000),'Project Info'!$B$131,IF(AND(OR(AF29=\"SF\",AF29=\"MH\"),AC29>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW29=0,0,(AZ29/AW29*'Project Info'!$C$133)+(BC29/AW29*'Project Info'!$C$134)+(BF29/AW29*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF29=\"\",0,IF(AF29=\"MF\",'Project Info'!$B$141,IF(AF29=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF29=\"SF\",AF29=\"MH\"),AC29>0,AC29<3000),'Project Info'!$B$143,IF(AND(OR(AF29=\"SF\",AF29=\"MH\"),AC29>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW29=0,0,(AZ29/AW29*'Project Info'!$C$145)+(BC29/AW29*'Project Info'!$C$146)+(BF29/AW29*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF29=\"\",0,IF(AF29=\"MF\",'Project Info'!$B$154,IF(AF29=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF29=\"SF\",AF29=\"MH\"),AC29>0,AC29<3000),'Project Info'!$B$156,IF(AND(OR(AF29=\"SF\",AF29=\"MH\"),AC29>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW29=0,0,(AZ29/AW29*'Project Info'!$C$158)+(BC29/AW29*'Project Info'!$C$159)+(BF29/AW29*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF30=\"\",0,IF(AF30=\"MF\",'Project Info'!$F$8,IF(AF30=\"TH\",'Project Info'!$F$9,IF(AF30=\"SF\",'Project Info'!$F$11,IF(AF30=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF30=\"\",0,IF(AF30=\"MF\",IF((AB30/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB30/'Project Info'!$D$8),IF(AF30=\"TH\",IF((AB30/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB30/'Project Info'!$D$9),IF(AF30=\"SF\",IF((AB30/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB30/'Project Info'!$D$11),IF(AF30=\"MH\",IF((AB30/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB30/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D30*F30)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D30*F30*'Project Info'!$B$122)","v":0},{"$f":"IF(AF30=\"\",0,IF(AF30=\"MF\",'Project Info'!$B$129,IF(AF30=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF30=\"SF\",AF30=\"MH\"),AC30>0,AC30<3000),'Project Info'!$B$131,IF(AND(OR(AF30=\"SF\",AF30=\"MH\"),AC30>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW30=0,0,(AZ30/AW30*'Project Info'!$C$133)+(BC30/AW30*'Project Info'!$C$134)+(BF30/AW30*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF30=\"\",0,IF(AF30=\"MF\",'Project Info'!$B$141,IF(AF30=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF30=\"SF\",AF30=\"MH\"),AC30>0,AC30<3000),'Project Info'!$B$143,IF(AND(OR(AF30=\"SF\",AF30=\"MH\"),AC30>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW30=0,0,(AZ30/AW30*'Project Info'!$C$145)+(BC30/AW30*'Project Info'!$C$146)+(BF30/AW30*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF30=\"\",0,IF(AF30=\"MF\",'Project Info'!$B$154,IF(AF30=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF30=\"SF\",AF30=\"MH\"),AC30>0,AC30<3000),'Project Info'!$B$156,IF(AND(OR(AF30=\"SF\",AF30=\"MH\"),AC30>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW30=0,0,(AZ30/AW30*'Project Info'!$C$158)+(BC30/AW30*'Project Info'!$C$159)+(BF30/AW30*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,28,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF31=\"\",0,IF(AF31=\"MF\",'Project Info'!$F$8,IF(AF31=\"TH\",'Project Info'!$F$9,IF(AF31=\"SF\",'Project Info'!$F$11,IF(AF31=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF31=\"\",0,IF(AF31=\"MF\",IF((AB31/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB31/'Project Info'!$D$8),IF(AF31=\"TH\",IF((AB31/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB31/'Project Info'!$D$9),IF(AF31=\"SF\",IF((AB31/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB31/'Project Info'!$D$11),IF(AF31=\"MH\",IF((AB31/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB31/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D31*F31)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D31*F31*'Project Info'!$B$122)","v":0},{"$f":"IF(AF31=\"\",0,IF(AF31=\"MF\",'Project Info'!$B$129,IF(AF31=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF31=\"SF\",AF31=\"MH\"),AC31>0,AC31<3000),'Project Info'!$B$131,IF(AND(OR(AF31=\"SF\",AF31=\"MH\"),AC31>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW31=0,0,(AZ31/AW31*'Project Info'!$C$133)+(BC31/AW31*'Project Info'!$C$134)+(BF31/AW31*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF31=\"\",0,IF(AF31=\"MF\",'Project Info'!$B$141,IF(AF31=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF31=\"SF\",AF31=\"MH\"),AC31>0,AC31<3000),'Project Info'!$B$143,IF(AND(OR(AF31=\"SF\",AF31=\"MH\"),AC31>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW31=0,0,(AZ31/AW31*'Project Info'!$C$145)+(BC31/AW31*'Project Info'!$C$146)+(BF31/AW31*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF31=\"\",0,IF(AF31=\"MF\",'Project Info'!$B$154,IF(AF31=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF31=\"SF\",AF31=\"MH\"),AC31>0,AC31<3000),'Project Info'!$B$156,IF(AND(OR(AF31=\"SF\",AF31=\"MH\"),AC31>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW31=0,0,(AZ31/AW31*'Project Info'!$C$158)+(BC31/AW31*'Project Info'!$C$159)+(BF31/AW31*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF32=\"\",0,IF(AF32=\"MF\",'Project Info'!$F$8,IF(AF32=\"TH\",'Project Info'!$F$9,IF(AF32=\"SF\",'Project Info'!$F$11,IF(AF32=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF32=\"\",0,IF(AF32=\"MF\",IF((AB32/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB32/'Project Info'!$D$8),IF(AF32=\"TH\",IF((AB32/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB32/'Project Info'!$D$9),IF(AF32=\"SF\",IF((AB32/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB32/'Project Info'!$D$11),IF(AF32=\"MH\",IF((AB32/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB32/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D32*F32)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D32*F32*'Project Info'!$B$122)","v":0},{"$f":"IF(AF32=\"\",0,IF(AF32=\"MF\",'Project Info'!$B$129,IF(AF32=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF32=\"SF\",AF32=\"MH\"),AC32>0,AC32<3000),'Project Info'!$B$131,IF(AND(OR(AF32=\"SF\",AF32=\"MH\"),AC32>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW32=0,0,(AZ32/AW32*'Project Info'!$C$133)+(BC32/AW32*'Project Info'!$C$134)+(BF32/AW32*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF32=\"\",0,IF(AF32=\"MF\",'Project Info'!$B$141,IF(AF32=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF32=\"SF\",AF32=\"MH\"),AC32>0,AC32<3000),'Project Info'!$B$143,IF(AND(OR(AF32=\"SF\",AF32=\"MH\"),AC32>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW32=0,0,(AZ32/AW32*'Project Info'!$C$145)+(BC32/AW32*'Project Info'!$C$146)+(BF32/AW32*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF32=\"\",0,IF(AF32=\"MF\",'Project Info'!$B$154,IF(AF32=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF32=\"SF\",AF32=\"MH\"),AC32>0,AC32<3000),'Project Info'!$B$156,IF(AND(OR(AF32=\"SF\",AF32=\"MH\"),AC32>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW32=0,0,(AZ32/AW32*'Project Info'!$C$158)+(BC32/AW32*'Project Info'!$C$159)+(BF32/AW32*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF33=\"\",0,IF(AF33=\"MF\",'Project Info'!$F$8,IF(AF33=\"TH\",'Project Info'!$F$9,IF(AF33=\"SF\",'Project Info'!$F$11,IF(AF33=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF33=\"\",0,IF(AF33=\"MF\",IF((AB33/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB33/'Project Info'!$D$8),IF(AF33=\"TH\",IF((AB33/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB33/'Project Info'!$D$9),IF(AF33=\"SF\",IF((AB33/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB33/'Project Info'!$D$11),IF(AF33=\"MH\",IF((AB33/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB33/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D33*F33)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D33*F33*'Project Info'!$B$122)","v":0},{"$f":"IF(AF33=\"\",0,IF(AF33=\"MF\",'Project Info'!$B$129,IF(AF33=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF33=\"SF\",AF33=\"MH\"),AC33>0,AC33<3000),'Project Info'!$B$131,IF(AND(OR(AF33=\"SF\",AF33=\"MH\"),AC33>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW33=0,0,(AZ33/AW33*'Project Info'!$C$133)+(BC33/AW33*'Project Info'!$C$134)+(BF33/AW33*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF33=\"\",0,IF(AF33=\"MF\",'Project Info'!$B$141,IF(AF33=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF33=\"SF\",AF33=\"MH\"),AC33>0,AC33<3000),'Project Info'!$B$143,IF(AND(OR(AF33=\"SF\",AF33=\"MH\"),AC33>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW33=0,0,(AZ33/AW33*'Project Info'!$C$145)+(BC33/AW33*'Project Info'!$C$146)+(BF33/AW33*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF33=\"\",0,IF(AF33=\"MF\",'Project Info'!$B$154,IF(AF33=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF33=\"SF\",AF33=\"MH\"),AC33>0,AC33<3000),'Project Info'!$B$156,IF(AND(OR(AF33=\"SF\",AF33=\"MH\"),AC33>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW33=0,0,(AZ33/AW33*'Project Info'!$C$158)+(BC33/AW33*'Project Info'!$C$159)+(BF33/AW33*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF34=\"\",0,IF(AF34=\"MF\",'Project Info'!$F$8,IF(AF34=\"TH\",'Project Info'!$F$9,IF(AF34=\"SF\",'Project Info'!$F$11,IF(AF34=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF34=\"\",0,IF(AF34=\"MF\",IF((AB34/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB34/'Project Info'!$D$8),IF(AF34=\"TH\",IF((AB34/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB34/'Project Info'!$D$9),IF(AF34=\"SF\",IF((AB34/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB34/'Project Info'!$D$11),IF(AF34=\"MH\",IF((AB34/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB34/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D34*F34)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D34*F34*'Project Info'!$B$122)","v":0},{"$f":"IF(AF34=\"\",0,IF(AF34=\"MF\",'Project Info'!$B$129,IF(AF34=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF34=\"SF\",AF34=\"MH\"),AC34>0,AC34<3000),'Project Info'!$B$131,IF(AND(OR(AF34=\"SF\",AF34=\"MH\"),AC34>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW34=0,0,(AZ34/AW34*'Project Info'!$C$133)+(BC34/AW34*'Project Info'!$C$134)+(BF34/AW34*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF34=\"\",0,IF(AF34=\"MF\",'Project Info'!$B$141,IF(AF34=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF34=\"SF\",AF34=\"MH\"),AC34>0,AC34<3000),'Project Info'!$B$143,IF(AND(OR(AF34=\"SF\",AF34=\"MH\"),AC34>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW34=0,0,(AZ34/AW34*'Project Info'!$C$145)+(BC34/AW34*'Project Info'!$C$146)+(BF34/AW34*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF34=\"\",0,IF(AF34=\"MF\",'Project Info'!$B$154,IF(AF34=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF34=\"SF\",AF34=\"MH\"),AC34>0,AC34<3000),'Project Info'!$B$156,IF(AND(OR(AF34=\"SF\",AF34=\"MH\"),AC34>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW34=0,0,(AZ34/AW34*'Project Info'!$C$158)+(BC34/AW34*'Project Info'!$C$159)+(BF34/AW34*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF35=\"\",0,IF(AF35=\"MF\",'Project Info'!$F$8,IF(AF35=\"TH\",'Project Info'!$F$9,IF(AF35=\"SF\",'Project Info'!$F$11,IF(AF35=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF35=\"\",0,IF(AF35=\"MF\",IF((AB35/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB35/'Project Info'!$D$8),IF(AF35=\"TH\",IF((AB35/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB35/'Project Info'!$D$9),IF(AF35=\"SF\",IF((AB35/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB35/'Project Info'!$D$11),IF(AF35=\"MH\",IF((AB35/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB35/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D35*F35)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D35*F35*'Project Info'!$B$122)","v":0},{"$f":"IF(AF35=\"\",0,IF(AF35=\"MF\",'Project Info'!$B$129,IF(AF35=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF35=\"SF\",AF35=\"MH\"),AC35>0,AC35<3000),'Project Info'!$B$131,IF(AND(OR(AF35=\"SF\",AF35=\"MH\"),AC35>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW35=0,0,(AZ35/AW35*'Project Info'!$C$133)+(BC35/AW35*'Project Info'!$C$134)+(BF35/AW35*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF35=\"\",0,IF(AF35=\"MF\",'Project Info'!$B$141,IF(AF35=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF35=\"SF\",AF35=\"MH\"),AC35>0,AC35<3000),'Project Info'!$B$143,IF(AND(OR(AF35=\"SF\",AF35=\"MH\"),AC35>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW35=0,0,(AZ35/AW35*'Project Info'!$C$145)+(BC35/AW35*'Project Info'!$C$146)+(BF35/AW35*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF35=\"\",0,IF(AF35=\"MF\",'Project Info'!$B$154,IF(AF35=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF35=\"SF\",AF35=\"MH\"),AC35>0,AC35<3000),'Project Info'!$B$156,IF(AND(OR(AF35=\"SF\",AF35=\"MH\"),AC35>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW35=0,0,(AZ35/AW35*'Project Info'!$C$158)+(BC35/AW35*'Project Info'!$C$159)+(BF35/AW35*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,null,null,0,null,0,0,0,{"$f":"IF($N36=1,IF($D36<=SF_Small_Lot_Size,1,0),0)","v":0},{"$f":"IF($N36=1,IF(AND($D36>SF_Small_Lot_Size,$D36<SF_Large_Lot_Size),1,0),0)","v":0},{"$f":"IF($N36=1,IF($D36>=SF_Large_Lot_Size,1,0),0)","v":0},0,0,null,null,null,null,null,null,null,0,null,null,0,{"$f":"IF(AC36=0,0,(AA36/AC36)*(43560/D36))","v":0},null,null,0,null,0,null,0,0,{"$f":"IF(AF36=\"\",0,IF(AF36=\"MF\",'Project Info'!$F$8,IF(AF36=\"TH\",'Project Info'!$F$9,IF(AF36=\"SF\",'Project Info'!$F$11,IF(AF36=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF36=\"\",0,IF(AF36=\"MF\",IF((AB36/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB36/'Project Info'!$D$8),IF(AF36=\"TH\",IF((AB36/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB36/'Project Info'!$D$9),IF(AF36=\"SF\",IF((AB36/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB36/'Project Info'!$D$11),IF(AF36=\"MH\",IF((AB36/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB36/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,{"$f":"B_PKG_per*B_Gross_Bldg_Sq_Ft","v":0},null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D36*F36)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D36*F36*'Project Info'!$B$122)","v":0},{"$f":"IF(AF36=\"\",0,IF(AF36=\"MF\",'Project Info'!$B$129,IF(AF36=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF36=\"SF\",AF36=\"MH\"),AC36>0,AC36<3000),'Project Info'!$B$131,IF(AND(OR(AF36=\"SF\",AF36=\"MH\"),AC36>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW36=0,0,(AZ36/AW36*'Project Info'!$C$133)+(BC36/AW36*'Project Info'!$C$134)+(BF36/AW36*'Project Info'!$C$135))","v":0},0,{"$f":"(CS36*IF($AE36*(D36/43560)<1,1,AE36)+(CR36*$AW36)*(D36/43560))","v":0},{"$f":"IF(AF36=\"\",0,IF(AF36=\"MF\",'Project Info'!$B$141,IF(AF36=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF36=\"SF\",AF36=\"MH\"),AC36>0,AC36<3000),'Project Info'!$B$143,IF(AND(OR(AF36=\"SF\",AF36=\"MH\"),AC36>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW36=0,0,(AZ36/AW36*'Project Info'!$C$145)+(BC36/AW36*'Project Info'!$C$146)+(BF36/AW36*'Project Info'!$C$147))","v":0},0,{"$f":"(CW36*IF($AE36*($D36/43560)<1,1,$AE36*($D36/43560))+(CV36*$AW36*($D36/43560)))","v":0},{"$f":"IF(AF36=\"\",0,IF(AF36=\"MF\",'Project Info'!$B$154,IF(AF36=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF36=\"SF\",AF36=\"MH\"),AC36>0,AC36<3000),'Project Info'!$B$156,IF(AND(OR(AF36=\"SF\",AF36=\"MH\"),AC36>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW36=0,0,(AZ36/AW36*'Project Info'!$C$158)+(BC36/AW36*'Project Info'!$C$159)+(BF36/AW36*'Project Info'!$C$160))","v":0},0,{"$f":"(DA36*IF($AE36*($D36/43560)<1,1,$AE36*($D36/43560))+(CZ36*$AW36*($D36/43560)))","v":0},null,{"$f":"DC36*D36","v":0},0,null,0,null,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF37=\"\",0,IF(AF37=\"MF\",'Project Info'!$F$8,IF(AF37=\"TH\",'Project Info'!$F$9,IF(AF37=\"SF\",'Project Info'!$F$11,IF(AF37=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF37=\"\",0,IF(AF37=\"MF\",IF((AB37/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB37/'Project Info'!$D$8),IF(AF37=\"TH\",IF((AB37/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB37/'Project Info'!$D$9),IF(AF37=\"SF\",IF((AB37/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB37/'Project Info'!$D$11),IF(AF37=\"MH\",IF((AB37/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB37/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D37*F37)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D37*F37*'Project Info'!$B$122)","v":0},{"$f":"IF(AF37=\"\",0,IF(AF37=\"MF\",'Project Info'!$B$129,IF(AF37=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF37=\"SF\",AF37=\"MH\"),AC37>0,AC37<3000),'Project Info'!$B$131,IF(AND(OR(AF37=\"SF\",AF37=\"MH\"),AC37>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW37=0,0,(AZ37/AW37*'Project Info'!$C$133)+(BC37/AW37*'Project Info'!$C$134)+(BF37/AW37*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF37=\"\",0,IF(AF37=\"MF\",'Project Info'!$B$141,IF(AF37=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF37=\"SF\",AF37=\"MH\"),AC37>0,AC37<3000),'Project Info'!$B$143,IF(AND(OR(AF37=\"SF\",AF37=\"MH\"),AC37>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW37=0,0,(AZ37/AW37*'Project Info'!$C$145)+(BC37/AW37*'Project Info'!$C$146)+(BF37/AW37*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF37=\"\",0,IF(AF37=\"MF\",'Project Info'!$B$154,IF(AF37=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF37=\"SF\",AF37=\"MH\"),AC37>0,AC37<3000),'Project Info'!$B$156,IF(AND(OR(AF37=\"SF\",AF37=\"MH\"),AC37>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW37=0,0,(AZ37/AW37*'Project Info'!$C$158)+(BC37/AW37*'Project Info'!$C$159)+(BF37/AW37*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,35,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF38=\"\",0,IF(AF38=\"MF\",'Project Info'!$F$8,IF(AF38=\"TH\",'Project Info'!$F$9,IF(AF38=\"SF\",'Project Info'!$F$11,IF(AF38=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF38=\"\",0,IF(AF38=\"MF\",IF((AB38/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB38/'Project Info'!$D$8),IF(AF38=\"TH\",IF((AB38/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB38/'Project Info'!$D$9),IF(AF38=\"SF\",IF((AB38/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB38/'Project Info'!$D$11),IF(AF38=\"MH\",IF((AB38/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB38/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D38*F38)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D38*F38*'Project Info'!$B$122)","v":0},{"$f":"IF(AF38=\"\",0,IF(AF38=\"MF\",'Project Info'!$B$129,IF(AF38=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF38=\"SF\",AF38=\"MH\"),AC38>0,AC38<3000),'Project Info'!$B$131,IF(AND(OR(AF38=\"SF\",AF38=\"MH\"),AC38>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW38=0,0,(AZ38/AW38*'Project Info'!$C$133)+(BC38/AW38*'Project Info'!$C$134)+(BF38/AW38*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF38=\"\",0,IF(AF38=\"MF\",'Project Info'!$B$141,IF(AF38=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF38=\"SF\",AF38=\"MH\"),AC38>0,AC38<3000),'Project Info'!$B$143,IF(AND(OR(AF38=\"SF\",AF38=\"MH\"),AC38>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW38=0,0,(AZ38/AW38*'Project Info'!$C$145)+(BC38/AW38*'Project Info'!$C$146)+(BF38/AW38*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF38=\"\",0,IF(AF38=\"MF\",'Project Info'!$B$154,IF(AF38=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF38=\"SF\",AF38=\"MH\"),AC38>0,AC38<3000),'Project Info'!$B$156,IF(AND(OR(AF38=\"SF\",AF38=\"MH\"),AC38>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW38=0,0,(AZ38/AW38*'Project Info'!$C$158)+(BC38/AW38*'Project Info'!$C$159)+(BF38/AW38*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF39=\"\",0,IF(AF39=\"MF\",'Project Info'!$F$8,IF(AF39=\"TH\",'Project Info'!$F$9,IF(AF39=\"SF\",'Project Info'!$F$11,IF(AF39=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF39=\"\",0,IF(AF39=\"MF\",IF((AB39/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB39/'Project Info'!$D$8),IF(AF39=\"TH\",IF((AB39/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB39/'Project Info'!$D$9),IF(AF39=\"SF\",IF((AB39/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB39/'Project Info'!$D$11),IF(AF39=\"MH\",IF((AB39/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB39/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D39*F39)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D39*F39*'Project Info'!$B$122)","v":0},{"$f":"IF(AF39=\"\",0,IF(AF39=\"MF\",'Project Info'!$B$129,IF(AF39=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF39=\"SF\",AF39=\"MH\"),AC39>0,AC39<3000),'Project Info'!$B$131,IF(AND(OR(AF39=\"SF\",AF39=\"MH\"),AC39>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW39=0,0,(AZ39/AW39*'Project Info'!$C$133)+(BC39/AW39*'Project Info'!$C$134)+(BF39/AW39*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF39=\"\",0,IF(AF39=\"MF\",'Project Info'!$B$141,IF(AF39=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF39=\"SF\",AF39=\"MH\"),AC39>0,AC39<3000),'Project Info'!$B$143,IF(AND(OR(AF39=\"SF\",AF39=\"MH\"),AC39>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW39=0,0,(AZ39/AW39*'Project Info'!$C$145)+(BC39/AW39*'Project Info'!$C$146)+(BF39/AW39*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF39=\"\",0,IF(AF39=\"MF\",'Project Info'!$B$154,IF(AF39=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF39=\"SF\",AF39=\"MH\"),AC39>0,AC39<3000),'Project Info'!$B$156,IF(AND(OR(AF39=\"SF\",AF39=\"MH\"),AC39>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW39=0,0,(AZ39/AW39*'Project Info'!$C$158)+(BC39/AW39*'Project Info'!$C$159)+(BF39/AW39*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF40=\"\",0,IF(AF40=\"MF\",'Project Info'!$F$8,IF(AF40=\"TH\",'Project Info'!$F$9,IF(AF40=\"SF\",'Project Info'!$F$11,IF(AF40=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF40=\"\",0,IF(AF40=\"MF\",IF((AB40/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB40/'Project Info'!$D$8),IF(AF40=\"TH\",IF((AB40/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB40/'Project Info'!$D$9),IF(AF40=\"SF\",IF((AB40/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB40/'Project Info'!$D$11),IF(AF40=\"MH\",IF((AB40/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB40/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D40*F40)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D40*F40*'Project Info'!$B$122)","v":0},{"$f":"IF(AF40=\"\",0,IF(AF40=\"MF\",'Project Info'!$B$129,IF(AF40=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF40=\"SF\",AF40=\"MH\"),AC40>0,AC40<3000),'Project Info'!$B$131,IF(AND(OR(AF40=\"SF\",AF40=\"MH\"),AC40>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW40=0,0,(AZ40/AW40*'Project Info'!$C$133)+(BC40/AW40*'Project Info'!$C$134)+(BF40/AW40*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF40=\"\",0,IF(AF40=\"MF\",'Project Info'!$B$141,IF(AF40=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF40=\"SF\",AF40=\"MH\"),AC40>0,AC40<3000),'Project Info'!$B$143,IF(AND(OR(AF40=\"SF\",AF40=\"MH\"),AC40>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW40=0,0,(AZ40/AW40*'Project Info'!$C$145)+(BC40/AW40*'Project Info'!$C$146)+(BF40/AW40*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF40=\"\",0,IF(AF40=\"MF\",'Project Info'!$B$154,IF(AF40=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF40=\"SF\",AF40=\"MH\"),AC40>0,AC40<3000),'Project Info'!$B$156,IF(AND(OR(AF40=\"SF\",AF40=\"MH\"),AC40>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW40=0,0,(AZ40/AW40*'Project Info'!$C$158)+(BC40/AW40*'Project Info'!$C$159)+(BF40/AW40*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF41=\"\",0,IF(AF41=\"MF\",'Project Info'!$F$8,IF(AF41=\"TH\",'Project Info'!$F$9,IF(AF41=\"SF\",'Project Info'!$F$11,IF(AF41=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF41=\"\",0,IF(AF41=\"MF\",IF((AB41/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB41/'Project Info'!$D$8),IF(AF41=\"TH\",IF((AB41/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB41/'Project Info'!$D$9),IF(AF41=\"SF\",IF((AB41/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB41/'Project Info'!$D$11),IF(AF41=\"MH\",IF((AB41/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB41/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D41*F41)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D41*F41*'Project Info'!$B$122)","v":0},{"$f":"IF(AF41=\"\",0,IF(AF41=\"MF\",'Project Info'!$B$129,IF(AF41=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF41=\"SF\",AF41=\"MH\"),AC41>0,AC41<3000),'Project Info'!$B$131,IF(AND(OR(AF41=\"SF\",AF41=\"MH\"),AC41>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW41=0,0,(AZ41/AW41*'Project Info'!$C$133)+(BC41/AW41*'Project Info'!$C$134)+(BF41/AW41*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF41=\"\",0,IF(AF41=\"MF\",'Project Info'!$B$141,IF(AF41=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF41=\"SF\",AF41=\"MH\"),AC41>0,AC41<3000),'Project Info'!$B$143,IF(AND(OR(AF41=\"SF\",AF41=\"MH\"),AC41>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW41=0,0,(AZ41/AW41*'Project Info'!$C$145)+(BC41/AW41*'Project Info'!$C$146)+(BF41/AW41*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF41=\"\",0,IF(AF41=\"MF\",'Project Info'!$B$154,IF(AF41=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF41=\"SF\",AF41=\"MH\"),AC41>0,AC41<3000),'Project Info'!$B$156,IF(AND(OR(AF41=\"SF\",AF41=\"MH\"),AC41>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW41=0,0,(AZ41/AW41*'Project Info'!$C$158)+(BC41/AW41*'Project Info'!$C$159)+(BF41/AW41*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF42=\"\",0,IF(AF42=\"MF\",'Project Info'!$F$8,IF(AF42=\"TH\",'Project Info'!$F$9,IF(AF42=\"SF\",'Project Info'!$F$11,IF(AF42=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF42=\"\",0,IF(AF42=\"MF\",IF((AB42/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB42/'Project Info'!$D$8),IF(AF42=\"TH\",IF((AB42/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB42/'Project Info'!$D$9),IF(AF42=\"SF\",IF((AB42/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB42/'Project Info'!$D$11),IF(AF42=\"MH\",IF((AB42/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB42/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D42*F42)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D42*F42*'Project Info'!$B$122)","v":0},{"$f":"IF(AF42=\"\",0,IF(AF42=\"MF\",'Project Info'!$B$129,IF(AF42=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF42=\"SF\",AF42=\"MH\"),AC42>0,AC42<3000),'Project Info'!$B$131,IF(AND(OR(AF42=\"SF\",AF42=\"MH\"),AC42>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW42=0,0,(AZ42/AW42*'Project Info'!$C$133)+(BC42/AW42*'Project Info'!$C$134)+(BF42/AW42*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF42=\"\",0,IF(AF42=\"MF\",'Project Info'!$B$141,IF(AF42=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF42=\"SF\",AF42=\"MH\"),AC42>0,AC42<3000),'Project Info'!$B$143,IF(AND(OR(AF42=\"SF\",AF42=\"MH\"),AC42>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW42=0,0,(AZ42/AW42*'Project Info'!$C$145)+(BC42/AW42*'Project Info'!$C$146)+(BF42/AW42*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF42=\"\",0,IF(AF42=\"MF\",'Project Info'!$B$154,IF(AF42=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF42=\"SF\",AF42=\"MH\"),AC42>0,AC42<3000),'Project Info'!$B$156,IF(AND(OR(AF42=\"SF\",AF42=\"MH\"),AC42>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW42=0,0,(AZ42/AW42*'Project Info'!$C$158)+(BC42/AW42*'Project Info'!$C$159)+(BF42/AW42*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF43=\"\",0,IF(AF43=\"MF\",'Project Info'!$F$8,IF(AF43=\"TH\",'Project Info'!$F$9,IF(AF43=\"SF\",'Project Info'!$F$11,IF(AF43=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF43=\"\",0,IF(AF43=\"MF\",IF((AB43/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB43/'Project Info'!$D$8),IF(AF43=\"TH\",IF((AB43/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB43/'Project Info'!$D$9),IF(AF43=\"SF\",IF((AB43/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB43/'Project Info'!$D$11),IF(AF43=\"MH\",IF((AB43/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB43/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D43*F43)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D43*F43*'Project Info'!$B$122)","v":0},{"$f":"IF(AF43=\"\",0,IF(AF43=\"MF\",'Project Info'!$B$129,IF(AF43=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF43=\"SF\",AF43=\"MH\"),AC43>0,AC43<3000),'Project Info'!$B$131,IF(AND(OR(AF43=\"SF\",AF43=\"MH\"),AC43>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW43=0,0,(AZ43/AW43*'Project Info'!$C$133)+(BC43/AW43*'Project Info'!$C$134)+(BF43/AW43*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF43=\"\",0,IF(AF43=\"MF\",'Project Info'!$B$141,IF(AF43=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF43=\"SF\",AF43=\"MH\"),AC43>0,AC43<3000),'Project Info'!$B$143,IF(AND(OR(AF43=\"SF\",AF43=\"MH\"),AC43>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW43=0,0,(AZ43/AW43*'Project Info'!$C$145)+(BC43/AW43*'Project Info'!$C$146)+(BF43/AW43*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF43=\"\",0,IF(AF43=\"MF\",'Project Info'!$B$154,IF(AF43=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF43=\"SF\",AF43=\"MH\"),AC43>0,AC43<3000),'Project Info'!$B$156,IF(AND(OR(AF43=\"SF\",AF43=\"MH\"),AC43>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW43=0,0,(AZ43/AW43*'Project Info'!$C$158)+(BC43/AW43*'Project Info'!$C$159)+(BF43/AW43*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,41,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF44=\"\",0,IF(AF44=\"MF\",'Project Info'!$F$8,IF(AF44=\"TH\",'Project Info'!$F$9,IF(AF44=\"SF\",'Project Info'!$F$11,IF(AF44=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF44=\"\",0,IF(AF44=\"MF\",IF((AB44/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB44/'Project Info'!$D$8),IF(AF44=\"TH\",IF((AB44/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB44/'Project Info'!$D$9),IF(AF44=\"SF\",IF((AB44/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB44/'Project Info'!$D$11),IF(AF44=\"MH\",IF((AB44/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB44/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D44*F44)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D44*F44*'Project Info'!$B$122)","v":0},{"$f":"IF(AF44=\"\",0,IF(AF44=\"MF\",'Project Info'!$B$129,IF(AF44=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF44=\"SF\",AF44=\"MH\"),AC44>0,AC44<3000),'Project Info'!$B$131,IF(AND(OR(AF44=\"SF\",AF44=\"MH\"),AC44>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW44=0,0,(AZ44/AW44*'Project Info'!$C$133)+(BC44/AW44*'Project Info'!$C$134)+(BF44/AW44*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF44=\"\",0,IF(AF44=\"MF\",'Project Info'!$B$141,IF(AF44=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF44=\"SF\",AF44=\"MH\"),AC44>0,AC44<3000),'Project Info'!$B$143,IF(AND(OR(AF44=\"SF\",AF44=\"MH\"),AC44>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW44=0,0,(AZ44/AW44*'Project Info'!$C$145)+(BC44/AW44*'Project Info'!$C$146)+(BF44/AW44*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF44=\"\",0,IF(AF44=\"MF\",'Project Info'!$B$154,IF(AF44=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF44=\"SF\",AF44=\"MH\"),AC44>0,AC44<3000),'Project Info'!$B$156,IF(AND(OR(AF44=\"SF\",AF44=\"MH\"),AC44>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW44=0,0,(AZ44/AW44*'Project Info'!$C$158)+(BC44/AW44*'Project Info'!$C$159)+(BF44/AW44*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,42,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF45=\"\",0,IF(AF45=\"MF\",'Project Info'!$F$8,IF(AF45=\"TH\",'Project Info'!$F$9,IF(AF45=\"SF\",'Project Info'!$F$11,IF(AF45=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF45=\"\",0,IF(AF45=\"MF\",IF((AB45/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB45/'Project Info'!$D$8),IF(AF45=\"TH\",IF((AB45/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB45/'Project Info'!$D$9),IF(AF45=\"SF\",IF((AB45/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB45/'Project Info'!$D$11),IF(AF45=\"MH\",IF((AB45/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB45/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D45*F45)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D45*F45*'Project Info'!$B$122)","v":0},{"$f":"IF(AF45=\"\",0,IF(AF45=\"MF\",'Project Info'!$B$129,IF(AF45=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF45=\"SF\",AF45=\"MH\"),AC45>0,AC45<3000),'Project Info'!$B$131,IF(AND(OR(AF45=\"SF\",AF45=\"MH\"),AC45>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW45=0,0,(AZ45/AW45*'Project Info'!$C$133)+(BC45/AW45*'Project Info'!$C$134)+(BF45/AW45*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF45=\"\",0,IF(AF45=\"MF\",'Project Info'!$B$141,IF(AF45=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF45=\"SF\",AF45=\"MH\"),AC45>0,AC45<3000),'Project Info'!$B$143,IF(AND(OR(AF45=\"SF\",AF45=\"MH\"),AC45>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW45=0,0,(AZ45/AW45*'Project Info'!$C$145)+(BC45/AW45*'Project Info'!$C$146)+(BF45/AW45*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF45=\"\",0,IF(AF45=\"MF\",'Project Info'!$B$154,IF(AF45=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF45=\"SF\",AF45=\"MH\"),AC45>0,AC45<3000),'Project Info'!$B$156,IF(AND(OR(AF45=\"SF\",AF45=\"MH\"),AC45>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW45=0,0,(AZ45/AW45*'Project Info'!$C$158)+(BC45/AW45*'Project Info'!$C$159)+(BF45/AW45*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,43,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF46=\"\",0,IF(AF46=\"MF\",'Project Info'!$F$8,IF(AF46=\"TH\",'Project Info'!$F$9,IF(AF46=\"SF\",'Project Info'!$F$11,IF(AF46=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF46=\"\",0,IF(AF46=\"MF\",IF((AB46/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB46/'Project Info'!$D$8),IF(AF46=\"TH\",IF((AB46/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB46/'Project Info'!$D$9),IF(AF46=\"SF\",IF((AB46/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB46/'Project Info'!$D$11),IF(AF46=\"MH\",IF((AB46/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB46/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D46*F46)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D46*F46*'Project Info'!$B$122)","v":0},{"$f":"IF(AF46=\"\",0,IF(AF46=\"MF\",'Project Info'!$B$129,IF(AF46=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF46=\"SF\",AF46=\"MH\"),AC46>0,AC46<3000),'Project Info'!$B$131,IF(AND(OR(AF46=\"SF\",AF46=\"MH\"),AC46>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW46=0,0,(AZ46/AW46*'Project Info'!$C$133)+(BC46/AW46*'Project Info'!$C$134)+(BF46/AW46*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF46=\"\",0,IF(AF46=\"MF\",'Project Info'!$B$141,IF(AF46=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF46=\"SF\",AF46=\"MH\"),AC46>0,AC46<3000),'Project Info'!$B$143,IF(AND(OR(AF46=\"SF\",AF46=\"MH\"),AC46>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW46=0,0,(AZ46/AW46*'Project Info'!$C$145)+(BC46/AW46*'Project Info'!$C$146)+(BF46/AW46*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF46=\"\",0,IF(AF46=\"MF\",'Project Info'!$B$154,IF(AF46=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF46=\"SF\",AF46=\"MH\"),AC46>0,AC46<3000),'Project Info'!$B$156,IF(AND(OR(AF46=\"SF\",AF46=\"MH\"),AC46>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW46=0,0,(AZ46/AW46*'Project Info'!$C$158)+(BC46/AW46*'Project Info'!$C$159)+(BF46/AW46*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,44,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF47=\"\",0,IF(AF47=\"MF\",'Project Info'!$F$8,IF(AF47=\"TH\",'Project Info'!$F$9,IF(AF47=\"SF\",'Project Info'!$F$11,IF(AF47=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF47=\"\",0,IF(AF47=\"MF\",IF((AB47/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB47/'Project Info'!$D$8),IF(AF47=\"TH\",IF((AB47/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB47/'Project Info'!$D$9),IF(AF47=\"SF\",IF((AB47/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB47/'Project Info'!$D$11),IF(AF47=\"MH\",IF((AB47/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB47/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D47*F47)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D47*F47*'Project Info'!$B$122)","v":0},{"$f":"IF(AF47=\"\",0,IF(AF47=\"MF\",'Project Info'!$B$129,IF(AF47=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF47=\"SF\",AF47=\"MH\"),AC47>0,AC47<3000),'Project Info'!$B$131,IF(AND(OR(AF47=\"SF\",AF47=\"MH\"),AC47>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW47=0,0,(AZ47/AW47*'Project Info'!$C$133)+(BC47/AW47*'Project Info'!$C$134)+(BF47/AW47*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF47=\"\",0,IF(AF47=\"MF\",'Project Info'!$B$141,IF(AF47=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF47=\"SF\",AF47=\"MH\"),AC47>0,AC47<3000),'Project Info'!$B$143,IF(AND(OR(AF47=\"SF\",AF47=\"MH\"),AC47>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW47=0,0,(AZ47/AW47*'Project Info'!$C$145)+(BC47/AW47*'Project Info'!$C$146)+(BF47/AW47*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF47=\"\",0,IF(AF47=\"MF\",'Project Info'!$B$154,IF(AF47=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF47=\"SF\",AF47=\"MH\"),AC47>0,AC47<3000),'Project Info'!$B$156,IF(AND(OR(AF47=\"SF\",AF47=\"MH\"),AC47>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW47=0,0,(AZ47/AW47*'Project Info'!$C$158)+(BC47/AW47*'Project Info'!$C$159)+(BF47/AW47*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,45,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF48=\"\",0,IF(AF48=\"MF\",'Project Info'!$F$8,IF(AF48=\"TH\",'Project Info'!$F$9,IF(AF48=\"SF\",'Project Info'!$F$11,IF(AF48=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF48=\"\",0,IF(AF48=\"MF\",IF((AB48/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB48/'Project Info'!$D$8),IF(AF48=\"TH\",IF((AB48/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB48/'Project Info'!$D$9),IF(AF48=\"SF\",IF((AB48/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB48/'Project Info'!$D$11),IF(AF48=\"MH\",IF((AB48/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB48/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D48*F48)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D48*F48*'Project Info'!$B$122)","v":0},{"$f":"IF(AF48=\"\",0,IF(AF48=\"MF\",'Project Info'!$B$129,IF(AF48=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF48=\"SF\",AF48=\"MH\"),AC48>0,AC48<3000),'Project Info'!$B$131,IF(AND(OR(AF48=\"SF\",AF48=\"MH\"),AC48>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW48=0,0,(AZ48/AW48*'Project Info'!$C$133)+(BC48/AW48*'Project Info'!$C$134)+(BF48/AW48*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF48=\"\",0,IF(AF48=\"MF\",'Project Info'!$B$141,IF(AF48=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF48=\"SF\",AF48=\"MH\"),AC48>0,AC48<3000),'Project Info'!$B$143,IF(AND(OR(AF48=\"SF\",AF48=\"MH\"),AC48>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW48=0,0,(AZ48/AW48*'Project Info'!$C$145)+(BC48/AW48*'Project Info'!$C$146)+(BF48/AW48*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF48=\"\",0,IF(AF48=\"MF\",'Project Info'!$B$154,IF(AF48=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF48=\"SF\",AF48=\"MH\"),AC48>0,AC48<3000),'Project Info'!$B$156,IF(AND(OR(AF48=\"SF\",AF48=\"MH\"),AC48>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW48=0,0,(AZ48/AW48*'Project Info'!$C$158)+(BC48/AW48*'Project Info'!$C$159)+(BF48/AW48*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,46,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF49=\"\",0,IF(AF49=\"MF\",'Project Info'!$F$8,IF(AF49=\"TH\",'Project Info'!$F$9,IF(AF49=\"SF\",'Project Info'!$F$11,IF(AF49=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF49=\"\",0,IF(AF49=\"MF\",IF((AB49/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB49/'Project Info'!$D$8),IF(AF49=\"TH\",IF((AB49/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB49/'Project Info'!$D$9),IF(AF49=\"SF\",IF((AB49/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB49/'Project Info'!$D$11),IF(AF49=\"MH\",IF((AB49/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB49/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,{"$f":"(B_res_energy_use*B_HU_Building)+B_Com_Energy_Use","v":0},0,0,0,0,0,{"$f":"IF((D49*F49)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D49*F49*'Project Info'!$B$122)","v":0},{"$f":"IF(AF49=\"\",0,IF(AF49=\"MF\",'Project Info'!$B$129,IF(AF49=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF49=\"SF\",AF49=\"MH\"),AC49>0,AC49<3000),'Project Info'!$B$131,IF(AND(OR(AF49=\"SF\",AF49=\"MH\"),AC49>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW49=0,0,(AZ49/AW49*'Project Info'!$C$133)+(BC49/AW49*'Project Info'!$C$134)+(BF49/AW49*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF49=\"\",0,IF(AF49=\"MF\",'Project Info'!$B$141,IF(AF49=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF49=\"SF\",AF49=\"MH\"),AC49>0,AC49<3000),'Project Info'!$B$143,IF(AND(OR(AF49=\"SF\",AF49=\"MH\"),AC49>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW49=0,0,(AZ49/AW49*'Project Info'!$C$145)+(BC49/AW49*'Project Info'!$C$146)+(BF49/AW49*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF49=\"\",0,IF(AF49=\"MF\",'Project Info'!$B$154,IF(AF49=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF49=\"SF\",AF49=\"MH\"),AC49>0,AC49<3000),'Project Info'!$B$156,IF(AND(OR(AF49=\"SF\",AF49=\"MH\"),AC49>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW49=0,0,(AZ49/AW49*'Project Info'!$C$158)+(BC49/AW49*'Project Info'!$C$159)+(BF49/AW49*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,47,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF50=\"\",0,IF(AF50=\"MF\",'Project Info'!$F$8,IF(AF50=\"TH\",'Project Info'!$F$9,IF(AF50=\"SF\",'Project Info'!$F$11,IF(AF50=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF50=\"\",0,IF(AF50=\"MF\",IF((AB50/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB50/'Project Info'!$D$8),IF(AF50=\"TH\",IF((AB50/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB50/'Project Info'!$D$9),IF(AF50=\"SF\",IF((AB50/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB50/'Project Info'!$D$11),IF(AF50=\"MH\",IF((AB50/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB50/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D50*F50)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D50*F50*'Project Info'!$B$122)","v":0},{"$f":"IF(AF50=\"\",0,IF(AF50=\"MF\",'Project Info'!$B$129,IF(AF50=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF50=\"SF\",AF50=\"MH\"),AC50>0,AC50<3000),'Project Info'!$B$131,IF(AND(OR(AF50=\"SF\",AF50=\"MH\"),AC50>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW50=0,0,(AZ50/AW50*'Project Info'!$C$133)+(BC50/AW50*'Project Info'!$C$134)+(BF50/AW50*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF50=\"\",0,IF(AF50=\"MF\",'Project Info'!$B$141,IF(AF50=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF50=\"SF\",AF50=\"MH\"),AC50>0,AC50<3000),'Project Info'!$B$143,IF(AND(OR(AF50=\"SF\",AF50=\"MH\"),AC50>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW50=0,0,(AZ50/AW50*'Project Info'!$C$145)+(BC50/AW50*'Project Info'!$C$146)+(BF50/AW50*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF50=\"\",0,IF(AF50=\"MF\",'Project Info'!$B$154,IF(AF50=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF50=\"SF\",AF50=\"MH\"),AC50>0,AC50<3000),'Project Info'!$B$156,IF(AND(OR(AF50=\"SF\",AF50=\"MH\"),AC50>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW50=0,0,(AZ50/AW50*'Project Info'!$C$158)+(BC50/AW50*'Project Info'!$C$159)+(BF50/AW50*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,48,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF51=\"\",0,IF(AF51=\"MF\",'Project Info'!$F$8,IF(AF51=\"TH\",'Project Info'!$F$9,IF(AF51=\"SF\",'Project Info'!$F$11,IF(AF51=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF51=\"\",0,IF(AF51=\"MF\",IF((AB51/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB51/'Project Info'!$D$8),IF(AF51=\"TH\",IF((AB51/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB51/'Project Info'!$D$9),IF(AF51=\"SF\",IF((AB51/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB51/'Project Info'!$D$11),IF(AF51=\"MH\",IF((AB51/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB51/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D51*F51)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D51*F51*'Project Info'!$B$122)","v":0},{"$f":"IF(AF51=\"\",0,IF(AF51=\"MF\",'Project Info'!$B$129,IF(AF51=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF51=\"SF\",AF51=\"MH\"),AC51>0,AC51<3000),'Project Info'!$B$131,IF(AND(OR(AF51=\"SF\",AF51=\"MH\"),AC51>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW51=0,0,(AZ51/AW51*'Project Info'!$C$133)+(BC51/AW51*'Project Info'!$C$134)+(BF51/AW51*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF51=\"\",0,IF(AF51=\"MF\",'Project Info'!$B$141,IF(AF51=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF51=\"SF\",AF51=\"MH\"),AC51>0,AC51<3000),'Project Info'!$B$143,IF(AND(OR(AF51=\"SF\",AF51=\"MH\"),AC51>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW51=0,0,(AZ51/AW51*'Project Info'!$C$145)+(BC51/AW51*'Project Info'!$C$146)+(BF51/AW51*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF51=\"\",0,IF(AF51=\"MF\",'Project Info'!$B$154,IF(AF51=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF51=\"SF\",AF51=\"MH\"),AC51>0,AC51<3000),'Project Info'!$B$156,IF(AND(OR(AF51=\"SF\",AF51=\"MH\"),AC51>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW51=0,0,(AZ51/AW51*'Project Info'!$C$158)+(BC51/AW51*'Project Info'!$C$159)+(BF51/AW51*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,49,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF52=\"\",0,IF(AF52=\"MF\",'Project Info'!$F$8,IF(AF52=\"TH\",'Project Info'!$F$9,IF(AF52=\"SF\",'Project Info'!$F$11,IF(AF52=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF52=\"\",0,IF(AF52=\"MF\",IF((AB52/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB52/'Project Info'!$D$8),IF(AF52=\"TH\",IF((AB52/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB52/'Project Info'!$D$9),IF(AF52=\"SF\",IF((AB52/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB52/'Project Info'!$D$11),IF(AF52=\"MH\",IF((AB52/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB52/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D52*F52)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D52*F52*'Project Info'!$B$122)","v":0},{"$f":"IF(AF52=\"\",0,IF(AF52=\"MF\",'Project Info'!$B$129,IF(AF52=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF52=\"SF\",AF52=\"MH\"),AC52>0,AC52<3000),'Project Info'!$B$131,IF(AND(OR(AF52=\"SF\",AF52=\"MH\"),AC52>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW52=0,0,(AZ52/AW52*'Project Info'!$C$133)+(BC52/AW52*'Project Info'!$C$134)+(BF52/AW52*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF52=\"\",0,IF(AF52=\"MF\",'Project Info'!$B$141,IF(AF52=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF52=\"SF\",AF52=\"MH\"),AC52>0,AC52<3000),'Project Info'!$B$143,IF(AND(OR(AF52=\"SF\",AF52=\"MH\"),AC52>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW52=0,0,(AZ52/AW52*'Project Info'!$C$145)+(BC52/AW52*'Project Info'!$C$146)+(BF52/AW52*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF52=\"\",0,IF(AF52=\"MF\",'Project Info'!$B$154,IF(AF52=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF52=\"SF\",AF52=\"MH\"),AC52>0,AC52<3000),'Project Info'!$B$156,IF(AND(OR(AF52=\"SF\",AF52=\"MH\"),AC52>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW52=0,0,(AZ52/AW52*'Project Info'!$C$158)+(BC52/AW52*'Project Info'!$C$159)+(BF52/AW52*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,50,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,{"$f":"IF(AF53=\"\",0,IF(AF53=\"MF\",'Project Info'!$F$8,IF(AF53=\"TH\",'Project Info'!$F$9,IF(AF53=\"SF\",'Project Info'!$F$11,IF(AF53=\"MH\",'Project Info'!$F$13,0)))))","v":0},0,{"$f":"IF(AF53=\"\",0,IF(AF53=\"MF\",IF((AB53/'Project Info'!$D$8)>'Project Info'!$E$8,'Project Info'!$E$8,AB53/'Project Info'!$D$8),IF(AF53=\"TH\",IF((AB53/'Project Info'!$D$9)>'Project Info'!$E$9,'Project Info'!$E$9,AB53/'Project Info'!$D$9),IF(AF53=\"SF\",IF((AB53/'Project Info'!$D$11)>'Project Info'!$E$11,'Project Info'!$E$11,AB53/'Project Info'!$D$11),IF(AF53=\"MH\",IF((AB53/'Project Info'!$D$13)>'Project Info'!$E$13,'Project Info'!$E$13,AB53/'Project Info'!$D$13))))))","v":0},0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,null,0,null,null,null,0,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$B$3+'Residential Energy Coefficients'!$B$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$B$9+'Residential Energy Coefficients'!$B$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$B$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$B$20+'Residential Energy Coefficients'!$B$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$E$3+'Residential Energy Coefficients'!$E$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$E$9+'Residential Energy Coefficients'!$E$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$E$19+'Residential Energy Coefficients'!$E$20+'Residential Energy Coefficients'!$E$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$H$9+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$H$12,0)+'Residential Energy Coefficients'!$H$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$H$20+'Residential Energy Coefficients'!$H$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$K$3+'Residential Energy Coefficients'!$K$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$K$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$C$3+'Residential Energy Coefficients'!$C$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$C$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$C$11*B_HH_Size+'Residential Energy Coefficients'!$C$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$C$19+'Residential Energy Coefficients'!$C$22+'Residential Energy Coefficients'!$C$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$F$3+'Residential Energy Coefficients'!$F$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$F$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$F$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$F$12,0)+'Residential Energy Coefficients'!$F$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$F$22+'Residential Energy Coefficients'!$F$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*B_HH_Size+'Residential Energy Coefficients'!$I$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$I$22+'Residential Energy Coefficients'!$I$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$L$3+'Residential Energy Coefficients'!$L$11*B_HH_Size+'Residential Energy Coefficients'!$L$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$L$22+'Residential Energy Coefficients'!$L$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))))/1000,0)","v":0},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$D$3+'Residential Energy Coefficients'!$D$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$D$9+'Residential Energy Coefficients'!$D$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$D$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$D$12,0)+'Residential Energy Coefficients'!$D$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"TH\",EXP('Residential Energy Coefficients'!$G$3+'Residential Energy Coefficients'!$G$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$G$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$G$11*B_HH_Size+'Residential Energy Coefficients'!$G$16*LN(Residential_Energy_Cost)),IF(B_Housing_Type=\"MF\",EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$J$10*LN(B_HH_Income)+'Residential Energy Coefficients'!$J$11*B_HH_Size+IF(B_Pct_Owner=1,'Residential Energy Coefficients'!$J$12,0)+'Residential Energy Coefficients'!$J$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$J$19),IF(B_Housing_Type=\"MH\",EXP('Residential Energy Coefficients'!$M$3+'Residential Energy Coefficients'!$M$4*LN(B_Net_Sq_Ft_per_Unit)+'Residential Energy Coefficients'!$M$11*B_HH_Size+'Residential Energy Coefficients'!$M$16*LN(Residential_Energy_Cost)+'Residential Energy Coefficients'!$M$19),0))))/1000,0)","v":0},0,{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_Retail_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$B$4+'Commercial Energy Coefficients'!$B$11+'Commercial Energy Coefficients'!$B$14+'Commercial Energy Coefficients'!$B$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$B$19*LN(40)+'Commercial Energy Coefficients'!$B$21+'Commercial Energy Coefficients'!$B$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$B$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$E$3+LN(B_Office_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$E$4+'Commercial Energy Coefficients'!$E$11+'Commercial Energy Coefficients'!$E$14+'Commercial Energy Coefficients'!$E$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$E$19*LN(40)+'Commercial Energy Coefficients'!$E$21+'Commercial Energy Coefficients'!$E$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$E$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$H$3+LN(B_Public_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$H$4+'Commercial Energy Coefficients'!$H$11+'Commercial Energy Coefficients'!$H$14+'Commercial Energy Coefficients'!$H$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$H$19*LN(40)+'Commercial Energy Coefficients'!$H$21+'Commercial Energy Coefficients'!$H$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$H$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$C$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$C$4+'Commercial Energy Coefficients'!$C$11+'Commercial Energy Coefficients'!$C$14+'Commercial Energy Coefficients'!$C$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$C$19*LN(40)+'Commercial Energy Coefficients'!$C$21+'Commercial Energy Coefficients'!$C$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$C$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$F$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$F$4+'Commercial Energy Coefficients'!$F$11+'Commercial Energy Coefficients'!$F$14+'Commercial Energy Coefficients'!$F$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$F$19*LN(40)+'Commercial Energy Coefficients'!$F$21+'Commercial Energy Coefficients'!$F$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$F$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$I$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$I$4+'Commercial Energy Coefficients'!$I$11+'Commercial Energy Coefficients'!$I$14+'Commercial Energy Coefficients'!$I$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$I$19*LN(40)+'Commercial Energy Coefficients'!$I$21+'Commercial Energy Coefficients'!$I$22*LN(Commercial_Energy_Cost)+'Commercial Energy Coefficients'!$I$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$D$3+LN((B_Retail_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$D$4+'Commercial Energy Coefficients'!$D$14+'Commercial Energy Coefficients'!$D$18*LN((B_Ret_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$D$19*LN(40)+'Commercial Energy Coefficients'!$D$21+'Commercial Energy Coefficients'!$D$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$G$3+LN((B_Office_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$G$4+'Commercial Energy Coefficients'!$G$14+'Commercial Energy Coefficients'!$G$18*LN((B_Off_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$G$19*LN(40)+'Commercial Energy Coefficients'!$G$21+'Commercial Energy Coefficients'!$G$22*LN(Commercial_Energy_Cost)),0)+IFERROR(EXP('Commercial Energy Coefficients'!$J$3+LN((B_Public_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$J$4+'Commercial Energy Coefficients'!$J$14+'Commercial Energy Coefficients'!$J$18*LN((B_Pub_Emp_Acre)*(B_Lot_Size/43560))+'Commercial Energy Coefficients'!$J$19*LN(40)+'Commercial Energy Coefficients'!$J$21+'Commercial Energy Coefficients'!$J$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((D53*F53)>'Project Info'!$B$123*43560,'Project Info'!$B$123*43560*'Project Info'!$B$122,D53*F53*'Project Info'!$B$122)","v":0},{"$f":"IF(AF53=\"\",0,IF(AF53=\"MF\",'Project Info'!$B$129,IF(AF53=\"TH\",'Project Info'!$B$130,IF(AND(OR(AF53=\"SF\",AF53=\"MH\"),AC53>0,AC53<3000),'Project Info'!$B$131,IF(AND(OR(AF53=\"SF\",AF53=\"MH\"),AC53>=3000),'Project Info'!$B$132)))))","v":0},{"$f":"IF(AW53=0,0,(AZ53/AW53*'Project Info'!$C$133)+(BC53/AW53*'Project Info'!$C$134)+(BF53/AW53*'Project Info'!$C$135))","v":0},0,0,{"$f":"IF(AF53=\"\",0,IF(AF53=\"MF\",'Project Info'!$B$141,IF(AF53=\"TH\",'Project Info'!$B$142,IF(AND(OR(AF53=\"SF\",AF53=\"MH\"),AC53>0,AC53<3000),'Project Info'!$B$143,IF(AND(OR(AF53=\"SF\",AF53=\"MH\"),AC53>=3000),'Project Info'!$B$144)))))","v":0},{"$f":"IF(AW53=0,0,(AZ53/AW53*'Project Info'!$C$145)+(BC53/AW53*'Project Info'!$C$146)+(BF53/AW53*'Project Info'!$C$147))","v":0},0,0,{"$f":"IF(AF53=\"\",0,IF(AF53=\"MF\",'Project Info'!$B$154,IF(AF53=\"TH\",'Project Info'!$B$155,IF(AND(OR(AF53=\"SF\",AF53=\"MH\"),AC53>0,AC53<3000),'Project Info'!$B$156,IF(AND(OR(AF53=\"SF\",AF53=\"MH\"),AC53>=3000),'Project Info'!$B$157)))))","v":0},{"$f":"IF(AW53=0,0,(AZ53/AW53*'Project Info'!$C$158)+(BC53/AW53*'Project Info'!$C$159)+(BF53/AW53*'Project Info'!$C$160))","v":0},0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null," "]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flow in down stream",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"need better estimate method"]
[null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null," ",null," "," ",null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null," ",null," ",null,null,null," "]
[null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null," ",null,null," ",null,null," ",null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Dev Type Streets","index":4,"n_rows":55,"n_cols":25,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,1,4,1],[2,7,4,7],[2,9,4,9],[2,10,4,10],[2,13,4,13],[2,4,4,4],[2,8,4,8],[2,3,4,3],[2,2,4,2],[0,7,1,14],[2,14,4,14],[2,12,4,12],[0,24,1,24],[2,24,4,24],[2,23,4,23],[2,6,4,6],[2,5,4,5],[0,20,1,23],[0,19,4,19],[2,22,4,22],[2,20,4,20],[2,21,4,21],[0,18,4,18],[0,16,4,16],[0,2,1,6],[2,11,4,11],[0,15,4,15],[0,17,4,17]]}
[null,"2. Enter Development Type Names","Block Size",null,null,null,null,"Street Characteristics",null,null,null,null,null,null,null,"Street Paving Sq Ft (per Acre)","Street Miles (per Acre)","Street Miles (per Sq Mi)","Total Lane Miles (per Acre)","Intersection Density (per Sq Mi)","Net Land Reductions to Buildable Land from Public Space",null,null,null,"Construction Costs"]
[]
[null,null,"Block Width 1 (ft)","Block Width 2 (ft)","Buildable Block Area (Sq Ft)","Total block Area (to center line) (Sq Ft)","Total Block Area (Acres)","Number of Drive Lanes","Drive Lane Width","On-street Parking Width","Bike Lane Width","Sidewalk Width","Total Landscaping Width","Total Street Width","Cul-de-sac as percent of all intersections",null,null,null,null,null,"Streets","Civic","Park","Total","% Publicly Financed Roads"]
[]
[]
[null,"test",100,100,{"$f":"C6*D6","v":10000},{"$f":"SUM(C6,N6)*SUM(D6,N6)","v":14400},{"$f":"F6/43560","v":0.33057851239669422},2,10,null,null,null,null,{"$f":"SUM((H6*I6),(2*J6),(2*K6),(2*L6),M6)","v":20},null,{"$f":"IF(F6=0,0,IF(O6=0,(F6-E6)*(43560/F6),((((C6+N6)*(D6+N6))-(C6*D6))*(1-O6)*(43560/F6))+((((C6+N6)*(D6+N6))-(C6*D6))*(O6*0.5)*(43560/F6))))","v":13310},{"$f":"IF(F6=0,0,IF(O6=0,((C6/5280)+(D6/5280))*(43560/F6),((((C6/5280)+(D6/5280))*(1-O6))+(((C6/5280)+(D6/5280))*(O6*0.5)))*(43560/F6)))","v":0.11458333333333333},{"$f":"IF(F6=0,0,IF(O6=0,((C6/5280)+(D6/5280))*(27878400/F6),((((C6/5280)+(D6/5280))*(1-O6))+(((C6/5280)+(D6/5280))*(O6*0.5)))*(27878400/F6)))","v":73.333333333333329},{"$f":"Q6*H6","v":0.22916666666666666},{"$f":"IF(F6=0,0,(27878400/F6)*(1-O6))","v":1936},{"$f":"IF(F6=0,0,(F6-E6)/F6)","v":0.30555555555555558},null,null,{"$f":"SUM(U6:W6)","v":0.30555555555555558}]
[null,null,null,null,{"$f":"C7*D7","v":0},0,{"$f":"F7/43560","v":0},null,null,null,null,null,null,{"$f":"SUM((H7*I7),(2*J7),(2*K7),(2*L7),M7)","v":0},null,{"$f":"IF(F7=0,0,IF(O7=0,(F7-E7)*(43560/F7),((((C7+N7)*(D7+N7))-(C7*D7))*(1-O7)*(43560/F7))+((((C7+N7)*(D7+N7))-(C7*D7))*(O7*0.5)*(43560/F7))))","v":0},{"$f":"IF(F7=0,0,IF(O7=0,((C7/5280)+(D7/5280))*(43560/F7),((((C7/5280)+(D7/5280))*(1-O7))+(((C7/5280)+(D7/5280))*(O7*0.5)))*(43560/F7)))","v":0},{"$f":"IF(F7=0,0,IF(O7=0,((C7/5280)+(D7/5280))*(27878400/F7),((((C7/5280)+(D7/5280))*(1-O7))+(((C7/5280)+(D7/5280))*(O7*0.5)))*(27878400/F7)))","v":0},{"$f":"Q7*H7","v":0},{"$f":"IF(F7=0,0,(27878400/F7)*(1-O7))","v":0},0,null,null,{"$f":"SUM(U7:W7)","v":0}]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,{"$f":"Q8*H8","v":0},0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,{"$f":"IF(F14=0,0,IF(O14=0,(F14-E14)*(43560/F14),((((C14+N14)*(D14+N14))-(C14*D14))*(1-O14)*(43560/F14))+((((C14+N14)*(D14+N14))-(C14*D14))*(O14*0.5)*(43560/F14))))","v":0},{"$f":"IF(F14=0,0,IF(O14=0,((C14/5280)+(D14/5280))*(43560/F14),((((C14/5280)+(D14/5280))*(1-O14))+(((C14/5280)+(D14/5280))*(O14*0.5)))*(43560/F14)))","v":0},{"$f":"IF(F14=0,0,IF(O14=0,((C14/5280)+(D14/5280))*(27878400/F14),((((C14/5280)+(D14/5280))*(1-O14))+(((C14/5280)+(D14/5280))*(O14*0.5)))*(27878400/F14)))","v":0},{"$f":"Q14*H14","v":0},{"$f":"IF(F14=0,0,(27878400/F14)*(1-O14))","v":0},0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,{"$f":"IF(F32=0,0,IF(O32=0,(F32-E32)*(43560/F32),((((C32+N32)*(D32+N32))-(C32*D32))*(1-O32)*(43560/F32))+((((C32+N32)*(D32+N32))-(C32*D32))*(O32*0.5)*(43560/F32))))","v":0},0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,{"$f":"IF(F33=0,0,IF(O33=0,(F33-E33)*(43560/F33),((((C33+N33)*(D33+N33))-(C33*D33))*(1-O33)*(43560/F33))+((((C33+N33)*(D33+N33))-(C33*D33))*(O33*0.5)*(43560/F33))))","v":0},0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,{"$f":"C36*D36","v":0},{"$f":"SUM(C36,N36)*SUM(D36,N36)","v":0},{"$f":"F36/43560","v":0},null,null,null,null,null,null,{"$f":"SUM((H36*I36),(2*J36),(2*K36),(2*L36),M36)","v":0},null,{"$f":"IF(F36=0,0,IF(O36=0,(F36-E36)*(43560/F36),((((C36+N36)*(D36+N36))-(C36*D36))*(1-O36)*(43560/F36))+((((C36+N36)*(D36+N36))-(C36*D36))*(O36*0.5)*(43560/F36))))","v":0},{"$f":"IF(F36=0,0,IF(O36=0,((C36/5280)+(D36/5280))*(43560/F36),((((C36/5280)+(D36/5280))*(1-O36))+(((C36/5280)+(D36/5280))*(O36*0.5)))*(43560/F36)))","v":0},{"$f":"IF(F36=0,0,IF(O36=0,((C36/5280)+(D36/5280))*(27878400/F36),((((C36/5280)+(D36/5280))*(1-O36))+(((C36/5280)+(D36/5280))*(O36*0.5)))*(27878400/F36)))","v":0},{"$f":"Q36*H36","v":0},{"$f":"IF(F36=0,0,(27878400/F36)*(1-O36))","v":0},{"$f":"IF(F36=0,0,(F36-E36)/F36)","v":0},null,null,{"$f":"SUM(U36:W36)","v":0}]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]

{"sheet":"Dev Type Building Mix","index":5,"n_rows":59,"n_cols":73,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,30,4,30],[1,24,4,24],[1,23,4,23],[1,18,4,18],[1,29,4,29],[1,28,4,28],[2,20,4,20],[2,21,4,21],[1,61,4,61],[1,54,4,54],[1,53,4,53],[1,32,4,32],[1,31,4,31],[1,33,4,33],[1,34,4,34],[1,35,4,35],[1,36,4,36],[1,37,4,37],[1,38,4,38],[1,39,4,39],[1,40,4,40],[1,41,4,41],[1,42,4,42],[1,43,4,43],[0,0,0,22],[0,23,0,72],[1,0,2,0],[1,60,4,60],[1,59,4,59],[1,58,4,58],[1,57,4,57],[1,56,4,56],[1,55,4,55],[1,67,4,67],[1,66,4,66],[1,65,4,65],[2,6,4,6],[2,13,4,13],[2,1,4,1],[1,62,4,62],[1,64,4,64],[1,63,4,63],[1,72,4,72],[1,71,4,71],[1,70,4,70],[1,69,4,69],[1,68,4,68],[2,2,3,5],[1,27,4,27],[1,26,4,26],[1,25,4,25],[2,22,4,22],[2,14,3,17],[2,7,3,12],[1,19,4,19],[1,49,4,49],[1,50,4,50],[1,51,4,51],[1,52,4,52],[1,44,4,44],[1,45,4,45],[1,46,4,46],[1,47,4,47],[1,48,4,48]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Create your Dev Types by mixing Prototype Buildings"]
["Development Type Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Check","Population Factors",null,null,null,{"$f":"'Building Inputs'!$C4","v":"test"},{"$f":"'Building Inputs'!$C5","v":0},{"$f":"'Building Inputs'!$C6","v":0},{"$f":"'Building Inputs'!$C7","v":0},{"$f":"'Building Inputs'!$C8","v":0},{"$f":"'Building Inputs'!$C9","v":0},{"$f":"'Building Inputs'!$C10","v":0},{"$f":"'Building Inputs'!$C11","v":0},{"$f":"'Building Inputs'!$C12","v":0},{"$f":"'Building Inputs'!$C13","v":0},{"$f":"'Building Inputs'!$C14","v":0},{"$f":"'Building Inputs'!$C15","v":0},{"$f":"'Building Inputs'!$C16","v":0},{"$f":"'Building Inputs'!$C17","v":0},{"$f":"'Building Inputs'!$C18","v":0},{"$f":"'Building Inputs'!$C19","v":0},{"$f":"'Building Inputs'!$C20","v":0},{"$f":"'Building Inputs'!$C21","v":0},{"$f":"'Building Inputs'!$C22","v":0},{"$f":"'Building Inputs'!$C23","v":0},{"$f":"'Building Inputs'!$C24","v":0},{"$f":"'Building Inputs'!$C25","v":0},{"$f":"'Building Inputs'!$C26","v":0},{"$f":"'Building Inputs'!$C27","v":0},{"$f":"'Building Inputs'!$C28","v":0},{"$f":"'Building Inputs'!$C29","v":0},{"$f":"'Building Inputs'!$C30","v":0},{"$f":"'Building Inputs'!$C31","v":0},{"$f":"'Building Inputs'!$C32","v":0},{"$f":"'Building Inputs'!$C33","v":0},{"$f":"'Building Inputs'!$C34","v":0},{"$f":"'Building Inputs'!$C35","v":0},{"$f":"'Building Inputs'!$C36","v":0},{"$f":"'Building Inputs'!$C37","v":0},{"$f":"'Building Inputs'!$C38","v":0},{"$f":"'Building Inputs'!$C39","v":0},{"$f":"'Building Inputs'!$C40","v":0},{"$f":"'Building Inputs'!$C41","v":0},{"$f":"'Building Inputs'!$C42","v":0},{"$f":"'Building Inputs'!$C43","v":0},{"$f":"'Building Inputs'!$C44","v":0},{"$f":"'Building Inputs'!$C45","v":0},{"$f":"'Building Inputs'!$C46","v":0},{"$f":"'Building Inputs'!$C47","v":0},{"$f":"'Building Inputs'!$C48","v":0},{"$f":"'Building Inputs'!$C49","v":0},{"$f":"'Building Inputs'!$C50","v":0},{"$f":"'Building Inputs'!$C51","v":0},{"$f":"'Building Inputs'!$C52","v":0},{"$f":"'Building Inputs'!$C53","v":0}]
[null,"Housing Units / Gross Acre","Average Density by Housing Type",null,null,null,"Jobs / Gross Acre","Average Density by Employment Type",null,null,null,null,null,"Mixed Use Score (Entropy)","Land Use Composition (%)",null,null,null,null,null,"Abandonment Rate","Population Production Factor","Redevelopment Rate (%)"]
[]
[null,null,"Multifamily","Townhome","Single Family","Mobile Home",null,{"$f":"'Dev Type Attributes'!BV4","v":"Retail"},{"$f":"'Dev Type Attributes'!BW4","v":"Office"},{"$f":"'Dev Type Attributes'!BX4","v":"Industrial"},{"$f":"'Dev Type Attributes'!BY4","v":"Public / Civic"},{"$f":"'Dev Type Attributes'!BZ4","v":"Educational"},{"$f":"'Dev Type Attributes'!CA4","v":"Hotel / Hospitality"},null,{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD4","v":"Residential"},{"$f":"'Dev Type Attributes'!DE4","v":"Commercial"},{"$f":"'Dev Type Attributes'!DF4","v":"Public / Institutional"}]
[{"$f":"'Dev Type Streets'!B6","v":"test"},{"$f":"'Dev Type Attributes'!AA6","v":6.9444444444444429},{"$f":"IFERROR('Dev Type Attributes'!$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":6.9444444444444429},{"$f":"IFERROR('Dev Type Attributes'!$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB6","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T6*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X6:$BU6,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG6","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD6","v":1},{"$f":"'Dev Type Attributes'!DE6","v":0},{"$f":"'Dev Type Attributes'!DF6","v":0},{"$f":"SUM(X6:BU6)","v":1},null,null,null,{"$f":"IFERROR(SUMPRODUCT($X6:$BU6,TRANSPOSE(B_Redev_Rate)),0)","v":1},1]
[{"$f":"'Dev Type Streets'!B7","v":0},{"$f":"'Dev Type Attributes'!AA7","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB7","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T7*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X7:$BU7,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG7","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD7","v":0},{"$f":"'Dev Type Attributes'!DE7","v":0},{"$f":"'Dev Type Attributes'!DF7","v":0},{"$f":"SUM(X7:BU7)","v":0},null,null,null,{"$f":"IFERROR(SUMPRODUCT($X7:$BU7,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B8","v":0},{"$f":"'Dev Type Attributes'!AA8","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB8","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T8*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X8:$BU8,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG8","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD8","v":0},{"$f":"'Dev Type Attributes'!DE8","v":0},{"$f":"'Dev Type Attributes'!DF8","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X8:$BU8,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B9","v":0},{"$f":"'Dev Type Attributes'!AA9","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB9","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T9*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X9:$BU9,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG9","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD9","v":0},{"$f":"'Dev Type Attributes'!DE9","v":0},{"$f":"'Dev Type Attributes'!DF9","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X9:$BU9,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B10","v":0},{"$f":"'Dev Type Attributes'!AA10","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB10","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T10*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X10:$BU10,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG10","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD10","v":0},{"$f":"'Dev Type Attributes'!DE10","v":0},{"$f":"'Dev Type Attributes'!DF10","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X10:$BU10,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B11","v":0},{"$f":"'Dev Type Attributes'!AA11","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB11","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T11*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X11:$BU11,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG11","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD11","v":0},{"$f":"'Dev Type Attributes'!DE11","v":0},{"$f":"'Dev Type Attributes'!DF11","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X11:$BU11,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B12","v":0},{"$f":"'Dev Type Attributes'!AA12","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB12","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T12*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X12:$BU12,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG12","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD12","v":0},{"$f":"'Dev Type Attributes'!DE12","v":0},{"$f":"'Dev Type Attributes'!DF12","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X12:$BU12,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B13","v":0},{"$f":"'Dev Type Attributes'!AA13","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB13","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T13*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X13:$BU13,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG13","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD13","v":0},{"$f":"'Dev Type Attributes'!DE13","v":0},{"$f":"'Dev Type Attributes'!DF13","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X13:$BU13,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B14","v":0},{"$f":"'Dev Type Attributes'!AA14","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB14","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T14*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X14:$BU14,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG14","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD14","v":0},{"$f":"'Dev Type Attributes'!DE14","v":0},{"$f":"'Dev Type Attributes'!DF14","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X14:$BU14,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B15","v":0},{"$f":"'Dev Type Attributes'!AA15","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB15","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T15*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X15:$BU15,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG15","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD15","v":0},{"$f":"'Dev Type Attributes'!DE15","v":0},{"$f":"'Dev Type Attributes'!DF15","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X15:$BU15,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B16","v":0},{"$f":"'Dev Type Attributes'!AA16","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB16","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T16*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X16:$BU16,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG16","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD16","v":0},{"$f":"'Dev Type Attributes'!DE16","v":0},{"$f":"'Dev Type Attributes'!DF16","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X16:$BU16,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B17","v":0},{"$f":"'Dev Type Attributes'!AA17","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB17","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T17*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X17:$BU17,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG17","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD17","v":0},{"$f":"'Dev Type Attributes'!DE17","v":0},{"$f":"'Dev Type Attributes'!DF17","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X17:$BU17,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B18","v":0},{"$f":"'Dev Type Attributes'!AA18","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB18","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T18*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X18:$BU18,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG18","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD18","v":0},{"$f":"'Dev Type Attributes'!DE18","v":0},{"$f":"'Dev Type Attributes'!DF18","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X18:$BU18,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B19","v":0},{"$f":"'Dev Type Attributes'!AA19","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB19","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T19*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X19:$BU19,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG19","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD19","v":0},{"$f":"'Dev Type Attributes'!DE19","v":0},{"$f":"'Dev Type Attributes'!DF19","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X19:$BU19,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B20","v":0},{"$f":"'Dev Type Attributes'!AA20","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB20","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T20*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X20:$BU20,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG20","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD20","v":0},{"$f":"'Dev Type Attributes'!DE20","v":0},{"$f":"'Dev Type Attributes'!DF20","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X20:$BU20,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B21","v":0},{"$f":"'Dev Type Attributes'!AA21","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB21","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T21*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X21:$BU21,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG21","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD21","v":0},{"$f":"'Dev Type Attributes'!DE21","v":0},{"$f":"'Dev Type Attributes'!DF21","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X21:$BU21,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B22","v":0},{"$f":"'Dev Type Attributes'!AA22","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB22","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T22*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X22:$BU22,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG22","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD22","v":0},{"$f":"'Dev Type Attributes'!DE22","v":0},{"$f":"'Dev Type Attributes'!DF22","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X22:$BU22,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B23","v":0},{"$f":"'Dev Type Attributes'!AA23","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB23","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T23*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X23:$BU23,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG23","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD23","v":0},{"$f":"'Dev Type Attributes'!DE23","v":0},{"$f":"'Dev Type Attributes'!DF23","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X23:$BU23,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B24","v":0},{"$f":"'Dev Type Attributes'!AA24","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB24","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T24*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X24:$BU24,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG24","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD24","v":0},{"$f":"'Dev Type Attributes'!DE24","v":0},{"$f":"'Dev Type Attributes'!DF24","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X24:$BU24,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B25","v":0},{"$f":"'Dev Type Attributes'!AA25","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB25","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T25*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X25:$BU25,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG25","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD25","v":0},{"$f":"'Dev Type Attributes'!DE25","v":0},{"$f":"'Dev Type Attributes'!DF25","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X25:$BU25,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B26","v":0},{"$f":"'Dev Type Attributes'!AA26","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB26","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T26*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X26:$BU26,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG26","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD26","v":0},{"$f":"'Dev Type Attributes'!DE26","v":0},{"$f":"'Dev Type Attributes'!DF26","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X26:$BU26,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B27","v":0},{"$f":"'Dev Type Attributes'!AA27","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB27","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T27*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X27:$BU27,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG27","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD27","v":0},{"$f":"'Dev Type Attributes'!DE27","v":0},{"$f":"'Dev Type Attributes'!DF27","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X27:$BU27,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B28","v":0},{"$f":"'Dev Type Attributes'!AA28","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB28","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T28*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X28:$BU28,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG28","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD28","v":0},{"$f":"'Dev Type Attributes'!DE28","v":0},{"$f":"'Dev Type Attributes'!DF28","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X28:$BU28,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B29","v":0},{"$f":"'Dev Type Attributes'!AA29","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB29","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T29*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X29:$BU29,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG29","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD29","v":0},{"$f":"'Dev Type Attributes'!DE29","v":0},{"$f":"'Dev Type Attributes'!DF29","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X29:$BU29,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B30","v":0},{"$f":"'Dev Type Attributes'!AA30","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB30","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T30*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X30:$BU30,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG30","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD30","v":0},{"$f":"'Dev Type Attributes'!DE30","v":0},{"$f":"'Dev Type Attributes'!DF30","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X30:$BU30,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B31","v":0},{"$f":"'Dev Type Attributes'!AA31","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB31","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T31*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X31:$BU31,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG31","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD31","v":0},{"$f":"'Dev Type Attributes'!DE31","v":0},{"$f":"'Dev Type Attributes'!DF31","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X31:$BU31,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B32","v":0},{"$f":"'Dev Type Attributes'!AA32","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB32","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T32*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X32:$BU32,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG32","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD32","v":0},{"$f":"'Dev Type Attributes'!DE32","v":0},{"$f":"'Dev Type Attributes'!DF32","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X32:$BU32,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B33","v":0},{"$f":"'Dev Type Attributes'!AA33","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB33","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T33*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X33:$BU33,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG33","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD33","v":0},{"$f":"'Dev Type Attributes'!DE33","v":0},{"$f":"'Dev Type Attributes'!DF33","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X33:$BU33,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B34","v":0},{"$f":"'Dev Type Attributes'!AA34","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB34","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T34*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X34:$BU34,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG34","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD34","v":0},{"$f":"'Dev Type Attributes'!DE34","v":0},{"$f":"'Dev Type Attributes'!DF34","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X34:$BU34,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B35","v":0},{"$f":"'Dev Type Attributes'!AA35","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB35","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T35*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X35:$BU35,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG35","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD35","v":0},{"$f":"'Dev Type Attributes'!DE35","v":0},{"$f":"'Dev Type Attributes'!DF35","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X35:$BU35,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B36","v":0},{"$f":"'Dev Type Attributes'!AA36","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB36","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T36*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X36:$BU36,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG36","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD36","v":0},{"$f":"'Dev Type Attributes'!DE36","v":0},{"$f":"'Dev Type Attributes'!DF36","v":0},{"$f":"SUM(X36:BU36)","v":0},null,null,null,{"$f":"IFERROR(SUMPRODUCT($X36:$BU36,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B37","v":0},{"$f":"'Dev Type Attributes'!AA37","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB37","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T37*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X37:$BU37,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG37","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD37","v":0},{"$f":"'Dev Type Attributes'!DE37","v":0},{"$f":"'Dev Type Attributes'!DF37","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X37:$BU37,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B38","v":0},{"$f":"'Dev Type Attributes'!AA38","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB38","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T38*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X38:$BU38,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG38","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD38","v":0},{"$f":"'Dev Type Attributes'!DE38","v":0},{"$f":"'Dev Type Attributes'!DF38","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X38:$BU38,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B39","v":0},{"$f":"'Dev Type Attributes'!AA39","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB39","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T39*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X39:$BU39,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG39","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD39","v":0},{"$f":"'Dev Type Attributes'!DE39","v":0},{"$f":"'Dev Type Attributes'!DF39","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X39:$BU39,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B40","v":0},{"$f":"'Dev Type Attributes'!AA40","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB40","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T40*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X40:$BU40,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG40","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD40","v":0},{"$f":"'Dev Type Attributes'!DE40","v":0},{"$f":"'Dev Type Attributes'!DF40","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X40:$BU40,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B41","v":0},{"$f":"'Dev Type Attributes'!AA41","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB41","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T41*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X41:$BU41,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG41","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD41","v":0},{"$f":"'Dev Type Attributes'!DE41","v":0},{"$f":"'Dev Type Attributes'!DF41","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X41:$BU41,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B42","v":0},{"$f":"'Dev Type Attributes'!AA42","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB42","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T42*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X42:$BU42,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG42","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD42","v":0},{"$f":"'Dev Type Attributes'!DE42","v":0},{"$f":"'Dev Type Attributes'!DF42","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X42:$BU42,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B43","v":0},{"$f":"'Dev Type Attributes'!AA43","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB43","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T43*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X43:$BU43,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG43","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD43","v":0},{"$f":"'Dev Type Attributes'!DE43","v":0},{"$f":"'Dev Type Attributes'!DF43","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X43:$BU43,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B44","v":0},{"$f":"'Dev Type Attributes'!AA44","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB44","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T44*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X44:$BU44,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG44","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD44","v":0},{"$f":"'Dev Type Attributes'!DE44","v":0},{"$f":"'Dev Type Attributes'!DF44","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X44:$BU44,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B45","v":0},{"$f":"'Dev Type Attributes'!AA45","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB45","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T45*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X45:$BU45,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG45","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD45","v":0},{"$f":"'Dev Type Attributes'!DE45","v":0},{"$f":"'Dev Type Attributes'!DF45","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X45:$BU45,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B46","v":0},{"$f":"'Dev Type Attributes'!AA46","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB46","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T46*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X46:$BU46,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG46","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD46","v":0},{"$f":"'Dev Type Attributes'!DE46","v":0},{"$f":"'Dev Type Attributes'!DF46","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X46:$BU46,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B47","v":0},{"$f":"'Dev Type Attributes'!AA47","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB47","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T47*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X47:$BU47,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG47","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD47","v":0},{"$f":"'Dev Type Attributes'!DE47","v":0},{"$f":"'Dev Type Attributes'!DF47","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X47:$BU47,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B48","v":0},{"$f":"'Dev Type Attributes'!AA48","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB48","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T48*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X48:$BU48,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG48","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD48","v":0},{"$f":"'Dev Type Attributes'!DE48","v":0},{"$f":"'Dev Type Attributes'!DF48","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X48:$BU48,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B49","v":0},{"$f":"'Dev Type Attributes'!AA49","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB49","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T49*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X49:$BU49,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG49","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD49","v":0},{"$f":"'Dev Type Attributes'!DE49","v":0},{"$f":"'Dev Type Attributes'!DF49","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X49:$BU49,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B50","v":0},{"$f":"'Dev Type Attributes'!AA50","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB50","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T50*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X50:$BU50,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG50","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD50","v":0},{"$f":"'Dev Type Attributes'!DE50","v":0},{"$f":"'Dev Type Attributes'!DF50","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X50:$BU50,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B51","v":0},{"$f":"'Dev Type Attributes'!AA51","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB51","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T51*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X51:$BU51,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG51","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD51","v":0},{"$f":"'Dev Type Attributes'!DE51","v":0},{"$f":"'Dev Type Attributes'!DF51","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X51:$BU51,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B52","v":0},{"$f":"'Dev Type Attributes'!AA52","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB52","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T52*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X52:$BU52,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG52","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD52","v":0},{"$f":"'Dev Type Attributes'!DE52","v":0},{"$f":"'Dev Type Attributes'!DF52","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X52:$BU52,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B53","v":0},{"$f":"'Dev Type Attributes'!AA53","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB53","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T53*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X53:$BU53,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG53","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD53","v":0},{"$f":"'Dev Type Attributes'!DE53","v":0},{"$f":"'Dev Type Attributes'!DF53","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X53:$BU53,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B54","v":0},{"$f":"'Dev Type Attributes'!AA54","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB54","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T54*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X54:$BU54,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG54","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD54","v":0},{"$f":"'Dev Type Attributes'!DE54","v":0},{"$f":"'Dev Type Attributes'!DF54","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X54:$BU54,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[{"$f":"'Dev Type Streets'!B55","v":0},{"$f":"'Dev Type Attributes'!AA55","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"'Dev Type Attributes'!AB55","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*SUMPRODUCT(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_Off_Emp_Acre))/SUM(IF(TRANSPOSE(B_Off_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*SUMPRODUCT(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_Ind_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ind_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"IFERROR('Dev Type Attributes'!$T55*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$X55:$BU55,0)),0)","v":0},{"$f":"'Dev Type Attributes'!DG55","v":0},{"$f":"'Dev Type Attributes'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Dev Type Attributes'!DD55","v":0},{"$f":"'Dev Type Attributes'!DE55","v":0},{"$f":"'Dev Type Attributes'!DF55","v":0},0,null,null,null,{"$f":"IFERROR(SUMPRODUCT($X55:$BU55,TRANSPOSE(B_Redev_Rate)),0)","v":0}]
[]
[null,null,null,null,null,"Add Hotel in Housing Units?"]
[]
[null,null,null,null,null,null,"`"]

{"sheet":"Dev Type Attributes","index":6,"n_rows":126,"n_cols":159,"rows_kept":126,"cut":false,"hidden":false,"merged":[[1,107,2,109],[1,62,3,62],[1,63,3,63],[1,85,2,90],[0,73,0,87],[1,67,3,67],[0,68,0,71],[1,68,3,68],[1,69,3,69],[1,70,3,70],[1,71,3,71],[0,59,0,67],[1,79,2,84],[1,64,3,64],[1,60,3,60],[1,157,3,157],[0,156,0,158],[1,158,3,158],[1,152,3,152],[1,154,3,154],[1,156,3,156],[1,145,2,147],[1,148,2,150],[1,140,2,141],[1,155,3,155],[1,142,2,144],[1,153,3,153],[0,134,0,150],[0,151,0,155],[1,151,3,151],[1,137,2,139],[1,134,2,136],[0,7,0,10],[1,9,3,9],[1,10,3,10],[1,28,3,28],[0,28,0,30],[0,31,0,51],[1,54,3,54],[1,56,3,56],[1,73,2,78],[0,52,0,53],[1,55,3,55],[1,58,3,58],[1,45,1,51],[2,46,3,46],[0,54,0,55],[0,56,0,58],[1,59,3,59],[1,29,3,29],[1,30,3,30],[1,52,2,53],[2,31,3,31],[1,31,1,37],[2,32,3,32],[2,33,3,33],[0,26,0,27],[1,26,3,26],[1,27,3,27],[0,0,3,0],[0,15,0,19],[0,20,0,23],[0,24,0,25],[1,23,3,23],[1,24,3,24],[1,25,3,25],[0,11,0,14],[1,11,3,11],[1,12,3,12],[1,13,3,13],[1,14,3,14],[1,20,3,20],[1,21,3,21],[1,22,3,22],[0,1,0,6],[1,15,3,15],[1,16,3,16],[1,17,3,17],[1,18,3,18],[1,19,3,19],[1,8,3,8],[1,1,3,1],[1,5,3,5],[1,2,3,2],[1,3,3,3],[1,4,3,4],[1,7,3,7],[1,6,3,6],[2,34,2,36],[1,57,3,57],[1,72,3,72],[1,112,2,122],[1,123,2,133],[0,112,0,122],[0,107,0,110],[1,110,3,110],[2,37,3,37],[1,38,1,44],[2,38,3,38],[2,39,3,39],[2,40,3,40],[2,41,2,43],[2,44,3,44],[2,45,3,45],[2,51,3,51],[2,48,2,50],[2,47,3,47],[0,91,0,106],[1,91,2,106],[1,61,3,61],[1,66,3,66],[1,65,3,65],[1,111,3,111]]}
["Development Types","Lot & Structure",null,null,null,null,null,"Parking",null,null,null,"Street Characteristics",null,null,null,"Net Land Reductions",null,null,null,null,"Impervious Surface",null,null,null,"Net Density",null,"Vacant Gross Density",null,"Redev Gross Density",null,null,"Housing Mix Density",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Tenure",null,"Rental Units",null,"Owner Units",null,null,"Household",null,null,null,null,null,null,null,null,"Affordability (H + T + E)",null,null,null,"Hotel Rooms","Employment Mix Density",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Square Footage Mix (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Square Footage Mix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sustainability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financials",null,null,null,null,"Symbology Color (RGB)"]
[null,"Average Lot Size","Average Building Lot Coverage","Average Landscaping Lot Coverage","Average Parking Lot Coverage","Average Height","Avg FAR","Parking Spaces","Parking SqFt","Parking Cost","Parking Cost to Project Value Ratio","Street Sq Ft (per Acre)","Street Miles (per Acre)","Total Lane Miles (per Acre)","Intersection Density (per Sq Mi)","Streets","Civic","Park","Net Land Percentage","Net Buildable Acre (out of 1)","Green Streets Assumption (%)","Public Impervious","Building Impervious","Gross Impervious (Area-wide)","Housing Units / Net Acre","Jobs / Net Acre","Housing Units / Gross Acre","Jobs / Gross Acre","Redevelopment Rate","Housing Units / Gross Acre","Jobs / Gross Acre","Vacant Housing Unit Density by Type",null,null,null,null,null,null,"Redev Housing Unit Density by Type",null,null,null,null,null,null,"Housing Unit Percent by Type",null,null,null,null,null,null,"Owner / Renter Split",null,"Average Rent","Average Rental Unit Size","Average Sales Price","Average Monthly Mortgage Payment","Average Owner Unit Size","People per Acre","Households per Acre","Average HH Size","Average HH Size (Attached)","Average HH Size (Detached)","Average Number of Workers in HH","Average School Age Children per Housing Unit","Average Household Income","Average Wage","Housing Costs / Mo","Energy Costs / Mo","Transportation Costs / Mo","Total Costs / Mo","Rooms per Acre","Vacant Employee Density by Type",null,null,null,null,null,"Redev Employee Density by Type",null,null,null,null,null,"Employee Percent by Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Mix Score","Total","Building SF / Acre",null,null,null,null,null,null,null,null,null,null,"% Building SF / Acre",null,null,null,null,null,null,null,null,null,null,"Energy Use (Million BTU / Yr)",null,null,"Carbon Emissions (Tons / Yr)",null,null,"Landscaping Water Use (G / Day)",null,"Internal Water Consumption (G / Day)",null,null,"Waste Water (G / Day)",null,null,"Solid Waste (lbs / Day)",null,null,"Average Land Cost ($ / Acre)","Project Value per Acre","Subsidy per Acre","Property Tax Revenue ($/Acre/yr)","Sales Tax Revenue ($/acre/yr)","Red","Green","Blue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multi-Family","Town Home","Single Family",null,null,null,"Mobile Home","Multi-Family","Town Home","Single Family",null,null,null,"Mobile Home","Multi-Family","Town Home","Single Family",null,null,null,"Mobile Home"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Lot Single Family","Conventional Lot Single Family","Large Lot Single Family",null,null,null,null,"Small Lot Single Family","Conventional Lot Single Family","Large Lot Single Family",null,null,null,null,"Small Lot Single Family","Conventional Lot Single Family","Large Lot Single Family",null,"Owner %","Rental %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Residential","Multifamily","Townhome","Single Family","Small Lot Single Family","Medium Lot Single Family","Large Lot Single Family","Mobile Home","Employment","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","Residential","Commercial","Public / Institutional",null,null,"Multi-family","Townhome","Single Family","Mobile Home","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","Multi-family","Townhome","Single Family","Mobile Home","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","Residential Energy Use (per Unit)","Commercial Energy Use (per Employee)","Total Energy Use (per Acre)","GHG Emissions (per Unit)","GHG Emissions (per Employee)","GHG Emissions (per Acre)","per Unit","per Acre","per Unit","per Employee","per Acre","per Unit","per Employee","per Acre","per Unit","per Employee","per Acre"]
["dev_type,string,50,0,Development Type,0","avg_lot_size,double,20,10,Average Lot Size,0","avg_bldg_lot_cvrge,double,20,10,Average Building Lot Coverage,0","avg_lndscp_lot_cvrge,double,20,10,Average Landscaping Lot Coverage,0","avg_prk_lot_cvrge,double,20,10,Average Parking Lot Coverage,0","avg_height,double,20,10,Average Height,0","avg_FAR,double,20,10,Average FAR,0","prkg_spcs_acre,double,20,10,Parking Spaces,1,prkg_spcs","prkg_sqft_acre,double,20,10,Parking Square Feet,1,prkg_sqft","prkg_cost_acre,double,20,10,Parking Cost,1,prkg_cost","prkg_cost_to_value,double,20,10,Parking Cost to Project Value Ratio,0","Strt_SqFt_Acre,double,20,10,Street Square Feet per Acre,1,STRT_SqFt","Strt_Mi_Acre,double,20,10,Street Miles per Acre,1,STRT_MI","Ln_Mi_Acre,double,20,10,Land Miles per Acre,1,LN_MI","Int_Den_Mi,double,20,10,Intersection Density per Sq Mi,0","Streets,double,20,10,Street Percentage,0","Civic,double,20,10,Civic Percentage,0","Park,double,20,10,Park Percentage,0","Net_Land,double,20,10,Net Land Percentage,0","net_acre,double,20,10,Net Buildable Acre,0","green_street,double,20,10,Green Street Percentage,0","Public_Imperv,double,20,10,Public Impervious Percentage,0","Net_Imperv,double,20,10,Building Impervious %,0","Gross_Imperv,double,20,10,Gross Impervious %,0","NetHUDen,double,20,10,Net Housing Unit Density,0","NetEMPDen,double,20,10,Net Job Density,0","HUDen,double,20,10,Housing Unit Density,1,HU","EMPDen,double,20,10,Job Density,1,EMP","Redev_Rate,double,20,10,Redevelopment Rate,0","DevdHUDen,double,20,10,Redev Housing Unit Density,0","DevdEMPDen,double,20,10,Redev Job Density,0","MFDen,double,20,10,Multifamily Density,1,MF","THDen,double,20,10,Townhome Density,1,TH","SFDen,double,20,10,Single Family Density,1,SF","SF_SM_Den,double,20,10,Small Lot Single Family Density,1,SF_SM","SF_MD_Den,double,20,10,Conventional Lot Single Family Density,1,SF_MD","SF_LRG_Den,double,20,10,Large Lot Single Family Density,1,SF_LRG","MHDen,double,20,10,Mobile Home Density,1,MH","DevdMFDen,double,20,10,Redev Multifamily Density,0","DevdTHDen,double,20,10,Redev Townhome Density,0","DevdSFDen,double,20,10,Redev Single Family Density,0","Devd_SF_SM_Den,double,20,10,Redev Small Lot Single Family Density,0","Devd_SF_MD_Den,double,20,10,Redev Conventional Lot Single Family Density,0","Devd_SF_LRG_Den,double,20,10,Redev Large Lot Single Family Density,0","DevdMHDen,double,20,10,Redev Mobile Home Density,0","MF_per,double,20,10,Multifamily Percentage,0","TH_per,double,20,10,Townhome Percentage,0","SF_per,double,20,10,Single Family Percentage,0","SF_SM_lot_per,double,20,10,Small Lot Single Family Percentage,0","SF_MD_lot_per,double,20,10,Conventional Lot Single Family Percentage,0","SF_LRG_lot_per,double,20,10,Large Lot Single Family Percentage,0","MH_per,double,20,10,Mobile Home Percentage,0","Owner_per,double,20,10,% Owner,0","Rental_per,double,20,10,% Rental,0","rent,double,20,10,Average Rent,0","Rental_Unit_Size,double,20,10,Average Rental Unit Size,0","sale_pr,double,20,10,Average Sales Price,0","mortgage,double,20,10,Average Monthly Mortgage Payment,0","Owner_Unit_Size,double,20,10,Average Owner Unit Size,0","ppl_acre,double,20,10,People per Acre,1,POP","HH_Den,double,20,10,Households per Acre,1,HH","AVG_HH_SIZE,double,20,10,Average Household Size,0","AVG_HH_SIZE_Attch,double,20,10,Average Household Size (Attached),0","AVG_HH_SIZE_Dtch,double,20,10,Average Household Size (Detached),0","AVG_HH_WORKERS,double,20,10,Average Number of Workers in HH,0","school_age_children,double,20,10,School Age Children,0","AVG_HH_INC,double,20,10,Average Household Income,0","Avg_Wage,double,20,10,Average Wage,0","HU_Cost_Mo,double,20,10,Monthly Housing Costs,0","HU_Energy_Cost_Mo,double,20,10,Monthly Residential Energy Costs,0","HU_Transp_Costs_Mo,double,20,10,Monthly Transportation Costs,0","HTE_Costs,double,20,10,Housing-Transportation-Energy Costs per Month,0","Hotel_Rooms_Acre,double,20,10,Hotel Rooms per Acre,0","RETDen,double,20,10,Retail Density,1,RET","OFFDen,double,20,10,Office Density,1,OFF","INDDen,double,20,10,Industrial Density,1,IND","PUBDen,double,20,10,Public / Civic Density,1,PUB","EDUDen,double,20,10,Educational Density,1,EDU","HotelDen,double,20,10,Hotel / Hospitality Density,1,HOTEL","DevdRETDen,double,20,10,Redev Retail Density,0","DevdOFFDen,double,20,10,Redev Office Density,0","DevdINDDen,double,20,10,Redev Industrial Density,0","DevdPUBDen,double,20,10,Redev Public / Civic Density,0","DevdEDUDen,double,20,10,Redev Educational Density,0","DevdHotelDen,double,20,10,Redev Hotel / Hospitality Density,0","RET_per,double,20,10,Retail Employee Percentage,0","OFF_per,double,20,10,Office Employee Percentage,0","IND_per,double,20,10,Industrial Employee Percentage,0","PUB_per,double,20,10,Public / Civic Employee Percentage,0","EDU_per,double,20,10,Educational Employee Percentage,0","HOTEL_per,double,20,10,Hotel / Hospitality Employee Percentage,0","Res_per_Net_Ac,double,20,10,Residential Area per Net Acre,0","MF_per_Net_Ac,double,20,10,Mulifamily Area per Net Acre,0","TH_per_Net_Ac,double,20,10,Townhome Area per Net Acre,0","SF_per_Net_Ac,double,20,10,Single Family Area per Net Acre,0","SF_SM_per_Net_Ac,double,20,10,Single Family Area per Net Acre,0","SF_MD_per_Net_Ac,double,20,10,Single Family Area per Net Acre,0","SF_LRG_per_Net_Ac,double,20,10,Single Family Area per Net Acre,0","MH_per_Net_Ac,double,20,10,Mobile Home Area per Net Acre,0","EMP_per_Net_Ac,double,20,10,EMP Area per Net Acre,0","RET_per_Net_Ac,double,20,10,Retail Area per Net Acre,0","Ofc_per_Net_Ac,double,20,10,Office Area per Net Acre,0","IND_per_Net_Ac,double,20,10,Industrial Area per Net Acre,0","PubCiv_per_Net_Ac,double,20,10,Public/Civic Area per Net Acre,0","Edu_per_Net_Ac,double,20,10,Educational Area per Net Acre,0","Hotel_per_Net_Ac,double,20,10,Hotel/Hospitality Area per Net Acre,0","Parking_per_Net_Ac,double,20,10,Commercial Parking Area per Net Acre,0","LU_MIX_RES,double,20,10,Land Use Mix - Residential,0","LU_MIX_COM,double,20,10,Land Use Mix - Commercial,0","LU_MIX_PUB,double,20,10,Land Use Mix - Public / Institutional,0","LU_MIX,double,20,10,Land Use Mix Score,0","SqFtNetAc,double,20,10,Building SqFt per Net Acre,1,Tot_SqFt","MFSqFtNetAc,double,20,10,Multifamily SqFt per Net Acre,1,MF_SqFt","THSqFtNetAc,double,20,10,Townhome SqFt per Net Acre,1,TH_SqFt","SFSqFtNetAc,double,20,10,Single Family SqFt per Net Acre,1,SF_SqFt","MHSqFtNetAc,double,20,10,Mobile Home SqFt per Net Acre,1,MH_SqFt","RetSqFtNetAc,double,20,10,Retail SqFt per Net Acre,1,Ret_SqFt","OffSqFtNetAc,double,20,10,Office SqFt per Net Acre,1,Off_SqFt","IndSqFtNetAc,double,20,10,Industrial SqFt per Net Acre,1,Ind_SqFt","PubSqFtNetAc,double,20,10,Public / Civic SqFt per Net Acre,1,Pub_SqFt","EduSqFtNetAc,double,20,10,Educational SqFt per Net Acre,1,Edu_SqFt","HotelSqFtNetAc,double,20,10,Hotel / Hospitality SqFt per Net Acre,1,Hotel_SqFt","ParkingSqFtNetAc,double,20,10,Commercial Parking SqFt per Net Acre,1,Prkg_SqFt","MFSqFtNetAcPer,double,20,10,Percentage of Multifamily SqFt per Net Acre,0","THSqFtNetAcPer,double,20,10,Percentage of Townhome SqFt per Net Acre,0","SFSqFtNetAcPer,double,20,10,Percentage of Single Family SqFt per Net Acre,0","MHSqFtNetAcPer,double,20,10,Percentage of Mobile Home SqFt per Net Acre,0","RetSqFtNetAcPer,double,20,10,Percentage of Retail SqFt per Net Acre,0","OffSqFtNetAcPer,double,20,10,Percentage of Office SqFt per Net Acre,0","IndSqFtNetAcPer,double,20,10,Percentage of Industrial SqFt per Net Acre,0","PubSqFtNetAcPer,double,20,10,Percentage of Public / Civic SqFt per Net Acre,0","EduSqFtNetAcPer,double,20,10,Percentage of Educational SqFt per Net Acre,0","HotelSqFtNetAcPer,double,20,10,Percentage of Hotel / Hospitality SqFt per Net Acre,0","PrkgSqFtNetAcPer,double,20,10,Percentage of Commercial Parking SqFt per Net Acre,0","res_energy_use_unit,double,20,10,Residential Energy Use (BTU),0","com_energy_use,double,20,10,Commercial Energy Use (BTU),0","energy_use_acre,double,20,10,Building Energy Use (BTU),1,energy_use","CO2_Unit,double,20,10,CO2 Emissions per Unit (Tons/Yr),0","CO2_Emp,double,20,10,CO2 Emissions per Employee (Tons/Yr),0","Building_CO2_Acre,double,20,10,Building CO2 Emissions (Tons/Yr),1,Building_CO2","lndscp_wtr_unit,double,20,10,Landscaping Water Use per Unit,1,lndscp_wtr","lndscp_wtr_acre,double,20,10,Landscaping Water Use (G/Day),1,lndscp_wtr","intl_wtr_unit,double,20,10,Internal Water Consumption per Unit (G/Day),0","intl_wtr_emp,double,20,10,Internal Water Consumption per Employee (G/Day),0","intl_wtr_acre,double,20,10,Internal Water Consumption (G/Day),1,intl_wtr","wst_water_unit,double,20,10,Waste Water per Unit,0","wst_water_emp,double,20,10,Waste Water per Employee,0","wst_wtr_acre,double,20,10,Waste Water (G/Day),1,wst_wtr","solid_wst_unit,double,20,10,Solid Waste per Unit,0","solid_wst_emp,double,20,10,Solid Waste per Employee,0","solid_wst_acre,double,20,10,Solid Waste (lbs/Day),1,solid_wst","lnd_cst,double,20,10,Average Land Cost,0","bldg_val,double,20,10,Average Building Value,1","subsidy,double,20,10,Subsidy,1","prop_tax,double,20,10,Property Tax ($/Yr),1","sales_tax,double,20,10,Sales Tax ($/Yr),1","Red,integer,3,0,Red,0","Green,integer,3,0,Green,0","Blue,integer,3,0,Blue,0"]
[{"$f":"'Dev Type Building Mix'!A6","v":"test"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X6:BU6)","v":10000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X6:BU6)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X6:BU6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X6:BU6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X6:BU6)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X6:BU6)","v":1},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IF(EW6=0,0,J6/EW6)","v":0},{"$f":"'Dev Type Streets'!P6","v":13310},{"$f":"'Dev Type Streets'!Q6","v":0.11458333333333333},{"$f":"'Dev Type Streets'!S6","v":0.22916666666666666},{"$f":"'Dev Type Streets'!T6","v":1936},{"$f":"'Dev Type Streets'!U6","v":0.30555555555555558},{"$f":"'Dev Type Streets'!V6","v":0},{"$f":"'Dev Type Streets'!W6","v":0},{"$f":"1-R6-Q6-P6","v":0.69444444444444442},{"$f":"1-(P6+Q6+R6)","v":0.69444444444444442},0,{"$f":"IF(SUM(P6:R6)=0,0,((P6*(1-U6))+Q6)/SUM(P6:R6))","v":1},{"$f":"SUMPRODUCT('Dev Type Building Mix'!X6:BU6,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X6:BU6,TRANSPOSE(B_Building_Lot_Coverage))","v":1},{"$f":"(W6*T6)+(V6*(1-T6))","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X6:$BU6)","v":9.9999999999999982},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X6:$BU6)","v":0},{"$f":"Y6*T6","v":6.9444444444444429},{"$f":"Z6*T6","v":0},{"$f":"'Dev Type Building Mix'!W6","v":1},{"$f":"AA6*AC6","v":6.9444444444444429},{"$f":"AB6*AC6","v":0},{"$f":"$T6*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre))","v":6.9444444444444429},{"$f":"$T6*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X6:$BU6,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X6:$BU6,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T6*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X6:$BU6,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T6*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"D_MF_Den*D_Redev_Rate","v":6.9444444444444429},{"$f":"D_TH_Den*D_Redev_Rate","v":0},{"$f":"D_SF_Den*D_Redev_Rate","v":0},{"$f":"D_SF_SM_Den*D_Redev_Rate","v":0},{"$f":"D_SF_MD_Den*D_Redev_Rate","v":0},{"$f":"D_SF_LRG_Den*D_Redev_Rate","v":0},{"$f":"D_MH_Den*D_Redev_Rate","v":0},{"$f":"IF($AA6=0,0,AF6/$AA6)","v":1},{"$f":"IF($AA6=0,0,AG6/$AA6)","v":0},{"$f":"IF($AA6=0,0,AH6/$AA6)","v":0},{"$f":"S6*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X6:$BU6,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA6,0)","v":0},{"$f":"S6*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X6:$BU6,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA6,0)","v":0},{"$f":"S6*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X6:$BU6,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA6,0)","v":0},{"$f":"IF($AA6=0,0,AL6/$AA6)","v":0},{"$f":"IF($Y6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y6)","v":0},{"$f":"IF($Y6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y6)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre)),0)","v":4356},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X6:$BU6),0)","v":4356},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X6:$BU6),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X6:$BU6),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X6:$BU6),0)","v":0},{"$f":"T6*SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":10.416666666666664},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HH_Acre)),0)","v":9.9999999999999982},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y6,0)","v":1.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X6:$BU6,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X6:$BU6,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X6:$BU6,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X6:$BU6,0)),TRANSPOSE(B_HU_Acre)),0)","v":1.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X6:$BU6,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X6:$BU6,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X6:$BU6,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X6:$BU6,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre))/BI6,0)","v":0.9},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI6,0)","v":0.25819999999999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI6,0)","v":174240},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI6,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(BC6,BB6,Y6)+SUMPRODUCT(BF6*BA6*Y6))/Y6,0)","v":4356},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y6,0)","v":80.469035205406044},null,{"$f":"SUM(BQ6:BS6)","v":4436.4690352054058},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X6:$BU6)","v":0},{"$f":"$T6*IF($Z6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T6*IF($Z6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T6*IF($Z6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T6*IF($Z6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T6*IF($Z6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T6*IF($Z6=0,0,SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},{"$f":"BV6*$AC6","v":0},0,0,{"$f":"BY6*$AC6","v":0},{"$f":"BZ6*$AC6","v":0},{"$f":"CA6*$AC6","v":0},{"$f":"IF($AB6=0,0,BV6/$AB6)","v":0},{"$f":"IF($AB6=0,0,BW6/$AB6)","v":0},{"$f":"IF($AB6=0,0,BX6/$AB6)","v":0},{"$f":"IF($AB6=0,0,BY6/$AB6)","v":0},{"$f":"IF($AB6=0,0,BZ6/$AB6)","v":0},{"$f":"IF($AB6=0,0,CA6/$AB6)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"CN6","v":1},{"$f":"SUM(CW6:CY6,DB6:DC6)","v":0},{"$f":"SUM(CZ6:DA6)","v":0},{"$f":"-(IF(DD6>0,DD6*LN(DD6),0)+IF(DE6>0,DE6*LN(DE6),0)+IF(DF6>0,DF6*LN(DF6),0))/LN(3)","v":0},{"$f":"SUM(DI6:DS6)","v":30250},{"$f":"$T6*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":30250},{"$f":"$T6*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X6:$BU6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DI6/SUM($DI6:$DS6))","v":1},{"$f":"IF(SUM($DI6:$DS6)=0,0,DJ6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DK6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DL6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DM6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DN6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DO6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DP6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DQ6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DR6/SUM($DI6:$DS6))","v":0},{"$f":"IF(SUM($DI6:$DS6)=0,0,DS6/SUM($DI6:$DS6))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Building)),0)","v":80.469035205406044},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":804.69035205406033},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":22.706081598726552},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":52.125990814340106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre)),0)","v":52.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1588.1249999999998},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre)),0)","v":90},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":624.99999999999977},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_HU_Acre)),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15.624999999999995},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T6*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X6:$BU6,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},113,21,217]
[{"$f":"'Dev Type Building Mix'!A7","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X7:BU7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X7:BU7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X7:BU7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X7:BU7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X7:BU7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X7:BU7)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P7","v":0},{"$f":"'Dev Type Streets'!Q7","v":0},{"$f":"'Dev Type Streets'!S7","v":0},{"$f":"'Dev Type Streets'!T7","v":0},{"$f":"'Dev Type Streets'!U7","v":0},{"$f":"'Dev Type Streets'!V7","v":0},{"$f":"'Dev Type Streets'!W7","v":0},1,{"$f":"1-(P7+Q7+R7)","v":1},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X7:BU7,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X7:BU7,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X7:$BU7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X7:$BU7)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W7","v":0},0,0,{"$f":"$T7*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T7*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X7:$BU7,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X7:$BU7,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T7*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X7:$BU7,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T7*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,{"$f":"IF($AA7=0,0,AF7/$AA7)","v":0},{"$f":"IF($AA7=0,0,AG7/$AA7)","v":0},{"$f":"IF($AA7=0,0,AH7/$AA7)","v":0},{"$f":"S7*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X7:$BU7,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA7,0)","v":0},{"$f":"S7*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X7:$BU7,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA7,0)","v":0},{"$f":"S7*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X7:$BU7,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA7,0)","v":0},{"$f":"IF($AA7=0,0,AL7/$AA7)","v":0},{"$f":"IF($Y7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y7)","v":0},{"$f":"IF($Y7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y7)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X7:$BU7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X7:$BU7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X7:$BU7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X7:$BU7),0)","v":0},{"$f":"T7*SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y7,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X7:$BU7,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X7:$BU7,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X7:$BU7,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X7:$BU7,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X7:$BU7,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X7:$BU7,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X7:$BU7,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X7:$BU7,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y7,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI7,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI7,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI7,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y7,0)","v":0},null,{"$f":"SUM(BQ7:BS7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X7:$BU7)","v":0},{"$f":"$T7*IF($Z7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T7*IF($Z7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T7*IF($Z7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T7*IF($Z7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T7*IF($Z7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T7*IF($Z7=0,0,SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,{"$f":"IF($AB7=0,0,BV7/$AB7)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"CN7","v":0},{"$f":"SUM(CW7:CY7,DB7:DC7)","v":0},{"$f":"SUM(CZ7:DA7)","v":0},{"$f":"-(IF(DD7>0,DD7*LN(DD7),0)+IF(DE7>0,DE7*LN(DE7),0)+IF(DF7>0,DF7*LN(DF7),0))/LN(3)","v":0},{"$f":"SUM(DI7:DS7)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X7:$BU7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T7*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X7:$BU7,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},97,36,220]
[{"$f":"'Dev Type Building Mix'!A8","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X8:BU8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X8:BU8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X8:BU8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X8:BU8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X8:BU8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X8:BU8)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P8","v":0},{"$f":"'Dev Type Streets'!Q8","v":0},{"$f":"'Dev Type Streets'!S8","v":0},{"$f":"'Dev Type Streets'!T8","v":0},{"$f":"'Dev Type Streets'!U8","v":0},{"$f":"'Dev Type Streets'!V8","v":0},{"$f":"'Dev Type Streets'!W8","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X8:BU8,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X8:BU8,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X8:$BU8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X8:$BU8)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W8","v":0},0,0,{"$f":"$T8*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T8*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X8:$BU8,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X8:$BU8,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T8*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X8:$BU8,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T8*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S8*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X8:$BU8,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA8,0)","v":0},{"$f":"S8*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X8:$BU8,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA8,0)","v":0},{"$f":"S8*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X8:$BU8,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA8,0)","v":0},0,{"$f":"IF($Y8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y8)","v":0},{"$f":"IF($Y8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y8)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X8:$BU8),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X8:$BU8),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X8:$BU8),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X8:$BU8),0)","v":0},{"$f":"T8*SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y8,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X8:$BU8,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X8:$BU8,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X8:$BU8,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X8:$BU8,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X8:$BU8,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X8:$BU8,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X8:$BU8,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X8:$BU8,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y8,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI8,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI8,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI8,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y8,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X8:$BU8)","v":0},{"$f":"$T8*IF($Z8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T8*IF($Z8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T8*IF($Z8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T8*IF($Z8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T8*IF($Z8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T8*IF($Z8=0,0,SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T8*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X8:$BU8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T8*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X8:$BU8,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},229,44,236]
[{"$f":"'Dev Type Building Mix'!A9","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X9:BU9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X9:BU9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X9:BU9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X9:BU9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X9:BU9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X9:BU9)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P9","v":0},{"$f":"'Dev Type Streets'!Q9","v":0},{"$f":"'Dev Type Streets'!S9","v":0},{"$f":"'Dev Type Streets'!T9","v":0},{"$f":"'Dev Type Streets'!U9","v":0},{"$f":"'Dev Type Streets'!V9","v":0},{"$f":"'Dev Type Streets'!W9","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X9:BU9,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X9:BU9,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X9:$BU9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X9:$BU9)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W9","v":0},0,0,{"$f":"$T9*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T9*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X9:$BU9,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X9:$BU9,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T9*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X9:$BU9,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T9*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S9*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X9:$BU9,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA9,0)","v":0},{"$f":"S9*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X9:$BU9,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA9,0)","v":0},{"$f":"S9*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X9:$BU9,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA9,0)","v":0},0,{"$f":"IF($Y9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y9)","v":0},{"$f":"IF($Y9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y9)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X9:$BU9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X9:$BU9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X9:$BU9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X9:$BU9),0)","v":0},{"$f":"T9*SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y9,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X9:$BU9,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X9:$BU9,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X9:$BU9,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X9:$BU9,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X9:$BU9,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X9:$BU9,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X9:$BU9,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X9:$BU9,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y9,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI9,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI9,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI9,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y9,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X9:$BU9)","v":0},{"$f":"$T9*IF($Z9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T9*IF($Z9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T9*IF($Z9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T9*IF($Z9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T9*IF($Z9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T9*IF($Z9=0,0,SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T9*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X9:$BU9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T9*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X9:$BU9,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,196]
[{"$f":"'Dev Type Building Mix'!A10","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X10:BU10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X10:BU10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X10:BU10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X10:BU10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X10:BU10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X10:BU10)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P10","v":0},{"$f":"'Dev Type Streets'!Q10","v":0},{"$f":"'Dev Type Streets'!S10","v":0},{"$f":"'Dev Type Streets'!T10","v":0},{"$f":"'Dev Type Streets'!U10","v":0},{"$f":"'Dev Type Streets'!V10","v":0},{"$f":"'Dev Type Streets'!W10","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X10:BU10,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X10:BU10,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X10:$BU10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X10:$BU10)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W10","v":0},0,0,{"$f":"$T10*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T10*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X10:$BU10,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X10:$BU10,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T10*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X10:$BU10,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T10*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S10*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X10:$BU10,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA10,0)","v":0},{"$f":"S10*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X10:$BU10,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA10,0)","v":0},{"$f":"S10*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X10:$BU10,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA10,0)","v":0},0,{"$f":"IF($Y10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y10)","v":0},{"$f":"IF($Y10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y10)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X10:$BU10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X10:$BU10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X10:$BU10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X10:$BU10),0)","v":0},{"$f":"T10*SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y10,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X10:$BU10,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X10:$BU10,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X10:$BU10,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X10:$BU10,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X10:$BU10,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X10:$BU10,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X10:$BU10,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X10:$BU10,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y10,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI10,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI10,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI10,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y10,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X10:$BU10)","v":0},{"$f":"$T10*IF($Z10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T10*IF($Z10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T10*IF($Z10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T10*IF($Z10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T10*IF($Z10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T10*IF($Z10=0,0,SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T10*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X10:$BU10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T10*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X10:$BU10,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,122,255]
[{"$f":"'Dev Type Building Mix'!A11","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X11:BU11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X11:BU11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X11:BU11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X11:BU11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X11:BU11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X11:BU11)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P11","v":0},{"$f":"'Dev Type Streets'!Q11","v":0},{"$f":"'Dev Type Streets'!S11","v":0},{"$f":"'Dev Type Streets'!T11","v":0},{"$f":"'Dev Type Streets'!U11","v":0},{"$f":"'Dev Type Streets'!V11","v":0},{"$f":"'Dev Type Streets'!W11","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X11:BU11,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X11:BU11,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X11:$BU11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X11:$BU11)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W11","v":0},0,0,{"$f":"$T11*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T11*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X11:$BU11,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X11:$BU11,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T11*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X11:$BU11,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T11*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S11*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X11:$BU11,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA11,0)","v":0},{"$f":"S11*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X11:$BU11,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA11,0)","v":0},{"$f":"S11*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X11:$BU11,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA11,0)","v":0},0,{"$f":"IF($Y11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y11)","v":0},{"$f":"IF($Y11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y11)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X11:$BU11),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X11:$BU11),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X11:$BU11),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X11:$BU11),0)","v":0},{"$f":"T11*SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y11,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X11:$BU11,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X11:$BU11,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X11:$BU11,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X11:$BU11,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X11:$BU11,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X11:$BU11,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X11:$BU11,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X11:$BU11,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y11,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI11,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI11,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI11,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y11,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X11:$BU11)","v":0},{"$f":"$T11*IF($Z11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T11*IF($Z11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T11*IF($Z11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T11*IF($Z11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T11*IF($Z11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T11*IF($Z11=0,0,SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T11*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X11:$BU11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T11*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X11:$BU11,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,172,251]
[{"$f":"'Dev Type Building Mix'!A12","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X12:BU12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X12:BU12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X12:BU12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X12:BU12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X12:BU12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X12:BU12)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P12","v":0},{"$f":"'Dev Type Streets'!Q12","v":0},{"$f":"'Dev Type Streets'!S12","v":0},{"$f":"'Dev Type Streets'!T12","v":0},{"$f":"'Dev Type Streets'!U12","v":0},{"$f":"'Dev Type Streets'!V12","v":0},{"$f":"'Dev Type Streets'!W12","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X12:BU12,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X12:BU12,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X12:$BU12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X12:$BU12)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W12","v":0},0,0,{"$f":"$T12*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T12*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X12:$BU12,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X12:$BU12,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T12*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X12:$BU12,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T12*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S12*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X12:$BU12,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA12,0)","v":0},{"$f":"S12*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X12:$BU12,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA12,0)","v":0},{"$f":"S12*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X12:$BU12,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA12,0)","v":0},0,{"$f":"IF($Y12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y12)","v":0},{"$f":"IF($Y12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y12)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X12:$BU12),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X12:$BU12),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X12:$BU12),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X12:$BU12),0)","v":0},{"$f":"T12*SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y12,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X12:$BU12,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X12:$BU12,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X12:$BU12,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X12:$BU12,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X12:$BU12,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X12:$BU12,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X12:$BU12,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X12:$BU12,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y12,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI12,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI12,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI12,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y12,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X12:$BU12)","v":0},{"$f":"$T12*IF($Z12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T12*IF($Z12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T12*IF($Z12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T12*IF($Z12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T12*IF($Z12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T12*IF($Z12=0,0,SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T12*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X12:$BU12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T12*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X12:$BU12,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},176,174,224]
[{"$f":"'Dev Type Building Mix'!A13","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X13:BU13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X13:BU13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X13:BU13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X13:BU13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X13:BU13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X13:BU13)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P13","v":0},{"$f":"'Dev Type Streets'!Q13","v":0},{"$f":"'Dev Type Streets'!S13","v":0},{"$f":"'Dev Type Streets'!T13","v":0},{"$f":"'Dev Type Streets'!U13","v":0},{"$f":"'Dev Type Streets'!V13","v":0},{"$f":"'Dev Type Streets'!W13","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X13:BU13,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X13:BU13,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X13:$BU13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X13:$BU13)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W13","v":0},0,0,{"$f":"$T13*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T13*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X13:$BU13,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X13:$BU13,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T13*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X13:$BU13,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T13*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S13*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X13:$BU13,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA13,0)","v":0},{"$f":"S13*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X13:$BU13,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA13,0)","v":0},{"$f":"S13*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X13:$BU13,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA13,0)","v":0},0,{"$f":"IF($Y13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y13)","v":0},{"$f":"IF($Y13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y13)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X13:$BU13),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X13:$BU13),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X13:$BU13),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X13:$BU13),0)","v":0},{"$f":"T13*SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y13,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X13:$BU13,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X13:$BU13,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X13:$BU13,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X13:$BU13,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X13:$BU13,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X13:$BU13,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X13:$BU13,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X13:$BU13,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y13,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI13,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI13,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI13,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y13,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X13:$BU13)","v":0},{"$f":"$T13*IF($Z13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T13*IF($Z13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T13*IF($Z13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T13*IF($Z13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T13*IF($Z13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T13*IF($Z13=0,0,SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T13*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X13:$BU13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T13*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X13:$BU13,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},235,122,255]
[{"$f":"'Dev Type Building Mix'!A14","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X14:BU14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X14:BU14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X14:BU14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X14:BU14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X14:BU14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X14:BU14)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P14","v":0},{"$f":"'Dev Type Streets'!Q14","v":0},{"$f":"'Dev Type Streets'!S14","v":0},{"$f":"'Dev Type Streets'!T14","v":0},{"$f":"'Dev Type Streets'!U14","v":0},{"$f":"'Dev Type Streets'!V14","v":0},{"$f":"'Dev Type Streets'!W14","v":0},{"$f":"1-R14-Q14-P14","v":1},{"$f":"1-(P14+Q14+R14)","v":1},0,{"$f":"IF(SUM(P14:R14)=0,0,((P14*(1-U14))+Q14)/SUM(P14:R14))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!X14:BU14,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X14:BU14,TRANSPOSE(B_Building_Lot_Coverage))","v":0},{"$f":"(W14*T14)+(V14*(1-T14))","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X14:$BU14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X14:$BU14)","v":0},{"$f":"Y14*T14","v":0},{"$f":"Z14*T14","v":0},{"$f":"'Dev Type Building Mix'!W14","v":0},{"$f":"AA14*AC14","v":0},{"$f":"AB14*AC14","v":0},{"$f":"$T14*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T14*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X14:$BU14,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X14:$BU14,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T14*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X14:$BU14,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T14*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,{"$f":"IF($AA14=0,0,AF14/$AA14)","v":0},{"$f":"IF($AA14=0,0,AG14/$AA14)","v":0},{"$f":"IF($AA14=0,0,AH14/$AA14)","v":0},{"$f":"S14*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X14:$BU14,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA14,0)","v":0},{"$f":"S14*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X14:$BU14,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA14,0)","v":0},{"$f":"S14*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X14:$BU14,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA14,0)","v":0},{"$f":"IF($AA14=0,0,AL14/$AA14)","v":0},{"$f":"IF($Y14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y14)","v":0},{"$f":"IF($Y14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y14)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X14:$BU14),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X14:$BU14),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X14:$BU14),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X14:$BU14),0)","v":0},{"$f":"T14*SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y14,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X14:$BU14,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X14:$BU14,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X14:$BU14,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X14:$BU14,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X14:$BU14,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X14:$BU14,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X14:$BU14,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X14:$BU14,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y14,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI14,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI14,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI14,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(BC14,BB14,Y14)+SUMPRODUCT(BF14*BA14*Y14))/Y14,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y14,0)","v":0},null,{"$f":"SUM(BQ14:BS14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X14:$BU14)","v":0},{"$f":"$T14*IF($Z14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T14*IF($Z14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T14*IF($Z14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T14*IF($Z14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T14*IF($Z14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T14*IF($Z14=0,0,SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},{"$f":"BV14*$AC14","v":0},{"$f":"BW14*$AC14","v":0},{"$f":"BX14*$AC14","v":0},{"$f":"BY14*$AC14","v":0},{"$f":"BZ14*$AC14","v":0},{"$f":"CA14*$AC14","v":0},{"$f":"IF($AB14=0,0,BV14/$AB14)","v":0},{"$f":"IF($AB14=0,0,BW14/$AB14)","v":0},{"$f":"IF($AB14=0,0,BX14/$AB14)","v":0},{"$f":"IF($AB14=0,0,BY14/$AB14)","v":0},{"$f":"IF($AB14=0,0,BZ14/$AB14)","v":0},{"$f":"IF($AB14=0,0,CA14/$AB14)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T14*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X14:$BU14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DI14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DJ14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DK14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DL14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DM14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DN14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DO14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DP14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DQ14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DR14/SUM($DI14:$DS14))","v":0},{"$f":"IF(SUM($DI14:$DS14)=0,0,DS14/SUM($DI14:$DS14))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T14*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X14:$BU14,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},113,21,217]
[{"$f":"'Dev Type Building Mix'!A15","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X15:BU15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X15:BU15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X15:BU15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X15:BU15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X15:BU15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X15:BU15)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P15","v":0},{"$f":"'Dev Type Streets'!Q15","v":0},{"$f":"'Dev Type Streets'!S15","v":0},{"$f":"'Dev Type Streets'!T15","v":0},{"$f":"'Dev Type Streets'!U15","v":0},{"$f":"'Dev Type Streets'!V15","v":0},{"$f":"'Dev Type Streets'!W15","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X15:BU15,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X15:BU15,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X15:$BU15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X15:$BU15)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W15","v":0},0,0,{"$f":"$T15*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T15*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X15:$BU15,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X15:$BU15,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T15*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X15:$BU15,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T15*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S15*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X15:$BU15,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA15,0)","v":0},{"$f":"S15*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X15:$BU15,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA15,0)","v":0},{"$f":"S15*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X15:$BU15,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA15,0)","v":0},0,{"$f":"IF($Y15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y15)","v":0},{"$f":"IF($Y15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y15)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X15:$BU15),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X15:$BU15),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X15:$BU15),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X15:$BU15),0)","v":0},{"$f":"T15*SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y15,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X15:$BU15,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X15:$BU15,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X15:$BU15,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X15:$BU15,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X15:$BU15,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X15:$BU15,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X15:$BU15,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X15:$BU15,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y15,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI15,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI15,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI15,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y15,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X15:$BU15)","v":0},{"$f":"$T15*IF($Z15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T15*IF($Z15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T15*IF($Z15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T15*IF($Z15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T15*IF($Z15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T15*IF($Z15=0,0,SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T15*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X15:$BU15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T15*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X15:$BU15,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},97,36,220]
[{"$f":"'Dev Type Building Mix'!A16","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X16:BU16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X16:BU16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X16:BU16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X16:BU16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X16:BU16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X16:BU16)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P16","v":0},{"$f":"'Dev Type Streets'!Q16","v":0},{"$f":"'Dev Type Streets'!S16","v":0},{"$f":"'Dev Type Streets'!T16","v":0},{"$f":"'Dev Type Streets'!U16","v":0},{"$f":"'Dev Type Streets'!V16","v":0},{"$f":"'Dev Type Streets'!W16","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X16:BU16,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X16:BU16,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X16:$BU16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X16:$BU16)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W16","v":0},0,0,{"$f":"$T16*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T16*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X16:$BU16,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X16:$BU16,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T16*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X16:$BU16,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T16*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S16*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X16:$BU16,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA16,0)","v":0},{"$f":"S16*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X16:$BU16,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA16,0)","v":0},{"$f":"S16*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X16:$BU16,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA16,0)","v":0},0,{"$f":"IF($Y16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y16)","v":0},{"$f":"IF($Y16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y16)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X16:$BU16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X16:$BU16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X16:$BU16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X16:$BU16),0)","v":0},{"$f":"T16*SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y16,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X16:$BU16,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X16:$BU16,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X16:$BU16,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X16:$BU16,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X16:$BU16,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X16:$BU16,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X16:$BU16,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X16:$BU16,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y16,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI16,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI16,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI16,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y16,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X16:$BU16)","v":0},{"$f":"$T16*IF($Z16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T16*IF($Z16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T16*IF($Z16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T16*IF($Z16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T16*IF($Z16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T16*IF($Z16=0,0,SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T16*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X16:$BU16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T16*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X16:$BU16,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},229,44,236]
[{"$f":"'Dev Type Building Mix'!A17","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X17:BU17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X17:BU17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X17:BU17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X17:BU17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X17:BU17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X17:BU17)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P17","v":0},{"$f":"'Dev Type Streets'!Q17","v":0},{"$f":"'Dev Type Streets'!S17","v":0},{"$f":"'Dev Type Streets'!T17","v":0},{"$f":"'Dev Type Streets'!U17","v":0},{"$f":"'Dev Type Streets'!V17","v":0},{"$f":"'Dev Type Streets'!W17","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X17:BU17,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X17:BU17,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X17:$BU17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X17:$BU17)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W17","v":0},0,0,{"$f":"$T17*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T17*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X17:$BU17,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X17:$BU17,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T17*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X17:$BU17,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T17*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S17*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X17:$BU17,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA17,0)","v":0},{"$f":"S17*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X17:$BU17,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA17,0)","v":0},{"$f":"S17*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X17:$BU17,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA17,0)","v":0},0,{"$f":"IF($Y17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y17)","v":0},{"$f":"IF($Y17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y17)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X17:$BU17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X17:$BU17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X17:$BU17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X17:$BU17),0)","v":0},{"$f":"T17*SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y17,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X17:$BU17,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X17:$BU17,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X17:$BU17,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X17:$BU17,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X17:$BU17,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X17:$BU17,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X17:$BU17,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X17:$BU17,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y17,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI17,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI17,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI17,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y17,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X17:$BU17)","v":0},{"$f":"$T17*IF($Z17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T17*IF($Z17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T17*IF($Z17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T17*IF($Z17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T17*IF($Z17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T17*IF($Z17=0,0,SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T17*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X17:$BU17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T17*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X17:$BU17,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,196]
[{"$f":"'Dev Type Building Mix'!A18","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X18:BU18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X18:BU18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X18:BU18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X18:BU18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X18:BU18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X18:BU18)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P18","v":0},{"$f":"'Dev Type Streets'!Q18","v":0},{"$f":"'Dev Type Streets'!S18","v":0},{"$f":"'Dev Type Streets'!T18","v":0},{"$f":"'Dev Type Streets'!U18","v":0},{"$f":"'Dev Type Streets'!V18","v":0},{"$f":"'Dev Type Streets'!W18","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X18:BU18,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X18:BU18,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X18:$BU18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X18:$BU18)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W18","v":0},0,0,{"$f":"$T18*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T18*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X18:$BU18,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X18:$BU18,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T18*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X18:$BU18,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T18*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S18*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X18:$BU18,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA18,0)","v":0},{"$f":"S18*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X18:$BU18,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA18,0)","v":0},{"$f":"S18*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X18:$BU18,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA18,0)","v":0},0,{"$f":"IF($Y18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y18)","v":0},{"$f":"IF($Y18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y18)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X18:$BU18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X18:$BU18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X18:$BU18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X18:$BU18),0)","v":0},{"$f":"T18*SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y18,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X18:$BU18,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X18:$BU18,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X18:$BU18,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X18:$BU18,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X18:$BU18,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X18:$BU18,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X18:$BU18,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X18:$BU18,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y18,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI18,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI18,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI18,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y18,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X18:$BU18)","v":0},{"$f":"$T18*IF($Z18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T18*IF($Z18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T18*IF($Z18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T18*IF($Z18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T18*IF($Z18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T18*IF($Z18=0,0,SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T18*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X18:$BU18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T18*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X18:$BU18,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,122,255]
[{"$f":"'Dev Type Building Mix'!A19","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X19:BU19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X19:BU19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X19:BU19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X19:BU19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X19:BU19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X19:BU19)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P19","v":0},{"$f":"'Dev Type Streets'!Q19","v":0},{"$f":"'Dev Type Streets'!S19","v":0},{"$f":"'Dev Type Streets'!T19","v":0},{"$f":"'Dev Type Streets'!U19","v":0},{"$f":"'Dev Type Streets'!V19","v":0},{"$f":"'Dev Type Streets'!W19","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X19:BU19,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X19:BU19,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X19:$BU19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X19:$BU19)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W19","v":0},0,0,{"$f":"$T19*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T19*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X19:$BU19,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X19:$BU19,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T19*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X19:$BU19,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T19*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S19*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X19:$BU19,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA19,0)","v":0},{"$f":"S19*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X19:$BU19,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA19,0)","v":0},{"$f":"S19*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X19:$BU19,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA19,0)","v":0},0,{"$f":"IF($Y19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y19)","v":0},{"$f":"IF($Y19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y19)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X19:$BU19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X19:$BU19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X19:$BU19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X19:$BU19),0)","v":0},{"$f":"T19*SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y19,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X19:$BU19,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X19:$BU19,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X19:$BU19,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X19:$BU19,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X19:$BU19,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X19:$BU19,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X19:$BU19,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X19:$BU19,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y19,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI19,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI19,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI19,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y19,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X19:$BU19)","v":0},{"$f":"$T19*IF($Z19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T19*IF($Z19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T19*IF($Z19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T19*IF($Z19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T19*IF($Z19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T19*IF($Z19=0,0,SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T19*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X19:$BU19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T19*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X19:$BU19,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,172,251]
[{"$f":"'Dev Type Building Mix'!A20","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X20:BU20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X20:BU20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X20:BU20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X20:BU20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X20:BU20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X20:BU20)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P20","v":0},{"$f":"'Dev Type Streets'!Q20","v":0},{"$f":"'Dev Type Streets'!S20","v":0},{"$f":"'Dev Type Streets'!T20","v":0},{"$f":"'Dev Type Streets'!U20","v":0},{"$f":"'Dev Type Streets'!V20","v":0},{"$f":"'Dev Type Streets'!W20","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X20:BU20,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X20:BU20,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X20:$BU20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X20:$BU20)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W20","v":0},0,0,{"$f":"$T20*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T20*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X20:$BU20,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X20:$BU20,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T20*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X20:$BU20,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T20*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S20*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X20:$BU20,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA20,0)","v":0},{"$f":"S20*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X20:$BU20,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA20,0)","v":0},{"$f":"S20*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X20:$BU20,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA20,0)","v":0},0,{"$f":"IF($Y20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y20)","v":0},{"$f":"IF($Y20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y20)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X20:$BU20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X20:$BU20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X20:$BU20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X20:$BU20),0)","v":0},{"$f":"T20*SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y20,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X20:$BU20,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X20:$BU20,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X20:$BU20,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X20:$BU20,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X20:$BU20,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X20:$BU20,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X20:$BU20,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X20:$BU20,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y20,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI20,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI20,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI20,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y20,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X20:$BU20)","v":0},{"$f":"$T20*IF($Z20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T20*IF($Z20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T20*IF($Z20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T20*IF($Z20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T20*IF($Z20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T20*IF($Z20=0,0,SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T20*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X20:$BU20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T20*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X20:$BU20,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},176,174,224]
[{"$f":"'Dev Type Building Mix'!A21","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X21:BU21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X21:BU21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X21:BU21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X21:BU21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X21:BU21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X21:BU21)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P21","v":0},{"$f":"'Dev Type Streets'!Q21","v":0},{"$f":"'Dev Type Streets'!S21","v":0},{"$f":"'Dev Type Streets'!T21","v":0},{"$f":"'Dev Type Streets'!U21","v":0},{"$f":"'Dev Type Streets'!V21","v":0},{"$f":"'Dev Type Streets'!W21","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X21:BU21,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X21:BU21,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X21:$BU21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X21:$BU21)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W21","v":0},0,0,{"$f":"$T21*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T21*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X21:$BU21,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X21:$BU21,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T21*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X21:$BU21,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T21*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S21*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X21:$BU21,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA21,0)","v":0},{"$f":"S21*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X21:$BU21,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA21,0)","v":0},{"$f":"S21*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X21:$BU21,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA21,0)","v":0},0,{"$f":"IF($Y21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y21)","v":0},{"$f":"IF($Y21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y21)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X21:$BU21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X21:$BU21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X21:$BU21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X21:$BU21),0)","v":0},{"$f":"T21*SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y21,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X21:$BU21,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X21:$BU21,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X21:$BU21,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X21:$BU21,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X21:$BU21,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X21:$BU21,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X21:$BU21,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X21:$BU21,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y21,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI21,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI21,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI21,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y21,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X21:$BU21)","v":0},{"$f":"$T21*IF($Z21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T21*IF($Z21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T21*IF($Z21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T21*IF($Z21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T21*IF($Z21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T21*IF($Z21=0,0,SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T21*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X21:$BU21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T21*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X21:$BU21,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},235,122,255]
[{"$f":"'Dev Type Building Mix'!A22","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X22:BU22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X22:BU22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X22:BU22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X22:BU22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X22:BU22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X22:BU22)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P22","v":0},{"$f":"'Dev Type Streets'!Q22","v":0},{"$f":"'Dev Type Streets'!S22","v":0},{"$f":"'Dev Type Streets'!T22","v":0},{"$f":"'Dev Type Streets'!U22","v":0},{"$f":"'Dev Type Streets'!V22","v":0},{"$f":"'Dev Type Streets'!W22","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X22:BU22,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X22:BU22,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X22:$BU22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X22:$BU22)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W22","v":0},0,0,{"$f":"$T22*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T22*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X22:$BU22,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X22:$BU22,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T22*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X22:$BU22,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T22*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S22*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X22:$BU22,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA22,0)","v":0},{"$f":"S22*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X22:$BU22,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA22,0)","v":0},{"$f":"S22*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X22:$BU22,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA22,0)","v":0},0,{"$f":"IF($Y22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y22)","v":0},{"$f":"IF($Y22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y22)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X22:$BU22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X22:$BU22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X22:$BU22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X22:$BU22),0)","v":0},{"$f":"T22*SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y22,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X22:$BU22,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X22:$BU22,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X22:$BU22,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X22:$BU22,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X22:$BU22,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X22:$BU22,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X22:$BU22,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X22:$BU22,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y22,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI22,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI22,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI22,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y22,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X22:$BU22)","v":0},{"$f":"$T22*IF($Z22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T22*IF($Z22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T22*IF($Z22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T22*IF($Z22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T22*IF($Z22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T22*IF($Z22=0,0,SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T22*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X22:$BU22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T22*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X22:$BU22,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},113,21,217]
[{"$f":"'Dev Type Building Mix'!A23","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X23:BU23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X23:BU23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X23:BU23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X23:BU23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X23:BU23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X23:BU23)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P23","v":0},{"$f":"'Dev Type Streets'!Q23","v":0},{"$f":"'Dev Type Streets'!S23","v":0},{"$f":"'Dev Type Streets'!T23","v":0},{"$f":"'Dev Type Streets'!U23","v":0},{"$f":"'Dev Type Streets'!V23","v":0},{"$f":"'Dev Type Streets'!W23","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X23:BU23,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X23:BU23,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X23:$BU23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X23:$BU23)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W23","v":0},0,0,{"$f":"$T23*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T23*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X23:$BU23,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X23:$BU23,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T23*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X23:$BU23,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T23*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S23*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X23:$BU23,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA23,0)","v":0},{"$f":"S23*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X23:$BU23,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA23,0)","v":0},{"$f":"S23*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X23:$BU23,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA23,0)","v":0},0,{"$f":"IF($Y23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y23)","v":0},{"$f":"IF($Y23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y23)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X23:$BU23),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X23:$BU23),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X23:$BU23),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X23:$BU23),0)","v":0},{"$f":"T23*SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y23,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X23:$BU23,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X23:$BU23,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X23:$BU23,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X23:$BU23,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X23:$BU23,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X23:$BU23,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X23:$BU23,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X23:$BU23,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y23,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI23,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI23,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI23,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y23,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X23:$BU23)","v":0},{"$f":"$T23*IF($Z23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T23*IF($Z23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T23*IF($Z23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T23*IF($Z23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T23*IF($Z23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T23*IF($Z23=0,0,SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T23*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X23:$BU23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T23*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X23:$BU23,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},97,36,220]
[{"$f":"'Dev Type Building Mix'!A24","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X24:BU24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X24:BU24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X24:BU24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X24:BU24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X24:BU24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X24:BU24)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P24","v":0},{"$f":"'Dev Type Streets'!Q24","v":0},{"$f":"'Dev Type Streets'!S24","v":0},{"$f":"'Dev Type Streets'!T24","v":0},{"$f":"'Dev Type Streets'!U24","v":0},{"$f":"'Dev Type Streets'!V24","v":0},{"$f":"'Dev Type Streets'!W24","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X24:BU24,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X24:BU24,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X24:$BU24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X24:$BU24)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W24","v":0},0,0,{"$f":"$T24*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T24*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X24:$BU24,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X24:$BU24,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T24*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X24:$BU24,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T24*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S24*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X24:$BU24,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA24,0)","v":0},{"$f":"S24*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X24:$BU24,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA24,0)","v":0},{"$f":"S24*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X24:$BU24,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA24,0)","v":0},0,{"$f":"IF($Y24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y24)","v":0},{"$f":"IF($Y24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y24)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X24:$BU24),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X24:$BU24),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X24:$BU24),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X24:$BU24),0)","v":0},{"$f":"T24*SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y24,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X24:$BU24,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X24:$BU24,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X24:$BU24,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X24:$BU24,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X24:$BU24,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X24:$BU24,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X24:$BU24,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X24:$BU24,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y24,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI24,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI24,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI24,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y24,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X24:$BU24)","v":0},{"$f":"$T24*IF($Z24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T24*IF($Z24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T24*IF($Z24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T24*IF($Z24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T24*IF($Z24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T24*IF($Z24=0,0,SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T24*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X24:$BU24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T24*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X24:$BU24,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},229,44,236]
[{"$f":"'Dev Type Building Mix'!A25","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X25:BU25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X25:BU25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X25:BU25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X25:BU25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X25:BU25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X25:BU25)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P25","v":0},{"$f":"'Dev Type Streets'!Q25","v":0},{"$f":"'Dev Type Streets'!S25","v":0},{"$f":"'Dev Type Streets'!T25","v":0},{"$f":"'Dev Type Streets'!U25","v":0},{"$f":"'Dev Type Streets'!V25","v":0},{"$f":"'Dev Type Streets'!W25","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X25:BU25,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X25:BU25,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X25:$BU25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X25:$BU25)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W25","v":0},0,0,{"$f":"$T25*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T25*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X25:$BU25,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X25:$BU25,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T25*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X25:$BU25,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T25*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S25*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X25:$BU25,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA25,0)","v":0},{"$f":"S25*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X25:$BU25,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA25,0)","v":0},{"$f":"S25*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X25:$BU25,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA25,0)","v":0},0,{"$f":"IF($Y25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y25)","v":0},{"$f":"IF($Y25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y25)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X25:$BU25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X25:$BU25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X25:$BU25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X25:$BU25),0)","v":0},{"$f":"T25*SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y25,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X25:$BU25,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X25:$BU25,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X25:$BU25,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X25:$BU25,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X25:$BU25,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X25:$BU25,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X25:$BU25,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X25:$BU25,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y25,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI25,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI25,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI25,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y25,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X25:$BU25)","v":0},{"$f":"$T25*IF($Z25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T25*IF($Z25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T25*IF($Z25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T25*IF($Z25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T25*IF($Z25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T25*IF($Z25=0,0,SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T25*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X25:$BU25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T25*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X25:$BU25,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,196]
[{"$f":"'Dev Type Building Mix'!A26","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X26:BU26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X26:BU26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X26:BU26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X26:BU26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X26:BU26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X26:BU26)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P26","v":0},{"$f":"'Dev Type Streets'!Q26","v":0},{"$f":"'Dev Type Streets'!S26","v":0},{"$f":"'Dev Type Streets'!T26","v":0},{"$f":"'Dev Type Streets'!U26","v":0},{"$f":"'Dev Type Streets'!V26","v":0},{"$f":"'Dev Type Streets'!W26","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X26:BU26,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X26:BU26,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X26:$BU26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X26:$BU26)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W26","v":0},0,0,{"$f":"$T26*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T26*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X26:$BU26,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X26:$BU26,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T26*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X26:$BU26,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T26*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S26*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X26:$BU26,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA26,0)","v":0},{"$f":"S26*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X26:$BU26,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA26,0)","v":0},{"$f":"S26*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X26:$BU26,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA26,0)","v":0},0,{"$f":"IF($Y26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y26)","v":0},{"$f":"IF($Y26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y26)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X26:$BU26),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X26:$BU26),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X26:$BU26),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X26:$BU26),0)","v":0},{"$f":"T26*SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y26,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X26:$BU26,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X26:$BU26,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X26:$BU26,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X26:$BU26,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X26:$BU26,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X26:$BU26,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X26:$BU26,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X26:$BU26,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y26,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI26,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI26,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI26,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y26,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X26:$BU26)","v":0},{"$f":"$T26*IF($Z26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T26*IF($Z26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T26*IF($Z26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T26*IF($Z26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T26*IF($Z26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T26*IF($Z26=0,0,SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T26*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X26:$BU26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T26*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X26:$BU26,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,122,255]
[{"$f":"'Dev Type Building Mix'!A27","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X27:BU27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X27:BU27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X27:BU27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X27:BU27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X27:BU27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X27:BU27)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P27","v":0},{"$f":"'Dev Type Streets'!Q27","v":0},{"$f":"'Dev Type Streets'!S27","v":0},{"$f":"'Dev Type Streets'!T27","v":0},{"$f":"'Dev Type Streets'!U27","v":0},{"$f":"'Dev Type Streets'!V27","v":0},{"$f":"'Dev Type Streets'!W27","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X27:BU27,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X27:BU27,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X27:$BU27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X27:$BU27)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W27","v":0},0,0,{"$f":"$T27*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T27*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X27:$BU27,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X27:$BU27,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T27*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X27:$BU27,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T27*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S27*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X27:$BU27,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA27,0)","v":0},{"$f":"S27*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X27:$BU27,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA27,0)","v":0},{"$f":"S27*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X27:$BU27,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA27,0)","v":0},0,{"$f":"IF($Y27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y27)","v":0},{"$f":"IF($Y27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y27)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X27:$BU27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X27:$BU27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X27:$BU27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X27:$BU27),0)","v":0},{"$f":"T27*SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y27,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X27:$BU27,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X27:$BU27,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X27:$BU27,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X27:$BU27,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X27:$BU27,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X27:$BU27,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X27:$BU27,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X27:$BU27,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y27,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI27,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI27,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI27,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y27,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X27:$BU27)","v":0},{"$f":"$T27*IF($Z27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T27*IF($Z27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T27*IF($Z27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T27*IF($Z27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T27*IF($Z27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T27*IF($Z27=0,0,SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T27*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X27:$BU27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T27*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X27:$BU27,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,172,251]
[{"$f":"'Dev Type Building Mix'!A28","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X28:BU28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X28:BU28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X28:BU28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X28:BU28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X28:BU28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X28:BU28)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P28","v":0},{"$f":"'Dev Type Streets'!Q28","v":0},{"$f":"'Dev Type Streets'!S28","v":0},{"$f":"'Dev Type Streets'!T28","v":0},{"$f":"'Dev Type Streets'!U28","v":0},{"$f":"'Dev Type Streets'!V28","v":0},{"$f":"'Dev Type Streets'!W28","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X28:BU28,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X28:BU28,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X28:$BU28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X28:$BU28)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W28","v":0},0,0,{"$f":"$T28*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T28*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X28:$BU28,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X28:$BU28,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T28*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X28:$BU28,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T28*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S28*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X28:$BU28,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA28,0)","v":0},{"$f":"S28*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X28:$BU28,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA28,0)","v":0},{"$f":"S28*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X28:$BU28,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA28,0)","v":0},0,{"$f":"IF($Y28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y28)","v":0},{"$f":"IF($Y28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y28)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X28:$BU28),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X28:$BU28),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X28:$BU28),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X28:$BU28),0)","v":0},{"$f":"T28*SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y28,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X28:$BU28,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X28:$BU28,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X28:$BU28,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X28:$BU28,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X28:$BU28,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X28:$BU28,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X28:$BU28,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X28:$BU28,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y28,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI28,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI28,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI28,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y28,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X28:$BU28)","v":0},{"$f":"$T28*IF($Z28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T28*IF($Z28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T28*IF($Z28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T28*IF($Z28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T28*IF($Z28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T28*IF($Z28=0,0,SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T28*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X28:$BU28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T28*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X28:$BU28,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},176,174,224]
[{"$f":"'Dev Type Building Mix'!A29","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X29:BU29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X29:BU29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X29:BU29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X29:BU29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X29:BU29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X29:BU29)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P29","v":0},{"$f":"'Dev Type Streets'!Q29","v":0},{"$f":"'Dev Type Streets'!S29","v":0},{"$f":"'Dev Type Streets'!T29","v":0},{"$f":"'Dev Type Streets'!U29","v":0},{"$f":"'Dev Type Streets'!V29","v":0},{"$f":"'Dev Type Streets'!W29","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X29:BU29,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X29:BU29,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X29:$BU29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X29:$BU29)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W29","v":0},0,0,{"$f":"$T29*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T29*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X29:$BU29,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X29:$BU29,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T29*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X29:$BU29,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T29*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S29*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X29:$BU29,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA29,0)","v":0},{"$f":"S29*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X29:$BU29,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA29,0)","v":0},{"$f":"S29*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X29:$BU29,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA29,0)","v":0},0,{"$f":"IF($Y29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y29)","v":0},{"$f":"IF($Y29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y29)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X29:$BU29),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X29:$BU29),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X29:$BU29),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X29:$BU29),0)","v":0},{"$f":"T29*SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y29,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X29:$BU29,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X29:$BU29,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X29:$BU29,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X29:$BU29,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X29:$BU29,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X29:$BU29,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X29:$BU29,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X29:$BU29,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y29,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI29,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI29,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI29,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y29,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X29:$BU29)","v":0},{"$f":"$T29*IF($Z29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T29*IF($Z29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T29*IF($Z29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T29*IF($Z29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T29*IF($Z29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T29*IF($Z29=0,0,SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T29*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X29:$BU29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T29*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X29:$BU29,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},235,122,255]
[{"$f":"'Dev Type Building Mix'!A30","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X30:BU30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X30:BU30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X30:BU30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X30:BU30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X30:BU30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X30:BU30)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P30","v":0},{"$f":"'Dev Type Streets'!Q30","v":0},{"$f":"'Dev Type Streets'!S30","v":0},{"$f":"'Dev Type Streets'!T30","v":0},{"$f":"'Dev Type Streets'!U30","v":0},{"$f":"'Dev Type Streets'!V30","v":0},{"$f":"'Dev Type Streets'!W30","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X30:BU30,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X30:BU30,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X30:$BU30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X30:$BU30)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W30","v":0},0,0,{"$f":"$T30*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T30*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X30:$BU30,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X30:$BU30,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T30*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X30:$BU30,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T30*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S30*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X30:$BU30,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA30,0)","v":0},{"$f":"S30*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X30:$BU30,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA30,0)","v":0},{"$f":"S30*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X30:$BU30,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA30,0)","v":0},0,{"$f":"IF($Y30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y30)","v":0},{"$f":"IF($Y30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y30)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X30:$BU30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X30:$BU30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X30:$BU30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X30:$BU30),0)","v":0},{"$f":"T30*SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y30,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X30:$BU30,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X30:$BU30,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X30:$BU30,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X30:$BU30,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X30:$BU30,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X30:$BU30,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X30:$BU30,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X30:$BU30,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y30,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI30,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI30,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI30,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y30,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X30:$BU30)","v":0},{"$f":"$T30*IF($Z30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T30*IF($Z30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T30*IF($Z30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T30*IF($Z30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T30*IF($Z30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T30*IF($Z30=0,0,SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T30*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X30:$BU30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T30*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X30:$BU30,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,143,143]
[{"$f":"'Dev Type Building Mix'!A31","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X31:BU31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X31:BU31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X31:BU31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X31:BU31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X31:BU31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X31:BU31)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P31","v":0},{"$f":"'Dev Type Streets'!Q31","v":0},{"$f":"'Dev Type Streets'!S31","v":0},{"$f":"'Dev Type Streets'!T31","v":0},{"$f":"'Dev Type Streets'!U31","v":0},{"$f":"'Dev Type Streets'!V31","v":0},{"$f":"'Dev Type Streets'!W31","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X31:BU31,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X31:BU31,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X31:$BU31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X31:$BU31)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W31","v":0},0,0,{"$f":"$T31*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T31*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X31:$BU31,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X31:$BU31,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T31*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X31:$BU31,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T31*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S31*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X31:$BU31,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA31,0)","v":0},{"$f":"S31*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X31:$BU31,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA31,0)","v":0},{"$f":"S31*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X31:$BU31,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA31,0)","v":0},0,{"$f":"IF($Y31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y31)","v":0},{"$f":"IF($Y31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y31)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X31:$BU31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X31:$BU31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X31:$BU31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X31:$BU31),0)","v":0},{"$f":"T31*SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y31,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X31:$BU31,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X31:$BU31,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X31:$BU31,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X31:$BU31,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X31:$BU31,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X31:$BU31,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X31:$BU31,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X31:$BU31,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y31,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI31,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI31,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI31,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y31,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X31:$BU31)","v":0},{"$f":"$T31*IF($Z31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T31*IF($Z31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T31*IF($Z31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T31*IF($Z31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T31*IF($Z31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T31*IF($Z31=0,0,SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T31*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X31:$BU31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T31*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X31:$BU31,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,55,55]
[{"$f":"'Dev Type Building Mix'!A32","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X32:BU32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X32:BU32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X32:BU32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X32:BU32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X32:BU32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X32:BU32)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P32","v":0},{"$f":"'Dev Type Streets'!Q32","v":0},{"$f":"'Dev Type Streets'!S32","v":0},{"$f":"'Dev Type Streets'!T32","v":0},{"$f":"'Dev Type Streets'!U32","v":0},{"$f":"'Dev Type Streets'!V32","v":0},{"$f":"'Dev Type Streets'!W32","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X32:BU32,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X32:BU32,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X32:$BU32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X32:$BU32)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W32","v":0},0,0,{"$f":"$T32*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T32*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X32:$BU32,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X32:$BU32,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T32*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X32:$BU32,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T32*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S32*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X32:$BU32,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA32,0)","v":0},{"$f":"S32*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X32:$BU32,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA32,0)","v":0},{"$f":"S32*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X32:$BU32,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA32,0)","v":0},0,{"$f":"IF($Y32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y32)","v":0},{"$f":"IF($Y32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y32)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X32:$BU32),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X32:$BU32),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X32:$BU32),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X32:$BU32),0)","v":0},{"$f":"T32*SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y32,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X32:$BU32,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X32:$BU32,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X32:$BU32,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X32:$BU32,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X32:$BU32,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X32:$BU32,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X32:$BU32,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X32:$BU32,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y32,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI32,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI32,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI32,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y32,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X32:$BU32)","v":0},{"$f":"$T32*IF($Z32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T32*IF($Z32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T32*IF($Z32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T32*IF($Z32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T32*IF($Z32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T32*IF($Z32=0,0,SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T32*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X32:$BU32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T32*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X32:$BU32,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},234,2,2]
[{"$f":"'Dev Type Building Mix'!A33","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X33:BU33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X33:BU33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X33:BU33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X33:BU33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X33:BU33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X33:BU33)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P33","v":0},{"$f":"'Dev Type Streets'!Q33","v":0},{"$f":"'Dev Type Streets'!S33","v":0},{"$f":"'Dev Type Streets'!T33","v":0},{"$f":"'Dev Type Streets'!U33","v":0},{"$f":"'Dev Type Streets'!V33","v":0},{"$f":"'Dev Type Streets'!W33","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X33:BU33,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X33:BU33,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X33:$BU33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X33:$BU33)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W33","v":0},0,0,{"$f":"$T33*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T33*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X33:$BU33,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X33:$BU33,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T33*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X33:$BU33,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T33*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S33*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X33:$BU33,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA33,0)","v":0},{"$f":"S33*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X33:$BU33,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA33,0)","v":0},{"$f":"S33*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X33:$BU33,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA33,0)","v":0},0,{"$f":"IF($Y33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y33)","v":0},{"$f":"IF($Y33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y33)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X33:$BU33),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X33:$BU33),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X33:$BU33),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X33:$BU33),0)","v":0},{"$f":"T33*SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y33,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X33:$BU33,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X33:$BU33,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X33:$BU33,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X33:$BU33,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X33:$BU33,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X33:$BU33,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X33:$BU33,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X33:$BU33,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y33,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI33,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI33,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI33,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y33,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X33:$BU33)","v":0},{"$f":"$T33*IF($Z33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T33*IF($Z33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T33*IF($Z33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T33*IF($Z33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T33*IF($Z33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T33*IF($Z33=0,0,SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T33*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X33:$BU33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T33*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X33:$BU33,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},201,233,255]
[{"$f":"'Dev Type Building Mix'!A34","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X34:BU34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X34:BU34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X34:BU34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X34:BU34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X34:BU34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X34:BU34)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P34","v":0},{"$f":"'Dev Type Streets'!Q34","v":0},{"$f":"'Dev Type Streets'!S34","v":0},{"$f":"'Dev Type Streets'!T34","v":0},{"$f":"'Dev Type Streets'!U34","v":0},{"$f":"'Dev Type Streets'!V34","v":0},{"$f":"'Dev Type Streets'!W34","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X34:BU34,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X34:BU34,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X34:$BU34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X34:$BU34)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W34","v":0},0,0,{"$f":"$T34*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T34*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X34:$BU34,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X34:$BU34,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T34*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X34:$BU34,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T34*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S34*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X34:$BU34,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA34,0)","v":0},{"$f":"S34*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X34:$BU34,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA34,0)","v":0},{"$f":"S34*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X34:$BU34,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA34,0)","v":0},0,{"$f":"IF($Y34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y34)","v":0},{"$f":"IF($Y34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y34)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X34:$BU34),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X34:$BU34),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X34:$BU34),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X34:$BU34),0)","v":0},{"$f":"T34*SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y34,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X34:$BU34,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X34:$BU34,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X34:$BU34,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X34:$BU34,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X34:$BU34,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X34:$BU34,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X34:$BU34,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X34:$BU34,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y34,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI34,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI34,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI34,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y34,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X34:$BU34)","v":0},{"$f":"$T34*IF($Z34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T34*IF($Z34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T34*IF($Z34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T34*IF($Z34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T34*IF($Z34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T34*IF($Z34=0,0,SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T34*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X34:$BU34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T34*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X34:$BU34,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},143,209,255]
[{"$f":"'Dev Type Building Mix'!A35","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X35:BU35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X35:BU35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X35:BU35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X35:BU35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X35:BU35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X35:BU35)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P35","v":0},{"$f":"'Dev Type Streets'!Q35","v":0},{"$f":"'Dev Type Streets'!S35","v":0},{"$f":"'Dev Type Streets'!T35","v":0},{"$f":"'Dev Type Streets'!U35","v":0},{"$f":"'Dev Type Streets'!V35","v":0},{"$f":"'Dev Type Streets'!W35","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X35:BU35,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X35:BU35,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X35:$BU35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X35:$BU35)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W35","v":0},0,0,{"$f":"$T35*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T35*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X35:$BU35,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X35:$BU35,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T35*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X35:$BU35,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T35*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S35*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X35:$BU35,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA35,0)","v":0},{"$f":"S35*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X35:$BU35,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA35,0)","v":0},{"$f":"S35*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X35:$BU35,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA35,0)","v":0},0,{"$f":"IF($Y35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y35)","v":0},{"$f":"IF($Y35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y35)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X35:$BU35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X35:$BU35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X35:$BU35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X35:$BU35),0)","v":0},{"$f":"T35*SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y35,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X35:$BU35,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X35:$BU35,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X35:$BU35,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X35:$BU35,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X35:$BU35,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X35:$BU35,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X35:$BU35,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X35:$BU35,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y35,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI35,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI35,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI35,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y35,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X35:$BU35)","v":0},{"$f":"$T35*IF($Z35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T35*IF($Z35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T35*IF($Z35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T35*IF($Z35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T35*IF($Z35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T35*IF($Z35=0,0,SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T35*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X35:$BU35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T35*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X35:$BU35,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,196]
[{"$f":"'Dev Type Building Mix'!A36","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X36:BU36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X36:BU36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X36:BU36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X36:BU36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X36:BU36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X36:BU36)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P36","v":0},{"$f":"'Dev Type Streets'!Q36","v":0},{"$f":"'Dev Type Streets'!S36","v":0},{"$f":"'Dev Type Streets'!T36","v":0},{"$f":"'Dev Type Streets'!U36","v":0},{"$f":"'Dev Type Streets'!V36","v":0},{"$f":"'Dev Type Streets'!W36","v":0},{"$f":"1-R36-Q36-P36","v":1},{"$f":"1-(P36+Q36+R36)","v":1},1,{"$f":"IF(SUM(P36:R36)=0,0,((P36*(1-U36))+Q36)/SUM(P36:R36))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!X36:BU36,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X36:BU36,TRANSPOSE(B_Building_Lot_Coverage))","v":0},{"$f":"(W36*T36)+(V36*(1-T36))","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X36:$BU36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X36:$BU36)","v":0},{"$f":"Y36*T36","v":0},{"$f":"Z36*T36","v":0},{"$f":"'Dev Type Building Mix'!W36","v":0},{"$f":"AA36*AC36","v":0},{"$f":"AB36*AC36","v":0},{"$f":"$T36*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T36*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X36:$BU36,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X36:$BU36,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T36*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X36:$BU36,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T36*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,{"$f":"IF($AA36=0,0,AF36/$AA36)","v":0},{"$f":"IF($AA36=0,0,AG36/$AA36)","v":0},{"$f":"IF($AA36=0,0,AH36/$AA36)","v":0},{"$f":"S36*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X36:$BU36,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA36,0)","v":0},{"$f":"S36*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X36:$BU36,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA36,0)","v":0},{"$f":"S36*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X36:$BU36,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA36,0)","v":0},{"$f":"IF($AA36=0,0,AL36/$AA36)","v":0},{"$f":"IF($Y36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y36)","v":0},{"$f":"IF($Y36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y36)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X36:$BU36),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X36:$BU36),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X36:$BU36),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X36:$BU36),0)","v":0},{"$f":"T36*SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y36,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X36:$BU36,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X36:$BU36,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X36:$BU36,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X36:$BU36,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X36:$BU36,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X36:$BU36,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X36:$BU36,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X36:$BU36,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y36,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI36,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI36,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI36,0)","v":0},{"$f":"IFERROR((SUMPRODUCT(BC36,BB36,Y36)+SUMPRODUCT(BF36*BA36*Y36))/Y36,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y36,0)","v":0},null,{"$f":"SUM(BQ36:BS36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X36:$BU36)","v":0},{"$f":"$T36*IF($Z36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T36*IF($Z36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T36*IF($Z36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T36*IF($Z36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T36*IF($Z36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T36*IF($Z36=0,0,SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},{"$f":"BV36*$AC36","v":0},{"$f":"BW36*$AC36","v":0},{"$f":"BX36*$AC36","v":0},{"$f":"BY36*$AC36","v":0},{"$f":"BZ36*$AC36","v":0},{"$f":"CA36*$AC36","v":0},{"$f":"IF($AB36=0,0,BV36/$AB36)","v":0},{"$f":"IF($AB36=0,0,BW36/$AB36)","v":0},{"$f":"IF($AB36=0,0,BX36/$AB36)","v":0},{"$f":"IF($AB36=0,0,BY36/$AB36)","v":0},{"$f":"IF($AB36=0,0,BZ36/$AB36)","v":0},{"$f":"IF($AB36=0,0,CA36/$AB36)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T36*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X36:$BU36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DI36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DJ36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DK36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DL36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DM36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DN36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DO36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DP36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DQ36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DR36/SUM($DI36:$DS36))","v":0},{"$f":"IF(SUM($DI36:$DS36)=0,0,DS36/SUM($DI36:$DS36))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T36*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X36:$BU36,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,122,255]
[{"$f":"'Dev Type Building Mix'!A37","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X37:BU37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X37:BU37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X37:BU37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X37:BU37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X37:BU37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X37:BU37)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P37","v":0},{"$f":"'Dev Type Streets'!Q37","v":0},{"$f":"'Dev Type Streets'!S37","v":0},{"$f":"'Dev Type Streets'!T37","v":0},{"$f":"'Dev Type Streets'!U37","v":0},{"$f":"'Dev Type Streets'!V37","v":0},{"$f":"'Dev Type Streets'!W37","v":0},1,1,2,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X37:BU37,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X37:BU37,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X37:$BU37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X37:$BU37)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W37","v":0},0,0,{"$f":"$T37*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T37*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X37:$BU37,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X37:$BU37,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T37*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X37:$BU37,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T37*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S37*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X37:$BU37,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA37,0)","v":0},{"$f":"S37*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X37:$BU37,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA37,0)","v":0},{"$f":"S37*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X37:$BU37,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA37,0)","v":0},0,{"$f":"IF($Y37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y37)","v":0},{"$f":"IF($Y37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y37)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X37:$BU37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X37:$BU37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X37:$BU37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X37:$BU37),0)","v":0},{"$f":"T37*SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y37,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X37:$BU37,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X37:$BU37,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X37:$BU37,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X37:$BU37,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X37:$BU37,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X37:$BU37,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X37:$BU37,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X37:$BU37,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y37,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI37,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI37,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI37,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y37,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X37:$BU37)","v":0},{"$f":"$T37*IF($Z37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T37*IF($Z37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T37*IF($Z37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T37*IF($Z37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T37*IF($Z37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T37*IF($Z37=0,0,SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T37*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X37:$BU37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T37*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X37:$BU37,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,172,251]
[{"$f":"'Dev Type Building Mix'!A38","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X38:BU38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X38:BU38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X38:BU38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X38:BU38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X38:BU38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X38:BU38)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IF(EW38=0,0,J38/EW38)","v":0},{"$f":"'Dev Type Streets'!P38","v":0},{"$f":"'Dev Type Streets'!Q38","v":0},{"$f":"'Dev Type Streets'!S38","v":0},{"$f":"'Dev Type Streets'!T38","v":0},{"$f":"'Dev Type Streets'!U38","v":0},{"$f":"'Dev Type Streets'!V38","v":0},{"$f":"'Dev Type Streets'!W38","v":0},1,1,3,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X38:BU38,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X38:BU38,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X38:$BU38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X38:$BU38)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W38","v":0},0,0,{"$f":"$T38*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T38*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X38:$BU38,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X38:$BU38,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T38*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X38:$BU38,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T38*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S38*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X38:$BU38,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA38,0)","v":0},{"$f":"S38*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X38:$BU38,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA38,0)","v":0},{"$f":"S38*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X38:$BU38,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA38,0)","v":0},0,{"$f":"IF($Y38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y38)","v":0},{"$f":"IF($Y38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y38)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X38:$BU38),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X38:$BU38),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X38:$BU38),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X38:$BU38),0)","v":0},{"$f":"T38*SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y38,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X38:$BU38,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X38:$BU38,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X38:$BU38,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X38:$BU38,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X38:$BU38,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X38:$BU38,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X38:$BU38,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X38:$BU38,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y38,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI38,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI38,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI38,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y38,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X38:$BU38)","v":0},{"$f":"$T38*IF($Z38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T38*IF($Z38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T38*IF($Z38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T38*IF($Z38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T38*IF($Z38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T38*IF($Z38=0,0,SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T38*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X38:$BU38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T38*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X38:$BU38,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},176,174,224]
[{"$f":"'Dev Type Building Mix'!A39","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X39:BU39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X39:BU39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X39:BU39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X39:BU39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X39:BU39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X39:BU39)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P39","v":0},{"$f":"'Dev Type Streets'!Q39","v":0},{"$f":"'Dev Type Streets'!S39","v":0},{"$f":"'Dev Type Streets'!T39","v":0},{"$f":"'Dev Type Streets'!U39","v":0},{"$f":"'Dev Type Streets'!V39","v":0},{"$f":"'Dev Type Streets'!W39","v":0},1,1,4,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X39:BU39,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X39:BU39,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X39:$BU39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X39:$BU39)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W39","v":0},0,0,{"$f":"$T39*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T39*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X39:$BU39,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X39:$BU39,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T39*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X39:$BU39,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T39*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S39*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X39:$BU39,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA39,0)","v":0},{"$f":"S39*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X39:$BU39,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA39,0)","v":0},{"$f":"S39*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X39:$BU39,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA39,0)","v":0},0,{"$f":"IF($Y39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y39)","v":0},{"$f":"IF($Y39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y39)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X39:$BU39),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X39:$BU39),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X39:$BU39),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X39:$BU39),0)","v":0},{"$f":"T39*SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y39,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X39:$BU39,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X39:$BU39,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X39:$BU39,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X39:$BU39,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X39:$BU39,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X39:$BU39,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X39:$BU39,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X39:$BU39,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y39,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI39,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI39,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI39,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y39,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X39:$BU39)","v":0},{"$f":"$T39*IF($Z39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T39*IF($Z39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T39*IF($Z39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T39*IF($Z39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T39*IF($Z39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T39*IF($Z39=0,0,SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T39*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X39:$BU39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T39*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X39:$BU39,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},235,122,255]
[{"$f":"'Dev Type Building Mix'!A40","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X40:BU40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X40:BU40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X40:BU40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X40:BU40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X40:BU40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X40:BU40)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P40","v":0},{"$f":"'Dev Type Streets'!Q40","v":0},{"$f":"'Dev Type Streets'!S40","v":0},{"$f":"'Dev Type Streets'!T40","v":0},{"$f":"'Dev Type Streets'!U40","v":0},{"$f":"'Dev Type Streets'!V40","v":0},{"$f":"'Dev Type Streets'!W40","v":0},1,1,5,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X40:BU40,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X40:BU40,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X40:$BU40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X40:$BU40)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W40","v":0},0,0,{"$f":"$T40*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T40*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X40:$BU40,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X40:$BU40,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T40*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X40:$BU40,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T40*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S40*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X40:$BU40,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA40,0)","v":0},{"$f":"S40*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X40:$BU40,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA40,0)","v":0},{"$f":"S40*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X40:$BU40,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA40,0)","v":0},0,{"$f":"IF($Y40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y40)","v":0},{"$f":"IF($Y40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y40)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X40:$BU40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X40:$BU40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X40:$BU40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X40:$BU40),0)","v":0},{"$f":"T40*SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y40,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X40:$BU40,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X40:$BU40,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X40:$BU40,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X40:$BU40,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X40:$BU40,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X40:$BU40,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X40:$BU40,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X40:$BU40,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y40,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI40,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI40,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI40,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y40,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X40:$BU40)","v":0},{"$f":"$T40*IF($Z40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T40*IF($Z40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T40*IF($Z40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T40*IF($Z40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T40*IF($Z40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T40*IF($Z40=0,0,SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T40*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X40:$BU40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T40*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X40:$BU40,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,143,143]
[{"$f":"'Dev Type Building Mix'!A41","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X41:BU41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X41:BU41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X41:BU41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X41:BU41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X41:BU41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X41:BU41)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P41","v":0},{"$f":"'Dev Type Streets'!Q41","v":0},{"$f":"'Dev Type Streets'!S41","v":0},{"$f":"'Dev Type Streets'!T41","v":0},{"$f":"'Dev Type Streets'!U41","v":0},{"$f":"'Dev Type Streets'!V41","v":0},{"$f":"'Dev Type Streets'!W41","v":0},1,1,6,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X41:BU41,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X41:BU41,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X41:$BU41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X41:$BU41)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W41","v":0},0,0,{"$f":"$T41*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T41*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X41:$BU41,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X41:$BU41,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T41*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X41:$BU41,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T41*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S41*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X41:$BU41,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA41,0)","v":0},{"$f":"S41*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X41:$BU41,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA41,0)","v":0},{"$f":"S41*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X41:$BU41,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA41,0)","v":0},0,{"$f":"IF($Y41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y41)","v":0},{"$f":"IF($Y41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y41)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X41:$BU41),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X41:$BU41),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X41:$BU41),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X41:$BU41),0)","v":0},{"$f":"T41*SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y41,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X41:$BU41,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X41:$BU41,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X41:$BU41,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X41:$BU41,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X41:$BU41,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X41:$BU41,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X41:$BU41,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X41:$BU41,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y41,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI41,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI41,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI41,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y41,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X41:$BU41)","v":0},{"$f":"$T41*IF($Z41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T41*IF($Z41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T41*IF($Z41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T41*IF($Z41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T41*IF($Z41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T41*IF($Z41=0,0,SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T41*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X41:$BU41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T41*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X41:$BU41,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,55,55]
[{"$f":"'Dev Type Building Mix'!A42","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X42:BU42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X42:BU42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X42:BU42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X42:BU42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X42:BU42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X42:BU42)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P42","v":0},{"$f":"'Dev Type Streets'!Q42","v":0},{"$f":"'Dev Type Streets'!S42","v":0},{"$f":"'Dev Type Streets'!T42","v":0},{"$f":"'Dev Type Streets'!U42","v":0},{"$f":"'Dev Type Streets'!V42","v":0},{"$f":"'Dev Type Streets'!W42","v":0},1,1,7,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X42:BU42,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X42:BU42,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X42:$BU42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X42:$BU42)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W42","v":0},0,0,{"$f":"$T42*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T42*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X42:$BU42,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X42:$BU42,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T42*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X42:$BU42,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T42*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S42*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X42:$BU42,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA42,0)","v":0},{"$f":"S42*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X42:$BU42,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA42,0)","v":0},{"$f":"S42*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X42:$BU42,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA42,0)","v":0},0,{"$f":"IF($Y42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y42)","v":0},{"$f":"IF($Y42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y42)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X42:$BU42),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X42:$BU42),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X42:$BU42),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X42:$BU42),0)","v":0},{"$f":"T42*SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y42,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X42:$BU42,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X42:$BU42,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X42:$BU42,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X42:$BU42,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X42:$BU42,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X42:$BU42,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X42:$BU42,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X42:$BU42,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y42,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI42,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI42,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI42,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y42,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X42:$BU42)","v":0},{"$f":"$T42*IF($Z42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T42*IF($Z42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T42*IF($Z42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T42*IF($Z42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T42*IF($Z42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T42*IF($Z42=0,0,SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T42*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X42:$BU42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T42*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X42:$BU42,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},234,2,2]
[{"$f":"'Dev Type Building Mix'!A43","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X43:BU43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X43:BU43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X43:BU43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X43:BU43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X43:BU43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X43:BU43)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P43","v":0},{"$f":"'Dev Type Streets'!Q43","v":0},{"$f":"'Dev Type Streets'!S43","v":0},{"$f":"'Dev Type Streets'!T43","v":0},{"$f":"'Dev Type Streets'!U43","v":0},{"$f":"'Dev Type Streets'!V43","v":0},{"$f":"'Dev Type Streets'!W43","v":0},1,1,8,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X43:BU43,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X43:BU43,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X43:$BU43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X43:$BU43)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W43","v":0},0,0,{"$f":"$T43*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T43*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X43:$BU43,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X43:$BU43,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T43*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X43:$BU43,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T43*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S43*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X43:$BU43,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA43,0)","v":0},{"$f":"S43*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X43:$BU43,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA43,0)","v":0},{"$f":"S43*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X43:$BU43,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA43,0)","v":0},0,{"$f":"IF($Y43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y43)","v":0},{"$f":"IF($Y43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y43)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X43:$BU43),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X43:$BU43),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X43:$BU43),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X43:$BU43),0)","v":0},{"$f":"T43*SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y43,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X43:$BU43,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X43:$BU43,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X43:$BU43,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X43:$BU43,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X43:$BU43,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X43:$BU43,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X43:$BU43,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X43:$BU43,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y43,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI43,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI43,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI43,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y43,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X43:$BU43)","v":0},{"$f":"$T43*IF($Z43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T43*IF($Z43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T43*IF($Z43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T43*IF($Z43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T43*IF($Z43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T43*IF($Z43=0,0,SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T43*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X43:$BU43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T43*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X43:$BU43,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},201,233,255]
[{"$f":"'Dev Type Building Mix'!A44","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X44:BU44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X44:BU44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X44:BU44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X44:BU44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X44:BU44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X44:BU44)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P44","v":0},{"$f":"'Dev Type Streets'!Q44","v":0},{"$f":"'Dev Type Streets'!S44","v":0},{"$f":"'Dev Type Streets'!T44","v":0},{"$f":"'Dev Type Streets'!U44","v":0},{"$f":"'Dev Type Streets'!V44","v":0},{"$f":"'Dev Type Streets'!W44","v":0},1,1,9,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X44:BU44,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X44:BU44,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X44:$BU44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X44:$BU44)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W44","v":0},0,0,{"$f":"$T44*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T44*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X44:$BU44,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X44:$BU44,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T44*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X44:$BU44,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T44*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S44*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X44:$BU44,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA44,0)","v":0},{"$f":"S44*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X44:$BU44,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA44,0)","v":0},{"$f":"S44*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X44:$BU44,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA44,0)","v":0},0,{"$f":"IF($Y44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y44)","v":0},{"$f":"IF($Y44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y44)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X44:$BU44),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X44:$BU44),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X44:$BU44),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X44:$BU44),0)","v":0},{"$f":"T44*SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y44,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X44:$BU44,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X44:$BU44,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X44:$BU44,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X44:$BU44,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X44:$BU44,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X44:$BU44,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X44:$BU44,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X44:$BU44,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y44,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI44,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI44,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI44,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y44,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X44:$BU44)","v":0},{"$f":"$T44*IF($Z44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T44*IF($Z44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T44*IF($Z44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T44*IF($Z44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T44*IF($Z44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T44*IF($Z44=0,0,SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T44*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X44:$BU44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T44*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X44:$BU44,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},143,209,255]
[{"$f":"'Dev Type Building Mix'!A45","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X45:BU45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X45:BU45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X45:BU45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X45:BU45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X45:BU45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X45:BU45)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P45","v":0},{"$f":"'Dev Type Streets'!Q45","v":0},{"$f":"'Dev Type Streets'!S45","v":0},{"$f":"'Dev Type Streets'!T45","v":0},{"$f":"'Dev Type Streets'!U45","v":0},{"$f":"'Dev Type Streets'!V45","v":0},{"$f":"'Dev Type Streets'!W45","v":0},1,1,10,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X45:BU45,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X45:BU45,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X45:$BU45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X45:$BU45)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W45","v":0},0,0,{"$f":"$T45*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T45*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X45:$BU45,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X45:$BU45,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T45*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X45:$BU45,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T45*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S45*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X45:$BU45,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA45,0)","v":0},{"$f":"S45*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X45:$BU45,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA45,0)","v":0},{"$f":"S45*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X45:$BU45,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA45,0)","v":0},0,{"$f":"IF($Y45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y45)","v":0},{"$f":"IF($Y45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y45)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X45:$BU45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X45:$BU45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X45:$BU45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X45:$BU45),0)","v":0},{"$f":"T45*SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y45,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X45:$BU45,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X45:$BU45,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X45:$BU45,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X45:$BU45,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X45:$BU45,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X45:$BU45,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X45:$BU45,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X45:$BU45,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y45,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI45,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI45,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI45,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y45,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X45:$BU45)","v":0},{"$f":"$T45*IF($Z45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T45*IF($Z45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T45*IF($Z45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T45*IF($Z45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T45*IF($Z45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T45*IF($Z45=0,0,SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T45*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X45:$BU45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T45*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X45:$BU45,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},45,79,204]
[{"$f":"'Dev Type Building Mix'!A46","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X46:BU46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X46:BU46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X46:BU46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X46:BU46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X46:BU46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X46:BU46)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P46","v":0},{"$f":"'Dev Type Streets'!Q46","v":0},{"$f":"'Dev Type Streets'!S46","v":0},{"$f":"'Dev Type Streets'!T46","v":0},{"$f":"'Dev Type Streets'!U46","v":0},{"$f":"'Dev Type Streets'!V46","v":0},{"$f":"'Dev Type Streets'!W46","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X46:BU46,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X46:BU46,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X46:$BU46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X46:$BU46)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W46","v":0},0,0,{"$f":"$T46*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T46*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X46:$BU46,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X46:$BU46,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T46*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X46:$BU46,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T46*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S46*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X46:$BU46,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA46,0)","v":0},{"$f":"S46*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X46:$BU46,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA46,0)","v":0},{"$f":"S46*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X46:$BU46,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA46,0)","v":0},0,{"$f":"IF($Y46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y46)","v":0},{"$f":"IF($Y46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y46)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X46:$BU46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X46:$BU46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X46:$BU46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X46:$BU46),0)","v":0},{"$f":"T46*SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y46,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X46:$BU46,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X46:$BU46,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X46:$BU46,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X46:$BU46,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X46:$BU46,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X46:$BU46,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X46:$BU46,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X46:$BU46,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y46,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI46,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI46,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI46,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y46,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X46:$BU46)","v":0},{"$f":"$T46*IF($Z46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T46*IF($Z46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T46*IF($Z46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T46*IF($Z46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T46*IF($Z46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T46*IF($Z46=0,0,SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T46*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X46:$BU46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T46*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X46:$BU46,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,102,0]
[{"$f":"'Dev Type Building Mix'!A47","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X47:BU47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X47:BU47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X47:BU47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X47:BU47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X47:BU47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X47:BU47)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P47","v":0},{"$f":"'Dev Type Streets'!Q47","v":0},{"$f":"'Dev Type Streets'!S47","v":0},{"$f":"'Dev Type Streets'!T47","v":0},{"$f":"'Dev Type Streets'!U47","v":0},{"$f":"'Dev Type Streets'!V47","v":0},{"$f":"'Dev Type Streets'!W47","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X47:BU47,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X47:BU47,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X47:$BU47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X47:$BU47)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W47","v":0},0,0,{"$f":"$T47*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T47*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X47:$BU47,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X47:$BU47,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T47*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X47:$BU47,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T47*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S47*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X47:$BU47,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA47,0)","v":0},{"$f":"S47*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X47:$BU47,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA47,0)","v":0},{"$f":"S47*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X47:$BU47,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA47,0)","v":0},0,{"$f":"IF($Y47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y47)","v":0},{"$f":"IF($Y47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y47)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X47:$BU47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X47:$BU47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X47:$BU47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X47:$BU47),0)","v":0},{"$f":"T47*SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y47,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X47:$BU47,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X47:$BU47,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X47:$BU47,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X47:$BU47,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X47:$BU47,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X47:$BU47,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X47:$BU47,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X47:$BU47,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y47,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI47,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI47,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI47,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y47,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X47:$BU47)","v":0},{"$f":"$T47*IF($Z47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T47*IF($Z47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T47*IF($Z47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T47*IF($Z47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T47*IF($Z47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T47*IF($Z47=0,0,SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T47*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X47:$BU47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T47*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X47:$BU47,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,145,0]
[{"$f":"'Dev Type Building Mix'!A48","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X48:BU48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X48:BU48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X48:BU48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X48:BU48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X48:BU48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X48:BU48)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P48","v":0},{"$f":"'Dev Type Streets'!Q48","v":0},{"$f":"'Dev Type Streets'!S48","v":0},{"$f":"'Dev Type Streets'!T48","v":0},{"$f":"'Dev Type Streets'!U48","v":0},{"$f":"'Dev Type Streets'!V48","v":0},{"$f":"'Dev Type Streets'!W48","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X48:BU48,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X48:BU48,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X48:$BU48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X48:$BU48)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W48","v":0},0,0,{"$f":"$T48*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T48*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X48:$BU48,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X48:$BU48,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T48*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X48:$BU48,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T48*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S48*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X48:$BU48,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA48,0)","v":0},{"$f":"S48*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X48:$BU48,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA48,0)","v":0},{"$f":"S48*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X48:$BU48,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA48,0)","v":0},0,{"$f":"IF($Y48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y48)","v":0},{"$f":"IF($Y48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y48)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X48:$BU48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X48:$BU48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X48:$BU48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X48:$BU48),0)","v":0},{"$f":"T48*SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y48,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X48:$BU48,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X48:$BU48,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X48:$BU48,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X48:$BU48,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X48:$BU48,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X48:$BU48,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X48:$BU48,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X48:$BU48,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y48,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI48,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI48,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI48,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y48,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X48:$BU48)","v":0},{"$f":"$T48*IF($Z48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T48*IF($Z48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T48*IF($Z48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T48*IF($Z48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T48*IF($Z48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T48*IF($Z48=0,0,SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T48*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X48:$BU48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T48*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X48:$BU48,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,184,91]
[{"$f":"'Dev Type Building Mix'!A49","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X49:BU49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X49:BU49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X49:BU49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X49:BU49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X49:BU49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X49:BU49)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P49","v":0},{"$f":"'Dev Type Streets'!Q49","v":0},{"$f":"'Dev Type Streets'!S49","v":0},{"$f":"'Dev Type Streets'!T49","v":0},{"$f":"'Dev Type Streets'!U49","v":0},{"$f":"'Dev Type Streets'!V49","v":0},{"$f":"'Dev Type Streets'!W49","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X49:BU49,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X49:BU49,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X49:$BU49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X49:$BU49)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W49","v":0},0,0,{"$f":"$T49*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T49*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X49:$BU49,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X49:$BU49,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T49*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X49:$BU49,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T49*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S49*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X49:$BU49,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA49,0)","v":0},{"$f":"S49*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X49:$BU49,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA49,0)","v":0},{"$f":"S49*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X49:$BU49,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA49,0)","v":0},0,{"$f":"IF($Y49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y49)","v":0},{"$f":"IF($Y49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y49)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X49:$BU49),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X49:$BU49),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X49:$BU49),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X49:$BU49),0)","v":0},{"$f":"T49*SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y49,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X49:$BU49,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X49:$BU49,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X49:$BU49,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X49:$BU49,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X49:$BU49,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X49:$BU49,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X49:$BU49,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X49:$BU49,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y49,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI49,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI49,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI49,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y49,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X49:$BU49)","v":0},{"$f":"$T49*IF($Z49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T49*IF($Z49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T49*IF($Z49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T49*IF($Z49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T49*IF($Z49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T49*IF($Z49=0,0,SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T49*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X49:$BU49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T49*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X49:$BU49,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,198]
[{"$f":"'Dev Type Building Mix'!A50","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X50:BU50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X50:BU50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X50:BU50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X50:BU50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X50:BU50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X50:BU50)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P50","v":0},{"$f":"'Dev Type Streets'!Q50","v":0},{"$f":"'Dev Type Streets'!S50","v":0},{"$f":"'Dev Type Streets'!T50","v":0},{"$f":"'Dev Type Streets'!U50","v":0},{"$f":"'Dev Type Streets'!V50","v":0},{"$f":"'Dev Type Streets'!W50","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X50:BU50,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X50:BU50,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X50:$BU50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X50:$BU50)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W50","v":0},0,0,{"$f":"$T50*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T50*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X50:$BU50,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X50:$BU50,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T50*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X50:$BU50,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T50*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S50*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X50:$BU50,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA50,0)","v":0},{"$f":"S50*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X50:$BU50,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA50,0)","v":0},{"$f":"S50*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X50:$BU50,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA50,0)","v":0},0,{"$f":"IF($Y50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y50)","v":0},{"$f":"IF($Y50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y50)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X50:$BU50),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X50:$BU50),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X50:$BU50),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X50:$BU50),0)","v":0},{"$f":"T50*SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y50,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X50:$BU50,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X50:$BU50,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X50:$BU50,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X50:$BU50,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X50:$BU50,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X50:$BU50,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X50:$BU50,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X50:$BU50,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y50,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI50,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI50,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI50,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y50,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X50:$BU50)","v":0},{"$f":"$T50*IF($Z50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T50*IF($Z50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T50*IF($Z50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T50*IF($Z50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T50*IF($Z50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T50*IF($Z50=0,0,SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T50*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X50:$BU50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T50*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X50:$BU50,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,240]
[{"$f":"'Dev Type Building Mix'!A51","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X51:BU51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X51:BU51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X51:BU51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X51:BU51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X51:BU51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X51:BU51)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P51","v":0},{"$f":"'Dev Type Streets'!Q51","v":0},{"$f":"'Dev Type Streets'!S51","v":0},{"$f":"'Dev Type Streets'!T51","v":0},{"$f":"'Dev Type Streets'!U51","v":0},{"$f":"'Dev Type Streets'!V51","v":0},{"$f":"'Dev Type Streets'!W51","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X51:BU51,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X51:BU51,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X51:$BU51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X51:$BU51)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W51","v":0},0,0,{"$f":"$T51*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T51*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X51:$BU51,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X51:$BU51,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T51*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X51:$BU51,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T51*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S51*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X51:$BU51,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA51,0)","v":0},{"$f":"S51*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X51:$BU51,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA51,0)","v":0},{"$f":"S51*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X51:$BU51,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA51,0)","v":0},0,{"$f":"IF($Y51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y51)","v":0},{"$f":"IF($Y51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y51)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X51:$BU51),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X51:$BU51),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X51:$BU51),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X51:$BU51),0)","v":0},{"$f":"T51*SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y51,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X51:$BU51,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X51:$BU51,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X51:$BU51,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X51:$BU51,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X51:$BU51,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X51:$BU51,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X51:$BU51,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X51:$BU51,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y51,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI51,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI51,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI51,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y51,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X51:$BU51)","v":0},{"$f":"$T51*IF($Z51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T51*IF($Z51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T51*IF($Z51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T51*IF($Z51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T51*IF($Z51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T51*IF($Z51=0,0,SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T51*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X51:$BU51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T51*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X51:$BU51,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},253,255,123]
[{"$f":"'Dev Type Building Mix'!A52","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X52:BU52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X52:BU52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X52:BU52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X52:BU52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X52:BU52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X52:BU52)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P52","v":0},{"$f":"'Dev Type Streets'!Q52","v":0},{"$f":"'Dev Type Streets'!S52","v":0},{"$f":"'Dev Type Streets'!T52","v":0},{"$f":"'Dev Type Streets'!U52","v":0},{"$f":"'Dev Type Streets'!V52","v":0},{"$f":"'Dev Type Streets'!W52","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X52:BU52,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X52:BU52,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X52:$BU52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X52:$BU52)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W52","v":0},0,0,{"$f":"$T52*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T52*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X52:$BU52,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X52:$BU52,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T52*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X52:$BU52,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T52*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S52*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X52:$BU52,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA52,0)","v":0},{"$f":"S52*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X52:$BU52,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA52,0)","v":0},{"$f":"S52*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X52:$BU52,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA52,0)","v":0},0,{"$f":"IF($Y52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y52)","v":0},{"$f":"IF($Y52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y52)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X52:$BU52),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X52:$BU52),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X52:$BU52),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X52:$BU52),0)","v":0},{"$f":"T52*SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y52,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X52:$BU52,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X52:$BU52,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X52:$BU52,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X52:$BU52,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X52:$BU52,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X52:$BU52,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X52:$BU52,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X52:$BU52,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y52,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI52,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI52,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI52,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y52,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X52:$BU52)","v":0},{"$f":"$T52*IF($Z52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T52*IF($Z52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T52*IF($Z52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T52*IF($Z52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T52*IF($Z52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T52*IF($Z52=0,0,SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T52*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X52:$BU52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T52*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X52:$BU52,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},115,115,115]
[{"$f":"'Dev Type Building Mix'!A53","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X53:BU53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X53:BU53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X53:BU53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X53:BU53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X53:BU53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X53:BU53)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P53","v":0},{"$f":"'Dev Type Streets'!Q53","v":0},{"$f":"'Dev Type Streets'!S53","v":0},{"$f":"'Dev Type Streets'!T53","v":0},{"$f":"'Dev Type Streets'!U53","v":0},{"$f":"'Dev Type Streets'!V53","v":0},{"$f":"'Dev Type Streets'!W53","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X53:BU53,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X53:BU53,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X53:$BU53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X53:$BU53)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W53","v":0},0,0,{"$f":"$T53*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T53*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X53:$BU53,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X53:$BU53,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T53*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X53:$BU53,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T53*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S53*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X53:$BU53,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA53,0)","v":0},{"$f":"S53*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X53:$BU53,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA53,0)","v":0},{"$f":"S53*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X53:$BU53,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA53,0)","v":0},0,{"$f":"IF($Y53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y53)","v":0},{"$f":"IF($Y53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y53)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X53:$BU53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X53:$BU53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X53:$BU53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X53:$BU53),0)","v":0},{"$f":"T53*SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y53,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X53:$BU53,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X53:$BU53,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X53:$BU53,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X53:$BU53,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X53:$BU53,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X53:$BU53,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X53:$BU53,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X53:$BU53,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y53,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI53,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI53,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI53,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y53,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X53:$BU53)","v":0},{"$f":"$T53*IF($Z53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T53*IF($Z53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T53*IF($Z53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T53*IF($Z53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T53*IF($Z53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T53*IF($Z53=0,0,SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T53*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X53:$BU53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T53*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X53:$BU53,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,163,163]
[{"$f":"'Dev Type Building Mix'!A54","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X54:BU54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X54:BU54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X54:BU54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X54:BU54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X54:BU54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X54:BU54)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P54","v":0},{"$f":"'Dev Type Streets'!Q54","v":0},{"$f":"'Dev Type Streets'!S54","v":0},{"$f":"'Dev Type Streets'!T54","v":0},{"$f":"'Dev Type Streets'!U54","v":0},{"$f":"'Dev Type Streets'!V54","v":0},{"$f":"'Dev Type Streets'!W54","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X54:BU54,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X54:BU54,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X54:$BU54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X54:$BU54)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W54","v":0},0,0,{"$f":"$T54*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T54*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X54:$BU54,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X54:$BU54,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T54*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X54:$BU54,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T54*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S54*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X54:$BU54,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA54,0)","v":0},{"$f":"S54*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X54:$BU54,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA54,0)","v":0},{"$f":"S54*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X54:$BU54,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA54,0)","v":0},0,{"$f":"IF($Y54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y54)","v":0},{"$f":"IF($Y54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y54)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X54:$BU54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X54:$BU54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X54:$BU54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X54:$BU54),0)","v":0},{"$f":"T54*SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y54,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X54:$BU54,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X54:$BU54,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X54:$BU54,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X54:$BU54,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X54:$BU54,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X54:$BU54,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X54:$BU54,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X54:$BU54,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y54,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI54,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI54,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI54,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y54,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X54:$BU54)","v":0},{"$f":"$T54*IF($Z54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T54*IF($Z54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T54*IF($Z54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T54*IF($Z54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T54*IF($Z54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T54*IF($Z54=0,0,SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T54*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X54:$BU54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T54*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X54:$BU54,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},204,204,204]
[{"$f":"'Dev Type Building Mix'!A55","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!X55:BU55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!X55:BU55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!X55:BU55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!X55:BU55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!X55:BU55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!X55:BU55)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Parking_Spaces),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P55","v":0},{"$f":"'Dev Type Streets'!Q55","v":0},{"$f":"'Dev Type Streets'!S55","v":0},{"$f":"'Dev Type Streets'!T55","v":0},{"$f":"'Dev Type Streets'!U55","v":0},{"$f":"'Dev Type Streets'!V55","v":0},{"$f":"'Dev Type Streets'!W55","v":0},1,1,0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!X55:BU55,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!X55:BU55,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_HU_Acre),'Dev Type Building Mix'!$X55:$BU55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$X55:$BU55)","v":0},0,0,{"$f":"'Dev Type Building Mix'!W55","v":0},0,0,{"$f":"$T55*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T55*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X55:$BU55,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X55:$BU55,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T55*(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X55:$BU55,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"$T55*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S55*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$X55:$BU55,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA55,0)","v":0},{"$f":"S55*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$X55:$BU55,0),0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA55,0)","v":0},{"$f":"S55*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$X55:$BU55,0),IF(TRANSPOSE(B_Housing_Type)=\"SF\",TRANSPOSE(B_HU_Acre),0))/AA55,0)","v":0},0,{"$f":"IF($Y55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Owner))/$Y55)","v":0},{"$f":"IF($Y55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Pct_Renter))/$Y55)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X55:$BU55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X55:$BU55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X55:$BU55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$X55:$BU55),0)","v":0},{"$f":"T55*SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HU_Acre))/Y55,0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X55:$BU55,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X55:$BU55,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X55:$BU55,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X55:$BU55,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X55:$BU55,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X55:$BU55,0)),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X55:$BU55,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X55:$BU55,0)),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HU_Acre))/Y55,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_School_Age_Children),TRANSPOSE(B_HH_Acre))/BI55,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre))/BI55,0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Wage),TRANSPOSE(B_HH_Acre))/BI55,0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HU_Acre))/Y55,0)","v":0},null,0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$X55:$BU55)","v":0},{"$f":"$T55*IF($Z55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Ret_Emp_Acre)))","v":0},{"$f":"$T55*IF($Z55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Off_Emp_Acre)))","v":0},{"$f":"$T55*IF($Z55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Ind_Emp_Acre)))","v":0},{"$f":"$T55*IF($Z55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Pub_Emp_Acre)))","v":0},{"$f":"$T55*IF($Z55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Edu_Emp_Acre)))","v":0},{"$f":"$T55*IF($Z55=0,0,SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Hotel_Emp_Acre)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Ind_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_PKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"$T55*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$X55:$BU55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Retail_Gross_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Office_Gross_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Industrial_Gross_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Public_Gross_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Educational_Gross_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PKG_per_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Building))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_CO2_Unit),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_CO2_Emp),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Landscaping_Water_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_H2O_Land_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_H2O_Intrnl_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_H2O_Intrnl_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_H2O_Intrnl_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Land_Cost_Lot)),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Property_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"$T55*IFERROR(SUMPRODUCT('Dev Type Building Mix'!$X55:$BU55,TRANSPOSE(B_Sales_Tax_Revenue)*TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},91,215,88]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Summary New","index":7,"n_rows":875,"n_cols":12,"rows_kept":875,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,2],[0,3,0,4],[0,5,0,6],[0,9,0,10],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[0,7,0,8],[251,2,252,2],[251,4,252,4],[251,6,252,6],[251,8,252,8],[251,10,252,10],[249,2,250,2],[249,4,250,4],[249,6,250,6],[249,8,250,8],[249,10,250,10]]}
[null,{"$f":"IF(B2=\"\",\"Scenario 1\",B2)","v":"Scenario 1"},null,{"$f":"IF(D2=\"\",\"Scenario 2\",D2)","v":"Scenario 2"},null,{"$f":"IF(F2=\"\",\"Scenario 3\",F2)","v":"Scenario 3"},null,{"$f":"IF(H2=\"\",\"Scenario 4\",H2)","v":"Scenario 4"},null,{"$f":"IF(J2=\"\",\"Scenario 5\",J2)","v":"Scenario 5"}]
[]
["Developed Acres"]
["Vacant",{"$f":"SUM(VAC_ACRE_1)","v":1},{"$f":"IF(SUM(B4:B5)=0,0,B4/SUM(B4:B5))","v":0.5},{"$f":"SUM(VAC_ACRE_2)","v":0},{"$f":"IF(SUM(D4:D5)=0,0,D4/SUM(D4:D5))","v":0},{"$f":"SUM(VAC_ACRE_3)","v":0},{"$f":"IF(SUM(F4:F5)=0,0,F4/SUM(F4:F5))","v":0},{"$f":"SUM(VAC_ACRE_4)","v":0},{"$f":"IF(SUM(H4:H5)=0,0,H4/SUM(H4:H5))","v":0},{"$f":"SUM(VAC_ACRE_5)","v":0},{"$f":"IF(SUM(J4:J5)=0,0,J4/SUM(J4:J5))","v":0}]
["Developed / Infill",{"$f":"SUM(Redev_Acres_1)","v":1},{"$f":"IF(SUM(B4:B5)=0,0,B5/SUM(B4:B5))","v":0.5},{"$f":"SUM(Redev_Acres_2)","v":0},{"$f":"IF(SUM(D4:D5)=0,0,D5/SUM(D4:D5))","v":0},{"$f":"SUM(Redev_Acres_3)","v":0},{"$f":"IF(SUM(F4:F5)=0,0,F5/SUM(F4:F5))","v":0},{"$f":"SUM(Redev_Acres_4)","v":0},{"$f":"IF(SUM(H4:H5)=0,0,H5/SUM(H4:H5))","v":0},{"$f":"SUM(Redev_Acres_5)","v":0},{"$f":"IF(SUM(J4:J5)=0,0,J5/SUM(J4:J5))","v":0}]
["Total Acres",{"$f":"SUM(B$4:B$5)","v":2},null,{"$f":"SUM(D$4:D$5)","v":0},null,{"$f":"SUM(F$4:F$5)","v":0},null,{"$f":"SUM(H$4:H$5)","v":0},null,{"$f":"SUM(J$4:J$5)","v":0}]
["New Impervious Area",{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_1)","v":1},{"$f":"IFERROR(B7/B6,0)","v":0.5},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_2)","v":0},{"$f":"IFERROR(D7/D6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_3)","v":0},{"$f":"IFERROR(F7/F6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_4)","v":0},{"$f":"IFERROR(H7/H6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_5)","v":0},{"$f":"IFERROR(J7/J6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Infill Devleopment"]
["Housing",{"$f":"SUMPRODUCT(Redev_Acres_1,D_HU_Gross_Acre)","v":6.9444444444444429},{"$f":"IFERROR(B49/SUM(HU_1),0)","v":0.40983606557377045},{"$f":"SUMPRODUCT(Redev_Acres_2,D_HU_Gross_Acre)","v":0},{"$f":"IFERROR(D49/SUM(HU_2),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_3,D_HU_Gross_Acre)","v":0},{"$f":"IFERROR(F49/SUM(HU_3),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_4,D_HU_Gross_Acre)","v":0},{"$f":"IFERROR(H49/SUM(HU_4),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_5,D_HU_Gross_Acre)","v":0},{"$f":"IFERROR(J49/SUM(HU_5),0)","v":0}]
["Jobs",{"$f":"SUMPRODUCT(Redev_Acres_1,D_EMP_Gross_Acre)","v":0},{"$f":"IFERROR(B50/SUM(EMP_1),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_2,D_EMP_Gross_Acre)","v":0},{"$f":"IFERROR(D50/SUM(EMP_2),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_3,D_EMP_Gross_Acre)","v":0},{"$f":"IFERROR(F50/SUM(EMP_3),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_4,D_EMP_Gross_Acre)","v":0},{"$f":"IFERROR(H50/SUM(EMP_4),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_5,D_EMP_Gross_Acre)","v":0},{"$f":"IFERROR(J50/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Building Square Footage"]
["Multifamily",{"$f":"SUMPRODUCT(D_SqFt_Acre_MF,(Tot_Acre_1))","v":60500},{"$f":"IFERROR(B67/B$77,0)","v":1},{"$f":"SUMPRODUCT(D_SqFt_Acre_MF,(Tot_Acre_2))","v":0},{"$f":"IFERROR(D67/D$77,0)","v":0},{"$f":"SUMPRODUCT(D_SqFt_Acre_MF,(Tot_Acre_3))","v":0},{"$f":"IFERROR(F67/F$77,0)","v":0},{"$f":"SUMPRODUCT(D_SqFt_Acre_MF,(Tot_Acre_4))","v":0},{"$f":"IFERROR(H67/H$77,0)","v":0},{"$f":"SUMPRODUCT(D_SqFt_Acre_MF,(Tot_Acre_5))","v":0},{"$f":"IFERROR(J67/J$77,0)","v":0}]
["Townhome",{"$f":"SUMPRODUCT(D_SqFt_Acre_TH,(Tot_Acre_1))","v":0},{"$f":"IFERROR(B68/B$77,0)","v":0},{"$f":"SUMPRODUCT(D_SqFt_Acre_TH,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_TH,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_TH,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_TH,(Tot_Acre_5))","v":0},0]
["Single Family",{"$f":"SUMPRODUCT(D_SqFt_Acre_SF,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_SF,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_SF,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_SF,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_SF,(Tot_Acre_5))","v":0},0]
["Mobile Home",{"$f":"SUMPRODUCT(D_SqFt_Acre_MH,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_MH,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_MH,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_MH,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_MH,(Tot_Acre_5))","v":0},0]
["Retail",{"$f":"SUMPRODUCT(D_SqFt_Acre_RET,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_RET,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_RET,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_RET,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_RET,(Tot_Acre_5))","v":0},0]
["Office",{"$f":"SUMPRODUCT(D_SqFt_Acre_OFF,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_OFF,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_OFF,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_OFF,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_OFF,(Tot_Acre_5))","v":0},0]
["Industrial",{"$f":"SUMPRODUCT(D_SqFt_Acre_IND,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_IND,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_IND,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_IND,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_IND,(Tot_Acre_5))","v":0},0]
["Public / Civic",{"$f":"SUMPRODUCT(D_SqFt_Acre_PUB,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_PUB,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_PUB,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_PUB,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_PUB,(Tot_Acre_5))","v":0},0]
["Educational",{"$f":"SUMPRODUCT(D_SqFt_Acre_EDU,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_EDU,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_EDU,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_EDU,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_EDU,(Tot_Acre_5))","v":0},0]
["Hotel / Hospitality",{"$f":"SUMPRODUCT(D_SqFt_Acre_HOTEL,(Tot_Acre_1))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_HOTEL,(Tot_Acre_2))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_HOTEL,(Tot_Acre_3))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_HOTEL,(Tot_Acre_4))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_Acre_HOTEL,(Tot_Acre_5))","v":0},0]
["Total",{"$f":"SUM(B67:B76)","v":60500},null,{"$f":"SUM(D67:D76)","v":0},null,{"$f":"SUM(F67:F76)","v":0},null,{"$f":"SUM(H67:H76)","v":0},null,{"$f":"SUM(J67:J76)","v":0}]
["Building SqFt Mix Score (Entropy)",null,{"$f":"-(IF(C67>0,C67*LN(C67),0)+IF(C68>0,C68*LN(C68),0)+IF(SUM(C69:C70)>0,SUM(C69:C70)*LN(SUM(C69:C70)),0)+IF(C71>0,C71*LN(C71),0)+IF(SUM(C72:C73)>0,SUM(C72:C73)*LN(SUM(C72:C73)),0)+IF(C74>0,C74*LN(C74),0)+IF(C75>0,C75*LN(C75),0)+IF(C76>0,C76*LN(C76),0))/LN(8)","v":0},null,{"$f":"-(IF(E67>0,E67*LN(E67),0)+IF(E68>0,E68*LN(E68),0)+IF(SUM(E69:E70)>0,SUM(E69:E70)*LN(SUM(E69:E70)),0)+IF(E71>0,E71*LN(E71),0)+IF(SUM(E72:E73)>0,SUM(E72:E73)*LN(SUM(E72:E73)),0)+IF(E74>0,E74*LN(E74),0)+IF(E75>0,E75*LN(E75),0)+IF(E76>0,E76*LN(E76),0))/LN(8)","v":0},null,{"$f":"-(IF(G67>0,G67*LN(G67),0)+IF(G68>0,G68*LN(G68),0)+IF(SUM(G69:G70)>0,SUM(G69:G70)*LN(SUM(G69:G70)),0)+IF(G71>0,G71*LN(G71),0)+IF(SUM(G72:G73)>0,SUM(G72:G73)*LN(SUM(G72:G73)),0)+IF(G74>0,G74*LN(G74),0)+IF(G75>0,G75*LN(G75),0)+IF(G76>0,G76*LN(G76),0))/LN(8)","v":0},null,{"$f":"-(IF(I67>0,I67*LN(I67),0)+IF(I68>0,I68*LN(I68),0)+IF(SUM(I69:I70)>0,SUM(I69:I70)*LN(SUM(I69:I70)),0)+IF(I71>0,I71*LN(I71),0)+IF(SUM(I72:I73)>0,SUM(I72:I73)*LN(SUM(I72:I73)),0)+IF(I74>0,I74*LN(I74),0)+IF(I75>0,I75*LN(I75),0)+IF(I76>0,I76*LN(I76),0))/LN(8)","v":0},null,{"$f":"-(IF(K67>0,K67*LN(K67),0)+IF(K68>0,K68*LN(K68),0)+IF(SUM(K69:K70)>0,SUM(K69:K70)*LN(SUM(K69:K70)),0)+IF(K71>0,K71*LN(K71),0)+IF(SUM(K72:K73)>0,SUM(K72:K73)*LN(SUM(K72:K73)),0)+IF(K74>0,K74*LN(K74),0)+IF(K75>0,K75*LN(K75),0)+IF(K76>0,K76*LN(K76),0))/LN(8)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Land Area Mix (Sq Ft)"]
["Multifamily",{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_1*43560))","v":87120},{"$f":"IFERROR(B115/B$126,0)","v":1},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_2*43560))","v":0},{"$f":"IFERROR(D115/D$126,0)","v":0},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_3*43560))","v":0},{"$f":"IFERROR(F115/F$126,0)","v":0},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_4*43560))","v":0},{"$f":"IFERROR(H115/H$126,0)","v":0},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_5*43560))","v":0},{"$f":"IFERROR(J115/J$126,0)","v":0}]
["Townhome",{"$f":"SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_5*43560))","v":0},0]
["Single Family",{"$f":"SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_5*43560))","v":0},0]
["Mobile Home",{"$f":"SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_5*43560))","v":0},0]
["Retail",{"$f":"SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_5*43560))","v":0},0]
["Office",{"$f":"SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_5*43560))","v":0},0]
["Industrial",{"$f":"SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_5*43560))","v":0},0]
["Public / Civic",{"$f":"SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_5*43560))","v":0},0]
["Educational",{"$f":"SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_5*43560))","v":0},0]
["Hotel / Hospitality",{"$f":"SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_5*43560))","v":0},0]
["Commercial Parking",{"$f":"SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_5*43560))","v":0},0]
["Total",{"$f":"SUM(B115:B124)","v":87120},null,{"$f":"SUM(D115:D124)","v":0},null,{"$f":"SUM(F115:F124)","v":0},null,{"$f":"SUM(H115:H124)","v":0},null,{"$f":"SUM(J115:J124)","v":0}]
["Land Area Mix Score (Entropy)",null,{"$f":"-(IF(SUM(C115:C118)>0,SUM(C115:C118)*LN(SUM(C115:C118)),0)+IF(SUM(C119:C121,C124:C125)>0,SUM(C119:C121,C124:C125)*LN(SUM(C119:C121,C124:C125)),0)+IF(SUM(C122:C123)>0,SUM(C122:C123)*LN(SUM(C122:C123)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(E115:E118)>0,SUM(E115:E118)*LN(SUM(E115:E118)),0)+IF(SUM(E119:E121,E124:E125)>0,SUM(E119:E121,E124:E125)*LN(SUM(E119:E121,E124:E125)),0)+IF(SUM(E122:E123)>0,SUM(E122:E123)*LN(SUM(E122:E123)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(G115:G118)>0,SUM(G115:G118)*LN(SUM(G115:G118)),0)+IF(SUM(G119:G121,G124:G125)>0,SUM(G119:G121,G124:G125)*LN(SUM(G119:G121,G124:G125)),0)+IF(SUM(G122:G123)>0,SUM(G122:G123)*LN(SUM(G122:G123)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(I115:I118)>0,SUM(I115:I118)*LN(SUM(I115:I118)),0)+IF(SUM(I119:I121,I124:I125)>0,SUM(I119:I121,I124:I125)*LN(SUM(I119:I121,I124:I125)),0)+IF(SUM(I122:I123)>0,SUM(I122:I123)*LN(SUM(I122:I123)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(K115:K118)>0,SUM(K115:K118)*LN(SUM(K115:K118)),0)+IF(SUM(K119:K121,K124:K125)>0,SUM(K119:K121,K124:K125)*LN(SUM(K119:K121,K124:K125)),0)+IF(SUM(K122:K123)>0,SUM(K122:K123)*LN(SUM(K122:K123)),0))/LN(4)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Population"]
["People",{"$f":"SUM(Pop_1)","v":25.416666666666664},null,{"$f":"SUM(Pop_2)","v":0},null,{"$f":"SUM(Pop_3)","v":0},null,{"$f":"SUM(Pop_4)","v":0},null,{"$f":"SUM(Pop_5)","v":0}]
["Average Household Size",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size,HU_1)/SUM(HU_1),0)","v":1.5},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size,HU_2)/SUM(HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size,HU_3)/SUM(HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size,HU_4)/SUM(HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size,HU_5)/SUM(HU_5),0)","v":0}]
["Average Household Size (Attached)",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HU_1)/SUMIFS(HU_1,D_Avg_HH_Size_Attch,\">0\"),0)","v":1.5},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HU_2)/SUMIFS(HU_2,D_Avg_HH_Size_Attch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HU_3)/SUMIFS(HU_3,D_Avg_HH_Size_Attch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HU_4)/SUMIFS(HU_4,D_Avg_HH_Size_Attch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HU_5)/SUMIFS(HU_5,D_Avg_HH_Size_Attch,\">0\"),0)","v":0}]
["Average Household Size (Detached)",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HU_1)/SUMIFS(HU_1,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HU_2)/SUMIFS(HU_2,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HU_3)/SUMIFS(HU_3,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HU_4)/SUMIFS(HU_4,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HU_5)/SUMIFS(HU_5,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0}]
["Average Workers per Household",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HU_1)/SUM(HU_1),0)","v":0.9},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HU_2)/SUM(HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HU_3)/SUM(HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HU_4)/SUM(HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HU_5)/SUM(HU_5),0)","v":0}]
["School Aged Children",{"$f":"SUMPRODUCT(D_children,HU_1)","v":4.375055555555555},null,{"$f":"SUMPRODUCT(D_children,HU_2)","v":0},null,{"$f":"SUMPRODUCT(D_children,HU_3)","v":0},null,{"$f":"SUMPRODUCT(D_children,HU_4)","v":0},null,{"$f":"SUMPRODUCT(D_children,HU_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Mix"]
["Multifamily",{"$f":"SUM(MF_1)","v":16.944444444444443},{"$f":"IF(B$204=0,0,B198/B$204)","v":1},{"$f":"SUM(MF_2)","v":0},{"$f":"IF(D$204=0,0,D198/D$204)","v":0},{"$f":"SUM(MF_3)","v":0},{"$f":"IF(F$204=0,0,F198/F$204)","v":0},{"$f":"SUM(MF_4)","v":0},{"$f":"IF(H$204=0,0,H198/H$204)","v":0},{"$f":"SUM(MF_5)","v":0},{"$f":"IF(J$204=0,0,J198/J$204)","v":0}]
["Townhome",{"$f":"SUM(TH_1)","v":0},{"$f":"IF(B$204=0,0,B199/B$204)","v":0},{"$f":"SUM(TH_2)","v":0},0,{"$f":"SUM(TH_3)","v":0},0,{"$f":"SUM(TH_4)","v":0},0,{"$f":"SUM(TH_5)","v":0},0]
["Small Lot Single Family",{"$f":"SUM(SF_SM_1)","v":0},0,{"$f":"SUM(SF_SM_2)","v":0},0,{"$f":"SUM(SF_SM_3)","v":0},0,{"$f":"SUM(SF_SM_4)","v":0},0,{"$f":"SUM(SF_SM_5)","v":0},0]
["Conventional Lot Single Family",{"$f":"SUM(SF_MD_1)","v":0},0,{"$f":"SUM(SF_MD_2)","v":0},0,{"$f":"SUM(SF_MD_3)","v":0},0,{"$f":"SUM(SF_MD_4)","v":0},0,{"$f":"SUM(SF_MD_5)","v":0},0]
["Large Lot Single Family",{"$f":"SUM(SF_LRG_1)","v":0},0,{"$f":"SUM(SF_LRG_2)","v":0},0,{"$f":"SUM(SF_LRG_3)","v":0},0,{"$f":"SUM(SF_LRG_4)","v":0},0,{"$f":"SUM(SF_LRG_5)","v":0},0]
["Mobile Home",{"$f":"SUM(MH_1)","v":0},0,{"$f":"SUM(MH_2)","v":0},0,{"$f":"SUM(MH_3)","v":0},0,{"$f":"SUM(MH_4)","v":0},0,{"$f":"SUM(MH_5)","v":0},0]
["Total Housing Units",{"$f":"SUM(B$198:B$203)","v":16.944444444444443},null,{"$f":"SUM(D$198:D$203)","v":0},null,{"$f":"SUM(F$198:F$203)","v":0},null,{"$f":"SUM(H$198:H$203)","v":0},null,{"$f":"SUM(J$198:J$203)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Tenure"]
["Owner",{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_1),0)","v":0},{"$f":"IFERROR(B233/SUM(B233:B234),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_2),0)","v":0},{"$f":"IFERROR(D233/SUM(D233:D234),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_3),0)","v":0},{"$f":"IFERROR(F233/SUM(F233:F234),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_4),0)","v":0},{"$f":"IFERROR(H233/SUM(H233:H234),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_5),0)","v":0},{"$f":"IFERROR(J233/SUM(J233:J234),0)","v":0}]
["Rental",{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_1),0)","v":16.944444444444443},{"$f":"IFERROR(B234/SUM(B233:B234),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_2),0)","v":0},{"$f":"IFERROR(D234/SUM(D233:D234),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_3),0)","v":0},{"$f":"IFERROR(F234/SUM(F233:F234),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_4),0)","v":0},{"$f":"IFERROR(H234/SUM(H233:H234),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_5),0)","v":0},{"$f":"IFERROR(J234/SUM(J233:J234),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Affordability",null,"$/sq ft",null,"$/sq ft",null,"$/sq ft",null,"$/sq ft",null,"$/sq ft"]
["Average Rent",{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_1)/SUMPRODUCT(D_per_Renter,HU_1),0)","v":4356},{"$f":"IF(B251=0,0,B250/B251)","v":1},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_2)/SUMPRODUCT(D_per_Renter,HU_2),0)","v":0},{"$f":"IF(D251=0,0,D250/D251)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_3)/SUMPRODUCT(D_per_Renter,HU_3),0)","v":0},{"$f":"IF(F251=0,0,F250/F251)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_4)/SUMPRODUCT(D_per_Renter,HU_4),0)","v":0},{"$f":"IF(H251=0,0,H250/H251)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_5)/SUMPRODUCT(D_per_Renter,HU_5),0)","v":0},{"$f":"IF(J251=0,0,J250/J251)","v":0}]
["Average Rental Size",{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Rental_Unit_Size,HU_1)/SUMPRODUCT(D_per_Renter,HU_1),0)","v":4356},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Rental_Unit_Size,HU_2)/SUMPRODUCT(D_per_Renter,HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Rental_Unit_Size,HU_3)/SUMPRODUCT(D_per_Renter,HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Rental_Unit_Size,HU_4)/SUMPRODUCT(D_per_Renter,HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Rental_Unit_Size,HU_5)/SUMPRODUCT(D_per_Renter,HU_5),0)","v":0}]
["Average Home Price",{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_1)/SUMPRODUCT(D_per_Owner,HU_1),0)","v":0},{"$f":"IF(B253=0,0,B252/B253)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_2)/SUMPRODUCT(D_per_Owner,HU_2),0)","v":0},{"$f":"IF(D253=0,0,D252/D253)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_3)/SUMPRODUCT(D_per_Owner,HU_3),0)","v":0},{"$f":"IF(F253=0,0,F252/F253)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_4)/SUMPRODUCT(D_per_Owner,HU_4),0)","v":0},{"$f":"IF(H253=0,0,H252/H253)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_5)/SUMPRODUCT(D_per_Owner,HU_5),0)","v":0},{"$f":"IF(J253=0,0,J252/J253)","v":0}]
["Average Owner Size",{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Owner_Unit_Size,HU_1)/SUMPRODUCT(D_per_Owner,HU_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Owner_Unit_Size,HU_2)/SUMPRODUCT(D_per_Owner,HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Owner_Unit_Size,HU_3)/SUMPRODUCT(D_per_Owner,HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Owner_Unit_Size,HU_4)/SUMPRODUCT(D_per_Owner,HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Owner_Unit_Size,HU_5)/SUMPRODUCT(D_per_Owner,HU_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Distribution by Income"]
["<$15k",{"$f":"SUMIF($L$350:$L$399,\"<=\"&15000,B350:B399)","v":0},{"$f":"IF(SUM(B$307:B$313)=0,0,B307/SUM(B$307:B$313))","v":0},{"$f":"SUMIF($L$350:$L$399,\"<=\"&15000,D350:D399)","v":0},{"$f":"IF(SUM(D$307:D$313)=0,0,D307/SUM(D$307:D$313))","v":0},{"$f":"SUMIF($L$350:$L$399,\"<=\"&15000,F350:F399)","v":0},{"$f":"IF(SUM(F$307:F$313)=0,0,F307/SUM(F$307:F$313))","v":0},{"$f":"SUMIF($L$350:$L$399,\"<=\"&15000,H350:H399)","v":0},{"$f":"IF(SUM(H$307:H$313)=0,0,H307/SUM(H$307:H$313))","v":0},{"$f":"SUMIF($L$350:$L$399,\"<=\"&15000,J350:J399)","v":0},{"$f":"IF(SUM(J$307:J$313)=0,0,J307/SUM(J$307:J$313))","v":0}]
["$15k - $35k",{"$f":"SUMIFS(B350:B399,$L$350:$L$399,\">\"&15000,$L$350:$L$399,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(D350:D399,$L$350:$L$399,\">\"&15000,$L$350:$L$399,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(F350:F399,$L$350:$L$399,\">\"&15000,$L$350:$L$399,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(H350:H399,$L$350:$L$399,\">\"&15000,$L$350:$L$399,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(J350:J399,$L$350:$L$399,\">\"&15000,$L$350:$L$399,\"<=\"&35000)","v":0},0]
["$35k - $50k",{"$f":"SUMIFS(B350:B399,$L$350:$L$399,\">\"&35000,$L$350:$L$399,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(D350:D399,$L$350:$L$399,\">\"&35000,$L$350:$L$399,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(F350:F399,$L$350:$L$399,\">\"&35000,$L$350:$L$399,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(H350:H399,$L$350:$L$399,\">\"&35000,$L$350:$L$399,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(J350:J399,$L$350:$L$399,\">\"&35000,$L$350:$L$399,\"<=\"&50000)","v":0},0]
["$50k - $75k",{"$f":"SUMIFS(B350:B399,$L$350:$L$399,\">\"&50000,$L$350:$L$399,\"<=\"&75000)","v":0},0,{"$f":"SUMIFS(D350:D399,$L$350:$L$399,\">\"&50000,$L$350:$L$399,\"<=\"&75000)","v":0},0,{"$f":"SUMIFS(F350:F399,$L$350:$L$399,\">\"&50000,$L$350:$L$399,\"<=\"&75000)","v":0},0,{"$f":"SUMIFS(H350:H399,$L$350:$L$399,\">\"&50000,$L$350:$L$399,\"<=\"&75000)","v":0},0,{"$f":"SUMIFS(J350:J399,$L$350:$L$399,\">\"&50000,$L$350:$L$399,\"<=\"&75000)","v":0},0]
["$75k - $100k",{"$f":"SUMIFS(B350:B399,$L$350:$L$399,\">\"&75000,$L$350:$L$399,\"<=\"&100000)","v":0},0,{"$f":"SUMIFS(D350:D399,$L$350:$L$399,\">\"&75000,$L$350:$L$399,\"<=\"&100000)","v":0},0,{"$f":"SUMIFS(F350:F399,$L$350:$L$399,\">\"&75000,$L$350:$L$399,\"<=\"&100000)","v":0},0,{"$f":"SUMIFS(H350:H399,$L$350:$L$399,\">\"&75000,$L$350:$L$399,\"<=\"&100000)","v":0},0,{"$f":"SUMIFS(J350:J399,$L$350:$L$399,\">\"&75000,$L$350:$L$399,\"<=\"&100000)","v":0},0]
["$100k - $150k",{"$f":"SUMIFS(B350:B399,$L$350:$L$399,\">\"&100000,$L$350:$L$399,\"<=\"&150000)","v":0},0,{"$f":"SUMIFS(D350:D399,$L$350:$L$399,\">\"&100000,$L$350:$L$399,\"<=\"&150000)","v":0},0,{"$f":"SUMIFS(F350:F399,$L$350:$L$399,\">\"&100000,$L$350:$L$399,\"<=\"&150000)","v":0},0,{"$f":"SUMIFS(H350:H399,$L$350:$L$399,\">\"&100000,$L$350:$L$399,\"<=\"&150000)","v":0},0,{"$f":"SUMIFS(J350:J399,$L$350:$L$399,\">\"&100000,$L$350:$L$399,\"<=\"&150000)","v":0},0]
["$150k +",{"$f":"SUMIF($L$350:$L$399,\">\"&150000,B350:B399)","v":16.944444444444443},1,{"$f":"SUMIF($L$350:$L$399,\">\"&150000,D350:D399)","v":0},0,{"$f":"SUMIF($L$350:$L$399,\">\"&150000,F350:F399)","v":0},0,{"$f":"SUMIF($L$350:$L$399,\">\"&150000,H350:H399)","v":0},0,{"$f":"SUMIF($L$350:$L$399,\">\"&150000,J350:J399)","v":0},0]
["Average Income for Single Family",{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",B350:B399,IF(B_Housing_Type=\"MH\",B350:B399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",B350:B399,IF(B_Housing_Type=\"MH\",B350:B399,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",D350:D399,IF(B_Housing_Type=\"MH\",D350:D399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",D350:D399,IF(B_Housing_Type=\"MH\",D350:D399,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",F350:F399,IF(B_Housing_Type=\"MH\",F350:F399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",F350:F399,IF(B_Housing_Type=\"MH\",F350:F399,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",H350:H399,IF(B_Housing_Type=\"MH\",H350:H399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",H350:H399,IF(B_Housing_Type=\"MH\",H350:H399,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",J350:J399,IF(B_Housing_Type=\"MH\",J350:J399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",J350:J399,IF(B_Housing_Type=\"MH\",J350:J399,0))),0)","v":0}]
["Average Income for Attached Housing",{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",B350:B399,IF(B_Housing_Type=\"TH\",B350:B399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",B350:B399,IF(B_Housing_Type=\"TH\",B350:B399,0))),0)","v":174240},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",D350:D399,IF(B_Housing_Type=\"TH\",D350:D399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",D350:D399,IF(B_Housing_Type=\"TH\",D350:D399,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",F350:F399,IF(B_Housing_Type=\"TH\",F350:F399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",F350:F399,IF(B_Housing_Type=\"TH\",F350:F399,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",H350:H399,IF(B_Housing_Type=\"TH\",H350:H399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",H350:H399,IF(B_Housing_Type=\"TH\",H350:H399,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",J350:J399,IF(B_Housing_Type=\"TH\",J350:J399,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",J350:J399,IF(B_Housing_Type=\"TH\",J350:J399,0))),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing by Building Type",null,"%",null,"%",null,"%",null,"%",null,"%","HH Income Needed"]
[{"$f":"'Building Inputs'!C4","v":"test"},{"$f":"BUILDINGS1!F4","v":16.944444444444443},{"$f":"IF(SUM(B$350:B$399)=0,0,B350/SUM(B$350:B$399))","v":1},{"$f":"BUILDINGS2!F4","v":0},{"$f":"IF(SUM(D$350:D$399)=0,0,D350/SUM(D$350:D$399))","v":0},{"$f":"BUILDINGS3!F4","v":0},{"$f":"IF(SUM(F$350:F$399)=0,0,F350/SUM(F$350:F$399))","v":0},{"$f":"BUILDINGS4!F4","v":0},{"$f":"IF(SUM(H$350:H$399)=0,0,H350/SUM(H$350:H$399))","v":0},{"$f":"BUILDINGS5!F4","v":0},{"$f":"IF(SUM(J$350:J$399)=0,0,J350/SUM(J$350:J$399))","v":0},{"$f":"'Building Inputs'!$AS4","v":174240}]
[{"$f":"'Building Inputs'!C5","v":0},{"$f":"BUILDINGS1!F5","v":0},0,{"$f":"BUILDINGS2!F5","v":0},0,{"$f":"BUILDINGS3!F5","v":0},0,{"$f":"BUILDINGS4!F5","v":0},0,{"$f":"BUILDINGS5!F5","v":0},0,{"$f":"'Building Inputs'!$AS5","v":0}]
[{"$f":"'Building Inputs'!C6","v":0},{"$f":"BUILDINGS1!F6","v":0},0,{"$f":"BUILDINGS2!F6","v":0},0,{"$f":"BUILDINGS3!F6","v":0},0,{"$f":"BUILDINGS4!F6","v":0},0,{"$f":"BUILDINGS5!F6","v":0},0,{"$f":"'Building Inputs'!$AS6","v":0}]
[{"$f":"'Building Inputs'!C7","v":0},{"$f":"BUILDINGS1!F7","v":0},0,{"$f":"BUILDINGS2!F7","v":0},0,{"$f":"BUILDINGS3!F7","v":0},0,{"$f":"BUILDINGS4!F7","v":0},0,{"$f":"BUILDINGS5!F7","v":0},0,{"$f":"'Building Inputs'!$AS7","v":0}]
[{"$f":"'Building Inputs'!C8","v":0},{"$f":"BUILDINGS1!F8","v":0},0,{"$f":"BUILDINGS2!F8","v":0},0,{"$f":"BUILDINGS3!F8","v":0},0,{"$f":"BUILDINGS4!F8","v":0},0,{"$f":"BUILDINGS5!F8","v":0},0,{"$f":"'Building Inputs'!$AS8","v":0}]
[{"$f":"'Building Inputs'!C9","v":0},{"$f":"BUILDINGS1!F9","v":0},0,{"$f":"BUILDINGS2!F9","v":0},0,{"$f":"BUILDINGS3!F9","v":0},0,{"$f":"BUILDINGS4!F9","v":0},0,{"$f":"BUILDINGS5!F9","v":0},0,{"$f":"'Building Inputs'!$AS9","v":0}]
[{"$f":"'Building Inputs'!C10","v":0},{"$f":"BUILDINGS1!F10","v":0},0,{"$f":"BUILDINGS2!F10","v":0},0,{"$f":"BUILDINGS3!F10","v":0},0,{"$f":"BUILDINGS4!F10","v":0},0,{"$f":"BUILDINGS5!F10","v":0},0,{"$f":"'Building Inputs'!$AS10","v":0}]
[{"$f":"'Building Inputs'!C11","v":0},{"$f":"BUILDINGS1!F11","v":0},0,{"$f":"BUILDINGS2!F11","v":0},0,{"$f":"BUILDINGS3!F11","v":0},0,{"$f":"BUILDINGS4!F11","v":0},0,{"$f":"BUILDINGS5!F11","v":0},0,{"$f":"'Building Inputs'!$AS11","v":0}]
[{"$f":"'Building Inputs'!C12","v":0},{"$f":"BUILDINGS1!F12","v":0},0,{"$f":"BUILDINGS2!F12","v":0},0,{"$f":"BUILDINGS3!F12","v":0},0,{"$f":"BUILDINGS4!F12","v":0},0,{"$f":"BUILDINGS5!F12","v":0},0,{"$f":"'Building Inputs'!$AS12","v":0}]
[{"$f":"'Building Inputs'!C13","v":0},{"$f":"BUILDINGS1!F13","v":0},0,{"$f":"BUILDINGS2!F13","v":0},0,{"$f":"BUILDINGS3!F13","v":0},0,{"$f":"BUILDINGS4!F13","v":0},0,{"$f":"BUILDINGS5!F13","v":0},0,{"$f":"'Building Inputs'!$AS13","v":0}]
[{"$f":"'Building Inputs'!C14","v":0},{"$f":"BUILDINGS1!F14","v":0},{"$f":"IF(SUM(B$350:B$399)=0,0,B360/SUM(B$350:B$399))","v":0},{"$f":"BUILDINGS2!F14","v":0},{"$f":"IF(SUM(D$350:D$399)=0,0,D360/SUM(D$350:D$399))","v":0},{"$f":"BUILDINGS3!F14","v":0},{"$f":"IF(SUM(F$350:F$399)=0,0,F360/SUM(F$350:F$399))","v":0},{"$f":"BUILDINGS4!F14","v":0},{"$f":"IF(SUM(H$350:H$399)=0,0,H360/SUM(H$350:H$399))","v":0},{"$f":"BUILDINGS5!F14","v":0},{"$f":"IF(SUM(J$350:J$399)=0,0,J360/SUM(J$350:J$399))","v":0},{"$f":"'Building Inputs'!$AS14","v":0}]
[{"$f":"'Building Inputs'!C15","v":0},{"$f":"BUILDINGS1!F15","v":0},0,{"$f":"BUILDINGS2!F15","v":0},0,{"$f":"BUILDINGS3!F15","v":0},0,{"$f":"BUILDINGS4!F15","v":0},0,{"$f":"BUILDINGS5!F15","v":0},0,{"$f":"'Building Inputs'!$AS15","v":0}]
[{"$f":"'Building Inputs'!C16","v":0},{"$f":"BUILDINGS1!F16","v":0},0,{"$f":"BUILDINGS2!F16","v":0},0,{"$f":"BUILDINGS3!F16","v":0},0,{"$f":"BUILDINGS4!F16","v":0},0,{"$f":"BUILDINGS5!F16","v":0},0,{"$f":"'Building Inputs'!$AS16","v":0}]
[{"$f":"'Building Inputs'!C17","v":0},{"$f":"BUILDINGS1!F17","v":0},0,{"$f":"BUILDINGS2!F17","v":0},0,{"$f":"BUILDINGS3!F17","v":0},0,{"$f":"BUILDINGS4!F17","v":0},0,{"$f":"BUILDINGS5!F17","v":0},0,{"$f":"'Building Inputs'!$AS17","v":0}]
[{"$f":"'Building Inputs'!C18","v":0},{"$f":"BUILDINGS1!F18","v":0},0,{"$f":"BUILDINGS2!F18","v":0},0,{"$f":"BUILDINGS3!F18","v":0},0,{"$f":"BUILDINGS4!F18","v":0},0,{"$f":"BUILDINGS5!F18","v":0},0,{"$f":"'Building Inputs'!$AS18","v":0}]
[{"$f":"'Building Inputs'!C19","v":0},{"$f":"BUILDINGS1!F19","v":0},0,{"$f":"BUILDINGS2!F19","v":0},0,{"$f":"BUILDINGS3!F19","v":0},0,{"$f":"BUILDINGS4!F19","v":0},0,{"$f":"BUILDINGS5!F19","v":0},0,{"$f":"'Building Inputs'!$AS19","v":0}]
[{"$f":"'Building Inputs'!C20","v":0},{"$f":"BUILDINGS1!F20","v":0},0,{"$f":"BUILDINGS2!F20","v":0},0,{"$f":"BUILDINGS3!F20","v":0},0,{"$f":"BUILDINGS4!F20","v":0},0,{"$f":"BUILDINGS5!F20","v":0},0,{"$f":"'Building Inputs'!$AS20","v":0}]
[{"$f":"'Building Inputs'!C21","v":0},{"$f":"BUILDINGS1!F21","v":0},0,{"$f":"BUILDINGS2!F21","v":0},0,{"$f":"BUILDINGS3!F21","v":0},0,{"$f":"BUILDINGS4!F21","v":0},0,{"$f":"BUILDINGS5!F21","v":0},0,{"$f":"'Building Inputs'!$AS21","v":0}]
[{"$f":"'Building Inputs'!C22","v":0},{"$f":"BUILDINGS1!F22","v":0},0,{"$f":"BUILDINGS2!F22","v":0},0,{"$f":"BUILDINGS3!F22","v":0},0,{"$f":"BUILDINGS4!F22","v":0},0,{"$f":"BUILDINGS5!F22","v":0},0,{"$f":"'Building Inputs'!$AS22","v":0}]
[{"$f":"'Building Inputs'!C23","v":0},{"$f":"BUILDINGS1!F23","v":0},0,{"$f":"BUILDINGS2!F23","v":0},0,{"$f":"BUILDINGS3!F23","v":0},0,{"$f":"BUILDINGS4!F23","v":0},0,{"$f":"BUILDINGS5!F23","v":0},0,{"$f":"'Building Inputs'!$AS23","v":0}]
[{"$f":"'Building Inputs'!C24","v":0},{"$f":"BUILDINGS1!F24","v":0},0,{"$f":"BUILDINGS2!F24","v":0},0,{"$f":"BUILDINGS3!F24","v":0},0,{"$f":"BUILDINGS4!F24","v":0},0,{"$f":"BUILDINGS5!F24","v":0},0,{"$f":"'Building Inputs'!$AS24","v":0}]
[{"$f":"'Building Inputs'!C25","v":0},{"$f":"BUILDINGS1!F25","v":0},0,{"$f":"BUILDINGS2!F25","v":0},0,{"$f":"BUILDINGS3!F25","v":0},0,{"$f":"BUILDINGS4!F25","v":0},0,{"$f":"BUILDINGS5!F25","v":0},0,{"$f":"'Building Inputs'!$AS25","v":0}]
[{"$f":"'Building Inputs'!C26","v":0},{"$f":"BUILDINGS1!F26","v":0},0,{"$f":"BUILDINGS2!F26","v":0},0,{"$f":"BUILDINGS3!F26","v":0},0,{"$f":"BUILDINGS4!F26","v":0},0,{"$f":"BUILDINGS5!F26","v":0},0,{"$f":"'Building Inputs'!$AS26","v":0}]
[{"$f":"'Building Inputs'!C27","v":0},{"$f":"BUILDINGS1!F27","v":0},0,{"$f":"BUILDINGS2!F27","v":0},0,{"$f":"BUILDINGS3!F27","v":0},0,{"$f":"BUILDINGS4!F27","v":0},0,{"$f":"BUILDINGS5!F27","v":0},0,{"$f":"'Building Inputs'!$AS27","v":0}]
[{"$f":"'Building Inputs'!C28","v":0},{"$f":"BUILDINGS1!F28","v":0},0,{"$f":"BUILDINGS2!F28","v":0},0,{"$f":"BUILDINGS3!F28","v":0},0,{"$f":"BUILDINGS4!F28","v":0},0,{"$f":"BUILDINGS5!F28","v":0},0,{"$f":"'Building Inputs'!$AS28","v":0}]
[{"$f":"'Building Inputs'!C29","v":0},{"$f":"BUILDINGS1!F29","v":0},0,{"$f":"BUILDINGS2!F29","v":0},0,{"$f":"BUILDINGS3!F29","v":0},0,{"$f":"BUILDINGS4!F29","v":0},0,{"$f":"BUILDINGS5!F29","v":0},0,{"$f":"'Building Inputs'!$AS29","v":0}]
[{"$f":"'Building Inputs'!C30","v":0},{"$f":"BUILDINGS1!F30","v":0},0,{"$f":"BUILDINGS2!F30","v":0},0,{"$f":"BUILDINGS3!F30","v":0},0,{"$f":"BUILDINGS4!F30","v":0},0,{"$f":"BUILDINGS5!F30","v":0},0,{"$f":"'Building Inputs'!$AS30","v":0}]
[{"$f":"'Building Inputs'!C31","v":0},{"$f":"BUILDINGS1!F31","v":0},0,{"$f":"BUILDINGS2!F31","v":0},0,{"$f":"BUILDINGS3!F31","v":0},0,{"$f":"BUILDINGS4!F31","v":0},0,{"$f":"BUILDINGS5!F31","v":0},0,{"$f":"'Building Inputs'!$AS31","v":0}]
[{"$f":"'Building Inputs'!C32","v":0},{"$f":"BUILDINGS1!F32","v":0},0,{"$f":"BUILDINGS2!F32","v":0},0,{"$f":"BUILDINGS3!F32","v":0},0,{"$f":"BUILDINGS4!F32","v":0},0,{"$f":"BUILDINGS5!F32","v":0},0,{"$f":"'Building Inputs'!$AS32","v":0}]
[{"$f":"'Building Inputs'!C33","v":0},{"$f":"BUILDINGS1!F33","v":0},0,{"$f":"BUILDINGS2!F33","v":0},0,{"$f":"BUILDINGS3!F33","v":0},0,{"$f":"BUILDINGS4!F33","v":0},0,{"$f":"BUILDINGS5!F33","v":0},0,{"$f":"'Building Inputs'!$AS33","v":0}]
[{"$f":"'Building Inputs'!C34","v":0},{"$f":"BUILDINGS1!F34","v":0},0,{"$f":"BUILDINGS2!F34","v":0},0,{"$f":"BUILDINGS3!F34","v":0},0,{"$f":"BUILDINGS4!F34","v":0},0,{"$f":"BUILDINGS5!F34","v":0},0,{"$f":"'Building Inputs'!$AS34","v":0}]
[{"$f":"'Building Inputs'!C35","v":0},{"$f":"BUILDINGS1!F35","v":0},0,{"$f":"BUILDINGS2!F35","v":0},0,{"$f":"BUILDINGS3!F35","v":0},0,{"$f":"BUILDINGS4!F35","v":0},0,{"$f":"BUILDINGS5!F35","v":0},0,{"$f":"'Building Inputs'!$AS35","v":0}]
[{"$f":"'Building Inputs'!C36","v":0},{"$f":"BUILDINGS1!F36","v":0},0,{"$f":"BUILDINGS2!F36","v":0},0,{"$f":"BUILDINGS3!F36","v":0},0,{"$f":"BUILDINGS4!F36","v":0},0,{"$f":"BUILDINGS5!F36","v":0},0,{"$f":"'Building Inputs'!$AS36","v":0}]
[{"$f":"'Building Inputs'!C37","v":0},{"$f":"BUILDINGS1!F37","v":0},0,{"$f":"BUILDINGS2!F37","v":0},0,{"$f":"BUILDINGS3!F37","v":0},0,{"$f":"BUILDINGS4!F37","v":0},0,{"$f":"BUILDINGS5!F37","v":0},0,{"$f":"'Building Inputs'!$AS37","v":0}]
[{"$f":"'Building Inputs'!C38","v":0},{"$f":"BUILDINGS1!F38","v":0},0,{"$f":"BUILDINGS2!F38","v":0},0,{"$f":"BUILDINGS3!F38","v":0},0,{"$f":"BUILDINGS4!F38","v":0},0,{"$f":"BUILDINGS5!F38","v":0},0,{"$f":"'Building Inputs'!$AS38","v":0}]
[{"$f":"'Building Inputs'!C39","v":0},{"$f":"BUILDINGS1!F39","v":0},0,{"$f":"BUILDINGS2!F39","v":0},0,{"$f":"BUILDINGS3!F39","v":0},0,{"$f":"BUILDINGS4!F39","v":0},0,{"$f":"BUILDINGS5!F39","v":0},0,{"$f":"'Building Inputs'!$AS39","v":0}]
[{"$f":"'Building Inputs'!C40","v":0},{"$f":"BUILDINGS1!F40","v":0},0,{"$f":"BUILDINGS2!F40","v":0},0,{"$f":"BUILDINGS3!F40","v":0},0,{"$f":"BUILDINGS4!F40","v":0},0,{"$f":"BUILDINGS5!F40","v":0},0,{"$f":"'Building Inputs'!$AS40","v":0}]
[{"$f":"'Building Inputs'!C41","v":0},{"$f":"BUILDINGS1!F41","v":0},0,{"$f":"BUILDINGS2!F41","v":0},0,{"$f":"BUILDINGS3!F41","v":0},0,{"$f":"BUILDINGS4!F41","v":0},0,{"$f":"BUILDINGS5!F41","v":0},0,{"$f":"'Building Inputs'!$AS41","v":0}]
[{"$f":"'Building Inputs'!C42","v":0},{"$f":"BUILDINGS1!F42","v":0},0,{"$f":"BUILDINGS2!F42","v":0},0,{"$f":"BUILDINGS3!F42","v":0},0,{"$f":"BUILDINGS4!F42","v":0},0,{"$f":"BUILDINGS5!F42","v":0},0,{"$f":"'Building Inputs'!$AS42","v":0}]
[{"$f":"'Building Inputs'!C43","v":0},{"$f":"BUILDINGS1!F43","v":0},0,{"$f":"BUILDINGS2!F43","v":0},0,{"$f":"BUILDINGS3!F43","v":0},0,{"$f":"BUILDINGS4!F43","v":0},0,{"$f":"BUILDINGS5!F43","v":0},0,{"$f":"'Building Inputs'!$AS43","v":0}]
[{"$f":"'Building Inputs'!C44","v":0},{"$f":"BUILDINGS1!F44","v":0},0,{"$f":"BUILDINGS2!F44","v":0},0,{"$f":"BUILDINGS3!F44","v":0},0,{"$f":"BUILDINGS4!F44","v":0},0,{"$f":"BUILDINGS5!F44","v":0},0,{"$f":"'Building Inputs'!$AS44","v":0}]
[{"$f":"'Building Inputs'!C45","v":0},{"$f":"BUILDINGS1!F45","v":0},0,{"$f":"BUILDINGS2!F45","v":0},0,{"$f":"BUILDINGS3!F45","v":0},0,{"$f":"BUILDINGS4!F45","v":0},0,{"$f":"BUILDINGS5!F45","v":0},0,{"$f":"'Building Inputs'!$AS45","v":0}]
[{"$f":"'Building Inputs'!C46","v":0},{"$f":"BUILDINGS1!F46","v":0},0,{"$f":"BUILDINGS2!F46","v":0},0,{"$f":"BUILDINGS3!F46","v":0},0,{"$f":"BUILDINGS4!F46","v":0},0,{"$f":"BUILDINGS5!F46","v":0},0,{"$f":"'Building Inputs'!$AS46","v":0}]
[{"$f":"'Building Inputs'!C47","v":0},{"$f":"BUILDINGS1!F47","v":0},0,{"$f":"BUILDINGS2!F47","v":0},0,{"$f":"BUILDINGS3!F47","v":0},0,{"$f":"BUILDINGS4!F47","v":0},0,{"$f":"BUILDINGS5!F47","v":0},0,{"$f":"'Building Inputs'!$AS47","v":0}]
[{"$f":"'Building Inputs'!C48","v":0},{"$f":"BUILDINGS1!F48","v":0},0,{"$f":"BUILDINGS2!F48","v":0},0,{"$f":"BUILDINGS3!F48","v":0},0,{"$f":"BUILDINGS4!F48","v":0},0,{"$f":"BUILDINGS5!F48","v":0},0,{"$f":"'Building Inputs'!$AS48","v":0}]
[{"$f":"'Building Inputs'!C49","v":0},{"$f":"BUILDINGS1!F49","v":0},0,{"$f":"BUILDINGS2!F49","v":0},0,{"$f":"BUILDINGS3!F49","v":0},0,{"$f":"BUILDINGS4!F49","v":0},0,{"$f":"BUILDINGS5!F49","v":0},0,{"$f":"'Building Inputs'!$AS49","v":0}]
[{"$f":"'Building Inputs'!C50","v":0},{"$f":"BUILDINGS1!F50","v":0},0,{"$f":"BUILDINGS2!F50","v":0},0,{"$f":"BUILDINGS3!F50","v":0},0,{"$f":"BUILDINGS4!F50","v":0},0,{"$f":"BUILDINGS5!F50","v":0},0,{"$f":"'Building Inputs'!$AS50","v":0}]
[{"$f":"'Building Inputs'!C51","v":0},{"$f":"BUILDINGS1!F51","v":0},0,{"$f":"BUILDINGS2!F51","v":0},0,{"$f":"BUILDINGS3!F51","v":0},0,{"$f":"BUILDINGS4!F51","v":0},0,{"$f":"BUILDINGS5!F51","v":0},0,{"$f":"'Building Inputs'!$AS51","v":0}]
[{"$f":"'Building Inputs'!C52","v":0},{"$f":"BUILDINGS1!F52","v":0},0,{"$f":"BUILDINGS2!F52","v":0},0,{"$f":"BUILDINGS3!F52","v":0},0,{"$f":"BUILDINGS4!F52","v":0},0,{"$f":"BUILDINGS5!F52","v":0},0,{"$f":"'Building Inputs'!$AS52","v":0}]
[{"$f":"'Building Inputs'!C53","v":0},{"$f":"BUILDINGS1!F53","v":0},0,{"$f":"BUILDINGS2!F53","v":0},0,{"$f":"BUILDINGS3!F53","v":0},0,{"$f":"BUILDINGS4!F53","v":0},0,{"$f":"BUILDINGS5!F53","v":0},0,{"$f":"'Building Inputs'!$AS53","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Employment Mix"]
["Retail",{"$f":"SUM(RET_1)","v":0},{"$f":"IFERROR(B428/B$434,0)","v":0},{"$f":"SUM(RET_2)","v":0},{"$f":"IFERROR(D428/D$434,0)","v":0},{"$f":"SUM(RET_3)","v":0},{"$f":"IFERROR(F428/F$434,0)","v":0},{"$f":"SUM(RET_4)","v":0},{"$f":"IFERROR(H428/H$434,0)","v":0},{"$f":"SUM(RET_5)","v":0},{"$f":"IFERROR(J428/J$434,0)","v":0}]
["Office",{"$f":"SUM(OFF_1)","v":0},{"$f":"IFERROR(B429/B$434,0)","v":0},{"$f":"SUM(OFF_2)","v":0},0,{"$f":"SUM(OFF_3)","v":0},0,{"$f":"SUM(OFF_4)","v":0},0,{"$f":"SUM(OFF_5)","v":0},0]
["Industrial",{"$f":"SUM(IND_1)","v":0},0,{"$f":"SUM(IND_2)","v":0},0,{"$f":"SUM(IND_3)","v":0},0,{"$f":"SUM(IND_4)","v":0},0,{"$f":"SUM(IND_5)","v":0},0]
["Public / Civic",{"$f":"SUM(PUB_1)","v":0},0,{"$f":"SUM(PUB_2)","v":0},0,{"$f":"SUM(PUB_3)","v":0},0,{"$f":"SUM(PUB_4)","v":0},0,{"$f":"SUM(PUB_5)","v":0},0]
["Educational",{"$f":"SUM(EDU_1)","v":0},0,{"$f":"SUM(EDU_2)","v":0},0,{"$f":"SUM(EDU_3)","v":0},0,{"$f":"SUM(EDU_4)","v":0},0,{"$f":"SUM(EDU_5)","v":0},0]
["Hotel / Hospitality",{"$f":"SUM(HOTEL_1)","v":0},0,{"$f":"SUM(HOTEL_2)","v":0},0,{"$f":"SUM(HOTEL_3)","v":0},0,{"$f":"SUM(HOTEL_4)","v":0},0,{"$f":"SUM(HOTEL_5)","v":0},0]
["Total Jobs",{"$f":"SUM(B$428:B$433)","v":0},null,{"$f":"SUM(D$428:D$433)","v":0},null,{"$f":"SUM(F$428:F$433)","v":0},null,{"$f":"SUM(H$428:H$433)","v":0},null,{"$f":"SUM(J$428:J$433)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Jobs/Housing Balance"]
["Jobs-to-Housing Ratio",{"$f":"IF(SUM(HU_1)=0,0,SUM(EMP_1)/SUM(HU_1))","v":0},null,{"$f":"IF(SUM(HU_2)=0,0,SUM(EMP_2)/SUM(HU_2))","v":0},null,{"$f":"IF(SUM(HU_3)=0,0,SUM(EMP_3)/SUM(HU_3))","v":0},null,{"$f":"IF(SUM(HU_4)=0,0,SUM(EMP_4)/SUM(HU_4))","v":0},null,{"$f":"IF(SUM(HU_5)=0,0,SUM(EMP_5)/SUM(HU_5))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gross Density"]
["People per Gross Acre",{"$f":"IFERROR(SUM(building_pop_1)/SUMIFS(building_acres_1,building_units_1,\">0\"),0)","v":14.999999999999998},null,{"$f":"IFERROR(SUM(building_pop_2)/SUMIFS(building_acres_2,building_units_2,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_pop_3)/SUMIFS(building_acres_3,building_units_3,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_pop_4)/SUMIFS(building_acres_4,building_units_4,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_pop_5)/SUMIFS(building_acres_5,building_units_5,\">0\"),0)","v":0}]
["Housing Units per Gross Acre",{"$f":"IFERROR(SUM(building_units_1)/SUMIFS(building_acres_1,building_units_1,\">0\"),0)","v":10},null,{"$f":"IFERROR(SUM(building_units_2)/SUMIFS(building_acres_2,building_units_2,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_units_3)/SUMIFS(building_acres_3,building_units_3,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_units_4)/SUMIFS(building_acres_4,building_units_4,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_units_5)/SUMIFS(building_acres_5,building_units_5,\">0\"),0)","v":0}]
["Jobs per Gross Acre",{"$f":"IFERROR(SUM(building_emp_1)/SUMIFS(building_acres_1,building_emp_1,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_2)/SUMIFS(building_acres_2,building_emp_2,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_3)/SUMIFS(building_acres_3,building_emp_3,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_4)/SUMIFS(building_acres_4,building_emp_4,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_5)/SUMIFS(building_acres_5,building_emp_5,\">0\"),0)","v":0}]
["Average FAR",{"$f":"IFERROR(SUMPRODUCT(D_FAR,Tot_Acre_1)/SUM(Tot_Acre_1),0)","v":1},null,{"$f":"IFERROR(SUMPRODUCT(D_FAR,Tot_Acre_2)/SUM(Tot_Acre_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_FAR,Tot_Acre_3)/SUM(Tot_Acre_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_FAR,Tot_Acre_4)/SUM(Tot_Acre_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_FAR,Tot_Acre_5)/SUM(Tot_Acre_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Net Density"]
["People per Net Residential Acre",{"$f":"IFERROR(SUM(building_pop_1)/SUMIFS(building_acres_1,building_units_1,\">0\"),0)","v":14.999999999999998},null,{"$f":"IFERROR(SUM(building_pop_2)/SUMIFS(building_acres_2,building_units_2,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_pop_3)/SUMIFS(building_acres_3,building_units_3,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_pop_4)/SUMIFS(building_acres_4,building_units_4,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_pop_5)/SUMIFS(building_acres_5,building_units_5,\">0\"),0)","v":0}]
["Housing Units per Net Res. Acre",{"$f":"IFERROR(SUM(building_units_1)/SUMIFS(building_acres_1,building_units_1,\">0\"),0)","v":10},null,{"$f":"IFERROR(SUM(building_units_2)/SUMIFS(building_acres_2,building_units_2,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_units_3)/SUMIFS(building_acres_3,building_units_3,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_units_4)/SUMIFS(building_acres_4,building_units_4,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_units_5)/SUMIFS(building_acres_5,building_units_5,\">0\"),0)","v":0}]
["Jobs per Net Employment Acre",{"$f":"IFERROR(SUM(building_emp_1)/SUMIFS(building_acres_1,building_emp_1,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_2)/SUMIFS(building_acres_2,building_emp_2,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_3)/SUMIFS(building_acres_3,building_emp_3,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_4)/SUMIFS(building_acres_4,building_emp_4,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUM(building_emp_5)/SUMIFS(building_acres_5,building_emp_5,\">0\"),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Income"]
["Household Income Needed to Afford Housing",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Income,HU_1)/SUM(HU_1),0)","v":174240},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Income,HU_2)/SUM(HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Income,HU_3)/SUM(HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Income,HU_4)/SUM(HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Income,HU_5)/SUM(HU_5),0)","v":0}]
["Average Wage per Employee",{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,HU_1)/SUM(HU_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,HU_2)/SUM(HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,HU_3)/SUM(HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,HU_4)/SUM(HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,HU_5)/SUM(HU_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Walk and Transit Friendliness"]
["New Housing",{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,HU_1)/SUM(HU_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,HU_2)/SUM(HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,HU_3)/SUM(HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,HU_4)/SUM(HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,HU_5)/SUM(HU_5),0)","v":0}]
["New Jobs",{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,EMP_1)/SUM(EMP_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,EMP_2)/SUM(EMP_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,EMP_3)/SUM(EMP_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,EMP_4)/SUM(EMP_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,EMP_5)/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parking",null,"% of Total",null,"% of Total",null,"% of Total",null,"% of Total",null,"% of Total"]
["Parking Spaces",{"$f":"SUMPRODUCT(D_Parking_Spaces,Tot_Acre_1)","v":0},null,{"$f":"SUMPRODUCT(D_Parking_Spaces,Tot_Acre_2)","v":0},null,{"$f":"SUMPRODUCT(D_Parking_Spaces,Tot_Acre_3)","v":0},null,{"$f":"SUMPRODUCT(D_Parking_Spaces,Tot_Acre_4)","v":0},null,{"$f":"SUMPRODUCT(D_Parking_Spaces,Tot_Acre_5)","v":0}]
["Parking Spaces per 1,000 sq ft",{"$f":"IFERROR(SUMPRODUCT(D_Parking_Spaces,Tot_Acre_1)/(SUMPRODUCT(Tot_Acre_1,D_Bldg_SqFt_Acre/1000)),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Parking_Spaces,Tot_Acre_2)/(SUMPRODUCT(Tot_Acre_2,D_Bldg_SqFt_Acre)/1000),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Parking_Spaces,Tot_Acre_3)/(SUMPRODUCT(Tot_Acre_3,D_Bldg_SqFt_Acre)/1000),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Parking_Spaces,Tot_Acre_4)/(SUMPRODUCT(Tot_Acre_4,D_Bldg_SqFt_Acre)/1000),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Parking_Spaces,Tot_Acre_5)/(SUMPRODUCT(Tot_Acre_5,D_Bldg_SqFt_Acre)/1000),0)","v":0}]
["Parking Lot Coverage",null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Avg_Parking_Lot_Coverage)/SUM(Tot_Acre_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Avg_Parking_Lot_Coverage)/SUM(Tot_Acre_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Avg_Parking_Lot_Coverage)/SUM(Tot_Acre_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Avg_Parking_Lot_Coverage)/SUM(Tot_Acre_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Avg_Parking_Lot_Coverage)/SUM(Tot_Acre_5),0)","v":0}]
["Parking Cost",{"$f":"SUMPRODUCT(Tot_Acre_1,D_Parking_Cost)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Parking_Cost)/SUMPRODUCT(Tot_Acre_1,D_Improvement_Value_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Parking_Cost)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Parking_Cost)/SUMPRODUCT(Tot_Acre_2,D_Improvement_Value_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Parking_Cost)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Parking_Cost)/SUMPRODUCT(Tot_Acre_3,D_Improvement_Value_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4,D_Parking_Cost)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Parking_Cost)/SUMPRODUCT(Tot_Acre_4,D_Improvement_Value_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5,D_Parking_Cost)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Parking_Cost)/SUMPRODUCT(Tot_Acre_5,D_Improvement_Value_Acre),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Financial","$ @ Build Out","Avg. $/sq ft","$ @ Build Out","Avg. $/sq ft","$ @ Build Out","Avg. $/sq ft","$ @ Build Out","Avg. $/sq ft","$ @ Build Out","Avg. $/sq ft"]
["Land Cost",{"$f":"SUMPRODUCT(Tot_Acre_1,D_Land_Cost_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Land_Cost_Acre)/SUMPRODUCT(Tot_Acre_1*43560),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Land_Cost_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Land_Cost_Acre)/SUMPRODUCT(Tot_Acre_2*43560),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Land_Cost_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Land_Cost_Acre)/SUMPRODUCT(Tot_Acre_3*43560),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4,D_Land_Cost_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Land_Cost_Acre)/SUMPRODUCT(Tot_Acre_4*43560),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5,D_Land_Cost_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Land_Cost_Acre)/SUMPRODUCT(Tot_Acre_5*43560),0)","v":0}]
["Improvement Value",{"$f":"SUMPRODUCT(Tot_Acre_1,D_Improvement_Value_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_1*D_Bldg_SqFt_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Improvement_Value_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_2*D_Bldg_SqFt_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Improvement_Value_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_3*D_Bldg_SqFt_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4,D_Improvement_Value_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_4*D_Bldg_SqFt_Acre),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5,D_Improvement_Value_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_5*D_Bldg_SqFt_Acre),0)","v":0}]
[]
["Subsidy","$","$/unit","$","$/unit","$","$/unit","$","$/unit","$","$/unit"]
["Subsidy",{"$f":"SUMPRODUCT(D_Subsidy,Tot_Acre_1)","v":0},{"$f":"IFERROR(B690/B204,0)","v":0},{"$f":"SUMPRODUCT(D_Subsidy,Tot_Acre_2)","v":0},{"$f":"IFERROR(D690/D204,0)","v":0},{"$f":"SUMPRODUCT(D_Subsidy,Tot_Acre_3)","v":0},{"$f":"IFERROR(F690/F204,0)","v":0},{"$f":"SUMPRODUCT(D_Subsidy,Tot_Acre_4)","v":0},{"$f":"IFERROR(H690/H204,0)","v":0},{"$f":"SUMPRODUCT(D_Subsidy,Tot_Acre_5)","v":0},{"$f":"IFERROR(J690/J204,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["New Infrastructure","Lane Miles","$","Lane Miles","$","Lane Miles","$","Lane Miles","$","Lane Miles","$"]
["Total New Road Lane Miles",{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_1)","v":0.22916666666666666},{"$f":"B719*New_Road_Cost_per_Lane_Mi","v":515625},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_2)","v":0},{"$f":"D719*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_3)","v":0},{"$f":"F719*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_4)","v":0},{"$f":"H719*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_5)","v":0},{"$f":"J719*New_Road_Cost_per_Lane_Mi","v":0}]
["Publicly Financed New Road Lane Miles ",{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_1)","v":0},{"$f":"B720*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_2)","v":0},{"$f":"D720*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_3)","v":0},{"$f":"F720*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_4)","v":0},{"$f":"H720*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_5)","v":0},{"$f":"J720*New_Road_Cost_per_Lane_Mi","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fiscal","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre"]
["Property Tax Revenue",{"$f":"SUMPRODUCT(Tot_Acre_1,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Prop_Tax_Acre)/SUM(Tot_Acre_1),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Prop_Tax_Acre)/SUM(Tot_Acre_2),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Prop_Tax_Acre)/SUM(Tot_Acre_3),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Prop_Tax_Acre)/SUM(Tot_Acre_4),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Prop_Tax_Acre)/SUM(Tot_Acre_5),0)","v":0}]
["Sales Tax Revenue",{"$f":"SUMPRODUCT(Tot_Acre_1,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Sales_Tax_Acre)/SUM(Tot_Acre_1),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Sales_Tax_Acre)/SUM(Tot_Acre_2),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Sales_Tax_Acre)/SUM(Tot_Acre_3),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Sales_Tax_Acre)/SUM(Tot_Acre_4),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Sales_Tax_Acre)/SUM(Tot_Acre_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sustainability","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp"]
["Energy Use (1000 BTU/Yr)",{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_1)/SUMPRODUCT(HU_1),0)","v":80.469035205406044},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_1)/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_2)/SUMPRODUCT(HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_2)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_3)/SUMPRODUCT(HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_3)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_4)/SUMPRODUCT(HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_4)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_5)/SUMPRODUCT(HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_5)/SUM(EMP_5),0)","v":0}]
["Carbon Emissions (Tons/Yr)",{"$f":"B779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":7.5061426772649762},{"$f":"C779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"D779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"E779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"F779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"G779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"H779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"I779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"J779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"K779*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0}]
["Landscaping Water Use (G/Day)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Landscaping_Water_Unit)/SUM(HU_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Landscaping_Water_Unit)/SUM(HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_3,D_Landscaping_Water_Unit)/SUM(HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_4,D_Landscaping_Water_Unit)/SUM(HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_5,D_Landscaping_Water_Unit)/SUM(HU_5),0)","v":0}]
["Internal Water Consumption (G/Day)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Internal_Water_Unit)/SUM(HU_1),0)","v":52.5},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Internal_Water_Emp)/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Internal_Water_Unit)/SUM(HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Internal_Water_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_3,D_Internal_Water_Unit)/SUM(HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_Internal_Water_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_4,D_Internal_Water_Unit)/SUM(HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_Internal_Water_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_5,D_Internal_Water_Unit)/SUM(HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Internal_Water_Emp)/SUM(EMP_5),0)","v":0}]
["Waste Water (G/Day)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Waste_Water_Unit)/SUM(HU_1),0)","v":90},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Waste_Water_Emp)/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Waste_Water_Unit)/SUM(HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Waste_Water_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_3,D_Waste_Water_Unit)/SUM(HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_Waste_Water_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_4,D_Waste_Water_Unit)/SUM(HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_Waste_Water_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_5,D_Waste_Water_Unit)/SUM(HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Waste_Water_Emp)/SUM(EMP_5),0)","v":0}]
["Solid Waste (lbs/Day)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Solid_Waste_Unit)/SUM(HU_1),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Solid_Waste_Emp)/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Solid_Waste_Unit)/SUM(HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Solid_Waste_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_3,D_Solid_Waste_Unit)/SUM(HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_Solid_Waste_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_4,D_Solid_Waste_Unit)/SUM(HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_Solid_Waste_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_5,D_Solid_Waste_Unit)/SUM(HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Solid_Waste_Emp)/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Vehicle Ownership per Household"]
["Vehicles per Household",{"$f":"IF(SCENARIO1!$AO$56=0,0,SCENARIO1!#REF!/SCENARIO1!$AO$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AA$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AA$56)","v":0},null,{"$f":"IF(SCENARIO3!$AA$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AA$56)","v":0},null,{"$f":"IF(SCENARIO4!$AA$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AA$56)","v":0},null,{"$f":"IF(SCENARIO5!$AA$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AA$56)","v":0}]
[]
["Vehicle Miles Traveled per Household"]
["Vehicles per Household",{"$f":"IF(SCENARIO1!$AO$56=0,0,SCENARIO1!#REF!/SCENARIO1!$AO$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AA$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AA$56)","v":0},null,{"$f":"IF(SCENARIO3!$AA$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AA$56)","v":0},null,{"$f":"IF(SCENARIO4!$AA$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AA$56)","v":0},null,{"$f":"IF(SCENARIO5!$AA$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AA$56)","v":0}]
[]
["Travel Mode Split"]
["Drive Alone Trip",{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
["Auto-Passenger Trip",{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
["Transit Trip",{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
["Non-Auto Trip",{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
[]
["Greenhouse Gas Emissions per Household (Tons)",{"$f":"IF(SCENARIO1!$AO$56=0,0,((SCENARIO1!#REF!/1000)*0.482)/SCENARIO1!$AO$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AA$56=0,0,((SCENARIO2!#REF!/1000)*0.482)/SCENARIO2!$AA$56)","v":0},null,{"$f":"IF(SCENARIO3!$AA$56=0,0,((SCENARIO3!#REF!/1000)*0.482)/SCENARIO3!$AA$56)","v":0},null,{"$f":"IF(SCENARIO4!$AA$56=0,0,((SCENARIO4!#REF!/1000)*0.482)/SCENARIO4!$AA$56)","v":0},null,{"$f":"IF(SCENARIO5!$AA$56=0,0,((SCENARIO5!#REF!/1000)*0.482)/SCENARIO5!$AA$56)","v":0}]

{"sheet":"Summary Total","index":8,"n_rows":494,"n_cols":14,"rows_kept":494,"cut":false,"hidden":false,"merged":[[1,11,1,12],[0,11,0,12],[0,0,1,0],[0,3,0,4],[0,5,0,6],[0,7,0,8],[0,9,0,10],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[0,1,0,2],[1,1,1,2]]}
[null,"Existing",null,{"$f":"'Summary New'!B1","v":"Scenario 1"},null,{"$f":"'Summary New'!D1","v":"Scenario 2"},null,{"$f":"'Summary New'!F1","v":"Scenario 3"},null,{"$f":"'Summary New'!H1","v":"Scenario 4"},null,{"$f":"'Summary New'!J1","v":"Scenario 5"}]
[]
["Developed Acres"]
["Vacant Land",{"$f":"'Existing Land Use'!B6","v":0},{"$f":"IF(B$8=0,0,B4/B$8)","v":0},{"$f":"$B4-D5","v":-1},{"$f":"IF(D$8=0,0,D4/D$8)","v":0},{"$f":"$B4-F5","v":0},{"$f":"IF(F$8=0,0,F4/F$8)","v":0},{"$f":"$B4-H5","v":0},{"$f":"IF(H$8=0,0,H4/H$8)","v":0},{"$f":"$B4-J5","v":0},{"$f":"IF(J$8=0,0,J4/J$8)","v":0},{"$f":"$B4-L5","v":0},{"$f":"IF(L$8=0,0,L4/L$8)","v":0}]
["New Vacant Developed Land",null,null,{"$f":"SUM(VAC_ACRE_1)","v":1},{"$f":"IF(D$8=0,0,D5/D$8)","v":0},{"$f":"SUM(VAC_ACRE_2)","v":0},0,{"$f":"SUM(VAC_ACRE_3)","v":0},{"$f":"IF(H$8=0,0,H5/H$8)","v":0},{"$f":"SUM(VAC_ACRE_4)","v":0},{"$f":"IF(J$8=0,0,J5/J$8)","v":0},{"$f":"SUM(VAC_ACRE_5)","v":0},{"$f":"IF(L$8=0,0,L5/L$8)","v":0}]
["Existing Developed Acres",{"$f":"'Existing Land Use'!C6","v":0},{"$f":"IF(B$8=0,0,B6/B$8)","v":0},{"$f":"$B6-D7","v":-1},0,{"$f":"$B6-F7","v":0},0,{"$f":"$B6-H7","v":0},{"$f":"IF(H$8=0,0,H6/H$8)","v":0},{"$f":"$B6-J7","v":0},{"$f":"IF(J$8=0,0,J6/J$8)","v":0},{"$f":"$B6-L7","v":0},{"$f":"IF(L$8=0,0,L6/L$8)","v":0}]
["New Developed / Infill",null,null,{"$f":"SUM(Redev_Acres_1)","v":1},0,{"$f":"SUM(Redev_Acres_2)","v":0},0,{"$f":"SUM(Redev_Acres_3)","v":0},{"$f":"IF(H$8=0,0,H7/H$8)","v":0},{"$f":"SUM(Redev_Acres_4)","v":0},{"$f":"IF(J$8=0,0,J7/J$8)","v":0},{"$f":"SUM(Redev_Acres_5)","v":0},{"$f":"IF(L$8=0,0,L7/L$8)","v":0}]
["Total Acres",{"$f":"SUM(B$4:B$7)","v":0},null,{"$f":"SUM(D$4:D$7)","v":0},null,{"$f":"SUM(F$4:F$7)","v":0},null,{"$f":"SUM(H$4:H$7)","v":0},null,{"$f":"SUM(J$4:J$7)","v":0},null,{"$f":"SUM(L$4:L$7)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Land Area Mix (Sq Ft)"]
["Multifamily",{"$f":"EX_LU_MF","v":0},{"$f":"IFERROR(B37/B$48,0)","v":0},{"$f":"EX_LU_Unchanged_MF_1+SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_1*43560))","v":87120},{"$f":"IFERROR(D37/D$48,0)","v":1},{"$f":"EX_LU_Unchanged_MF_2+SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_2*43560))","v":0},{"$f":"IFERROR(F37/F$48,0)","v":0},{"$f":"EX_LU_Unchanged_MF_3+SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_3*43560))","v":0},{"$f":"IFERROR(H37/H$48,0)","v":0},{"$f":"EX_LU_Unchanged_MF_4+SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_4*43560))","v":0},{"$f":"IFERROR(J37/J$48,0)","v":0},{"$f":"EX_LU_Unchanged_MF_5+SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_5*43560))","v":0},{"$f":"IFERROR(L37/L$48,0)","v":0}]
["Townhome",{"$f":"EX_LU_TH","v":0},0,{"$f":"EX_LU_Unchanged_TH_1+SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_TH_2+SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_TH_3+SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_TH_4+SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_TH_5+SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_5*43560))","v":0},0]
["Single Family",{"$f":"EX_LU_SF_SM+EX_LU_SF_MD+EX_LU_SF_LRG","v":0},0,{"$f":"EX_LU_Unchanged_SF_SM_1+EX_LU_Unchanged_SF_MD_1+EX_LU_Unchanged_SF_LRG_1+SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_SF_SM_2+EX_LU_Unchanged_SF_MD_2+EX_LU_Unchanged_SF_LRG_2+SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_SF_SM_3+EX_LU_Unchanged_SF_MD_3+EX_LU_Unchanged_SF_LRG_3+SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_SF_SM_4+EX_LU_Unchanged_SF_MD_4+EX_LU_Unchanged_SF_LRG_4+SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_SF_SM_5+EX_LU_Unchanged_SF_MD_5+EX_LU_Unchanged_SF_LRG_5+SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_5*43560))","v":0},0]
["Mobile Home",{"$f":"EX_LU_MH","v":0},0,{"$f":"EX_LU_Unchanged_MH_1+SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_MH_2+SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_MH_3+SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_MH_4+SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_MH_5+SUMPRODUCT(D_LUMix_MH_per,(Tot_Acre_5*43560))","v":0},0]
["Retail",{"$f":"EX_LU_RET","v":0},0,{"$f":"EX_LU_Unchanged_RET_1+SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_RET_2+SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_RET_3+SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_RET_4+SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_RET_5+SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_5*43560))","v":0},0]
["Office",{"$f":"EX_LU_OFF","v":0},0,{"$f":"EX_LU_Unchanged_OFF_1+SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_OFF_2+SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_OFF_3+SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_OFF_4+SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_OFF_5+SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_5*43560))","v":0},0]
["Industrial",{"$f":"EX_LU_IND","v":0},0,{"$f":"EX_LU_Unchanged_IND_1+SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_IND_2+SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_IND_3+SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_IND_4+SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_IND_5+SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_5*43560))","v":0},0]
["Public / Civic",{"$f":"EX_LU_PUB","v":0},0,{"$f":"EX_LU_Unchanged_PUB_1+SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PUB_2+SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PUB_3+SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PUB_4+SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PUB_5+SUMPRODUCT(D_LUMix_PUB_per,(Tot_Acre_5*43560))","v":0},0]
["Educational",{"$f":"EX_LU_EDU","v":0},0,{"$f":"EX_LU_Unchanged_EDU_1+SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_EDU_2+SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_EDU_3+SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_EDU_4+SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_EDU_5+SUMPRODUCT(D_LUMix_EDU_per,(Tot_Acre_5*43560))","v":0},0]
["Hotel / Hospitality",{"$f":"EX_LU_HOTEL","v":0},0,{"$f":"EX_LU_Unchanged_HOTEL_1+SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_HOTEL_2+SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_HOTEL_3+SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_HOTEL_4+SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_HOTEL_5+SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_5*43560))","v":0},0]
["Commercial Parking",{"$f":"EX_LU_PRKG","v":0},0,{"$f":"EX_LU_Unchanged_PRKG_1+SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PRKG_2+SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PRKG_3+SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PRKG_4+SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"EX_LU_Unchanged_PRKG_5+SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_5*43560))","v":0},0]
["Total",{"$f":"SUM(B37:B47)","v":0},null,{"$f":"SUM(D37:D46)","v":87120},null,{"$f":"SUM(F37:F46)","v":0},null,{"$f":"SUM(H37:H46)","v":0},null,{"$f":"SUM(J37:J46)","v":0},null,{"$f":"SUM(L37:L46)","v":0}]
["Land Mix Score (Entropy)",null,{"$f":"-(IF(SUM(C37:C40)>0,SUM(C37:C40)*LN(SUM(C37:C40)),0)+IF(SUM(C41:C43,C46:C47)>0,SUM(C41:C43,C46:C47)*LN(SUM(C41:C43,C46:C47)),0)+IF(SUM(C44:C45)>0,SUM(C44:C45)*LN(SUM(C44:C45)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(E37:E40)>0,SUM(E37:E40)*LN(SUM(E37:E40)),0)+IF(SUM(E41:E43,E46:E47)>0,SUM(E41:E43,E46:E47)*LN(SUM(E41:E43,E46:E47)),0)+IF(SUM(E44:E45)>0,SUM(E44:E45)*LN(SUM(E44:E45)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(G37:G40)>0,SUM(G37:G40)*LN(SUM(G37:G40)),0)+IF(SUM(G41:G43,G46:G47)>0,SUM(G41:G43,G46:G47)*LN(SUM(G41:G43,G46:G47)),0)+IF(SUM(G44:G45)>0,SUM(G44:G45)*LN(SUM(G44:G45)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(I37:I40)>0,SUM(I37:I40)*LN(SUM(I37:I40)),0)+IF(SUM(I41:I43,I46:I47)>0,SUM(I41:I43,I46:I47)*LN(SUM(I41:I43,I46:I47)),0)+IF(SUM(I44:I45)>0,SUM(I44:I45)*LN(SUM(I44:I45)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(K37:K40)>0,SUM(K37:K40)*LN(SUM(K37:K40)),0)+IF(SUM(K41:K43,K46:K47)>0,SUM(K41:K43,K46:K47)*LN(SUM(K41:K43,K46:K47)),0)+IF(SUM(K44:K45)>0,SUM(K44:K45)*LN(SUM(K44:K45)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(M37:M40)>0,SUM(M37:M40)*LN(SUM(M37:M40)),0)+IF(SUM(M41:M43,M46:M47)>0,SUM(M41:M43,M46:M47)*LN(SUM(M41:M43,M46:M47)),0)+IF(SUM(M44:M45)>0,SUM(M44:M45)*LN(SUM(M44:M45)),0))/LN(3)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Population"]
["People",{"$f":"EX_POP","v":0},null,{"$f":"EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1)","v":25.416666666666664},null,{"$f":"EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2)","v":0},null,{"$f":"EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3)","v":0},null,{"$f":"EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4)","v":0},null,{"$f":"EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5)","v":0}]
["Average Household Size",{"$f":"IFERROR(EX_POP/EX_HU,0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1))/(SUM(EX_HU)-SUM(Redevd_HU_1)+SUM(HU_1)),0)","v":1.5},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2))/(SUM(EX_HU)-SUM(Redevd_HU_2)+SUM(HU_2)),0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3))/(SUM(EX_HU)-SUM(Redevd_HU_3)+SUM(HU_3)),0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4))/(SUM(EX_HU)-SUM(Redevd_HU_4)+SUM(HU_4)),0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5))/(SUM(EX_HU)-SUM(Redevd_HU_5)+SUM(HU_5)),0)","v":0}]
["Workers per Household"]
["School Aged Children",{"$f":"(EX_MF*SUM(School_Children_Pub_MF,School_Children_Priv_MF))+(SUM(EX_TH,EX_SF_SM)*SUM(School_Children_Pub_TH,School_Children_Priv_TH))+(SUM(EX_SF_MD,EX_SF_LRG)*SUM(School_Children_Pub_SF,School_Children_Priv_SF))","v":0},null,{"$f":"$B$89-((SUM(Redevd_MF_1)*SUM(School_Children_Pub_MF,School_Children_Priv_MF))+(SUM(Redevd_TH_1,Redevd_SF_SM_1)*SUM(School_Children_Pub_TH,School_Children_Priv_TH))+(SUM(Redevd_SF_MD_1,Redevd_SF_LRG_1)*SUM(School_Children_Pub_SF,School_Children_Priv_SF)))+SUMPRODUCT(D_children,HU_1)","v":4.375055555555555},null,{"$f":"$B$89-((SUM(Redevd_MF_2)*SUM(School_Children_Pub_MF,School_Children_Priv_MF))+(SUM(Redevd_TH_2,Redevd_SF_SM_2)*SUM(School_Children_Pub_TH,School_Children_Priv_TH))+(SUM(Redevd_SF_MD_2,Redevd_SF_LRG_2)*SUM(School_Children_Pub_SF,School_Children_Priv_SF)))+SUMPRODUCT(D_children,HU_2)","v":0},null,{"$f":"$B$89-((SUM(Redevd_MF_3)*SUM(School_Children_Pub_MF,School_Children_Priv_MF))+(SUM(Redevd_TH_3,Redevd_SF_SM_3)*SUM(School_Children_Pub_TH,School_Children_Priv_TH))+(SUM(Redevd_SF_MD_3,Redevd_SF_LRG_3)*SUM(School_Children_Pub_SF,School_Children_Priv_SF)))+SUMPRODUCT(D_children,HU_3)","v":0},null,{"$f":"$B$89-((SUM(Redevd_MF_4)*SUM(School_Children_Pub_MF,School_Children_Priv_MF))+(SUM(Redevd_TH_4,Redevd_SF_SM_4)*SUM(School_Children_Pub_TH,School_Children_Priv_TH))+(SUM(Redevd_SF_MD_4,Redevd_SF_LRG_4)*SUM(School_Children_Pub_SF,School_Children_Priv_SF)))+SUMPRODUCT(D_children,HU_4)","v":0},null,{"$f":"$B$89-((SUM(Redevd_MF_5)*SUM(School_Children_Pub_MF,School_Children_Priv_MF))+(SUM(Redevd_TH_5,Redevd_SF_SM_5)*SUM(School_Children_Pub_TH,School_Children_Priv_TH))+(SUM(Redevd_SF_MD_5,Redevd_SF_LRG_5)*SUM(School_Children_Pub_SF,School_Children_Priv_SF)))+SUMPRODUCT(D_children,HU_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Mix"]
["Multifamily",{"$f":"EX_MF","v":0},{"$f":"IFERROR(B131/B$137,0)","v":0},{"$f":"EX_MF-SUM(Redevd_MF_1)+SUM(MF_1)","v":16.944444444444443},{"$f":"IF(SUM(D$131:D$136)=0,0,D131/SUM(D$131:D$136))","v":1.2195221131866383},{"$f":"EX_MF-SUM(Redevd_MF_2)+SUM(MF_2)","v":0},{"$f":"IF(SUM(F$131:F$136)=0,0,F131/SUM(F$131:F$136))","v":0},{"$f":"EX_MF-SUM(Redevd_MF_3)+SUM(MF_3)","v":0},{"$f":"IF(SUM(H$131:H$136)=0,0,H131/SUM(H$131:H$136))","v":0},{"$f":"EX_MF-SUM(Redevd_MF_4)+SUM(MF_4)","v":0},{"$f":"IF(SUM(J$131:J$136)=0,0,J131/SUM(J$131:J$136))","v":0},{"$f":"EX_MF-SUM(Redevd_MF_5)+SUM(MF_5)","v":0},{"$f":"IF(SUM(L$131:L$136)=0,0,L131/SUM(L$131:L$136))","v":0}]
["Townhome",{"$f":"EX_TH","v":0},0,{"$f":"EX_TH-SUM(Redevd_TH_1)+SUM(TH_1)","v":0},0,{"$f":"EX_TH-SUM(Redevd_TH_2)+SUM(TH_2)","v":0},0,{"$f":"EX_TH-SUM(Redevd_TH_3)+SUM(TH_3)","v":0},0,{"$f":"EX_TH-SUM(Redevd_TH_4)+SUM(TH_4)","v":0},0,{"$f":"EX_TH-SUM(Redevd_TH_5)+SUM(TH_5)","v":0},0]
["Small Lot Single Family",{"$f":"EX_SF_SM","v":0},0,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_1)+SUM(SF_SM_1)","v":0},0,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_2)+SUM(SF_SM_2)","v":0},0,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_3)+SUM(SF_SM_3)","v":0},0,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_4)+SUM(SF_SM_4)","v":0},0,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_5)+SUM(SF_SM_5)","v":0},0]
["Conventional Lot Single Family",{"$f":"EX_SF_MD","v":0},0,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_1)+SUM(SF_MD_1)","v":0},0,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_2)+SUM(SF_MD_2)","v":0},0,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_3)+SUM(SF_MD_3)","v":0},0,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_4)+SUM(SF_MD_4)","v":0},0,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_5)+SUM(SF_MD_5)","v":0},0]
["Large Lot Single Family",{"$f":"EX_SF_LRG","v":0},0,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_1)+SUM(SF_LRG_1)","v":0},0,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_2)+SUM(SF_LRG_2)","v":0},0,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_3)+SUM(SF_LRG_3)","v":0},0,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_4)+SUM(SF_LRG_4)","v":0},0,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_5)+SUM(SF_LRG_5)","v":0},0]
["Mobile Home",{"$f":"EX_MH","v":0},0,{"$f":"EX_MH-SUM(Redevd_MH_1)+SUM(MH_1)","v":-3.0501130000000001},-0.21952211318663825,{"$f":"EX_MH-SUM(Redevd_MH_2)+SUM(MH_2)","v":0},0,{"$f":"EX_MH-SUM(Redevd_MH_3)+SUM(MH_3)","v":0},0,{"$f":"EX_MH-SUM(Redevd_MH_4)+SUM(MH_4)","v":0},0,{"$f":"EX_MH-SUM(Redevd_MH_5)+SUM(MH_5)","v":0},0]
["Total Housing Units",{"$f":"SUM(B131:B136)","v":0},null,{"$f":"SUM(D$131:D$136)","v":13.894331444444443},null,{"$f":"SUM(F$131:F$136)","v":0},null,{"$f":"SUM(H$131:H$136)","v":0},null,{"$f":"SUM(J$131:J$136)","v":0},null,{"$f":"SUM(L$131:L$136)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Employment Mix"]
["Retail",{"$f":"EX_RET","v":0},{"$f":"IFERROR(B166/B$172,0)","v":0},{"$f":"EX_RET-SUM(Redevd_RET_1)+SUM(RET_1)","v":0},{"$f":"IFERROR(D166/D$172,0)","v":0},{"$f":"EX_RET-SUM(Redevd_RET_2)+SUM(RET_2)","v":0},{"$f":"IFERROR(F166/F$172,0)","v":0},{"$f":"EX_RET-SUM(Redevd_RET_3)+SUM(RET_3)","v":0},{"$f":"IFERROR(H166/H$172,0)","v":0},{"$f":"EX_RET-SUM(Redevd_RET_4)+SUM(RET_4)","v":0},{"$f":"IFERROR(J166/J$172,0)","v":0},{"$f":"EX_RET-SUM(Redevd_RET_5)+SUM(RET_5)","v":0},{"$f":"IFERROR(L166/L$172,0)","v":0}]
["Office",{"$f":"EX_OFC","v":0},0,{"$f":"EX_OFC-SUM(Redevd_Off_1)+SUM(OFF_1)","v":0},0,{"$f":"EX_OFC-SUM(Redevd_Off_2)+SUM(OFF_2)","v":0},0,{"$f":"EX_OFC-SUM(Redevd_Off_3)+SUM(OFF_3)","v":0},0,{"$f":"EX_OFC-SUM(Redevd_Off_4)+SUM(OFF_4)","v":0},0,{"$f":"EX_OFC-SUM(Redevd_Off_5)+SUM(OFF_5)","v":0},0]
["Industrial",{"$f":"EX_IND","v":0},0,{"$f":"EX_IND-SUM(Redevd_Ind_1)+SUM(IND_1)","v":0},0,{"$f":"EX_IND-SUM(Redevd_Ind_2)+SUM(IND_2)","v":0},0,{"$f":"EX_IND-SUM(Redevd_Ind_3)+SUM(IND_3)","v":0},0,{"$f":"EX_IND-SUM(Redevd_Ind_4)+SUM(IND_4)","v":0},0,{"$f":"EX_IND-SUM(Redevd_Ind_5)+SUM(IND_5)","v":0},0]
["Public / Civic",{"$f":"EX_PUB","v":0},0,{"$f":"EX_PUB-SUM(Redevd_Pub_1)+SUM(PUB_1)","v":0},0,{"$f":"EX_PUB-SUM(Redevd_Pub_2)+SUM(PUB_2)","v":0},0,{"$f":"EX_PUB-SUM(Redevd_Pub_3)+SUM(PUB_3)","v":0},0,{"$f":"EX_PUB-SUM(Redevd_Pub_4)+SUM(PUB_4)","v":0},0,{"$f":"EX_PUB-SUM(Redevd_Pub_5)+SUM(PUB_5)","v":0},0]
["Educational",{"$f":"EX_EDU","v":0},0,{"$f":"EX_EDU-SUM(Redevd_Edu_1)+SUM(EDU_1)","v":0},0,{"$f":"EX_EDU-SUM(Redevd_Edu_2)+SUM(EDU_2)","v":0},0,{"$f":"EX_EDU-SUM(Redevd_Edu_3)+SUM(EDU_3)","v":0},0,{"$f":"EX_EDU-SUM(Redevd_Edu_4)+SUM(EDU_4)","v":0},0,{"$f":"EX_EDU-SUM(Redevd_Edu_5)+SUM(EDU_5)","v":0},0]
["Hotel / Hospitality",{"$f":"EX_HOTEL","v":0},0,{"$f":"EX_HOTEL-SUM(Redevd_Hotel_1)+SUM(HOTEL_1)","v":0},0,{"$f":"EX_HOTEL-SUM(Redevd_Hotel_2)+SUM(HOTEL_2)","v":0},0,{"$f":"EX_HOTEL-SUM(Redevd_Hotel_3)+SUM(HOTEL_3)","v":0},0,{"$f":"EX_HOTEL-SUM(Redevd_Hotel_4)+SUM(HOTEL_4)","v":0},0,{"$f":"EX_HOTEL-SUM(Redevd_Hotel_5)+SUM(HOTEL_5)","v":0},0,"add parking"]
["Total Jobs",{"$f":"SUM(B166:B171)","v":0},null,{"$f":"SUM(D$166:D$171)","v":0},null,{"$f":"SUM(F$166:F$171)","v":0},null,{"$f":"SUM(H$166:H$171)","v":0},null,{"$f":"SUM(J$166:J$171)","v":0},null,{"$f":"SUM(L$166:L$171)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Net New Growth"]
["Population",null,null,{"$f":"SUM(Pop_1)-SUM(Redevd_POP_1)","v":25.416666666666664},null,{"$f":"SUM(Pop_2)-SUM(Redevd_POP_2)","v":0},null,{"$f":"SUM(Pop_3)-SUM(Redevd_POP_3)","v":0},null,{"$f":"SUM(Pop_4)-SUM(Redevd_POP_4)","v":0},null,{"$f":"SUM(Pop_5)-SUM(Redevd_POP_5)","v":0}]
["Housing Units",null,null,{"$f":"SUM(HU_1)-SUM(Redevd_HU_1)","v":16.944444444444443},null,{"$f":"SUM(HU_2)-SUM(Redevd_HU_2)","v":0},null,{"$f":"SUM(HU_3)-SUM(Redevd_HU_3)","v":0},null,{"$f":"SUM(HU_4)-SUM(Redevd_HU_4)","v":0},null,{"$f":"SUM(HU_5)-SUM(Redevd_HU_5)","v":0}]
["Jobs",null,null,{"$f":"SUM(EMP_1)-SUM(Redevd_EMP_1)","v":0},null,{"$f":"SUM(EMP_2)-SUM(Redevd_EMP_2)","v":0},null,{"$f":"SUM(EMP_3)-SUM(Redevd_EMP_3)","v":0},null,{"$f":"SUM(EMP_4)-SUM(Redevd_EMP_4)","v":0},null,{"$f":"SUM(EMP_5)-SUM(Redevd_EMP_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Displacement from Redevelopment"]
["Population",null,null,{"$f":"SUM(Redevd_POP_1)","v":0},null,{"$f":"SUM(Redevd_POP_2)","v":0},null,{"$f":"SUM(Redevd_POP_3)","v":0},null,{"$f":"SUM(Redevd_POP_4)","v":0},null,{"$f":"SUM(Redevd_POP_5)","v":0}]
["Housing Units",null,null,{"$f":"SUM(Redevd_HU_1)","v":0},null,{"$f":"SUM(Redevd_HU_2)","v":0},null,{"$f":"SUM(Redevd_HU_3)","v":0},null,{"$f":"SUM(Redevd_HU_4)","v":0},null,{"$f":"SUM(Redevd_HU_5)","v":0}]
["Jobs",null,null,{"$f":"SUM(Redevd_EMP_1)","v":0},null,{"$f":"SUM(Redevd_EMP_2)","v":0},null,{"$f":"SUM(Redevd_EMP_3)","v":0},null,{"$f":"SUM(Redevd_EMP_4)","v":0},null,{"$f":"SUM(Redevd_EMP_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Jobs/Housing Balance"]
["Jobs-to-Housing Ratio",{"$f":"IFERROR(EX_EMP/EX_HU,0)","v":0},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_1)+SUM(EMP_1))/(EX_HU-SUM(Redevd_HU_1)+SUM(HU_1)),0)","v":0},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_2)+SUM(EMP_2))/(EX_HU-SUM(Redevd_HU_2)+SUM(HU_2)),0)","v":0},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_3)+SUM(EMP_3))/(EX_HU-SUM(Redevd_HU_3)+SUM(HU_3)),0)","v":0},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_4)+SUM(EMP_4))/(EX_HU-SUM(Redevd_HU_4)+SUM(HU_4)),0)","v":0},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_5)+SUM(EMP_5))/(EX_HU-SUM(Redevd_HU_5)+SUM(HU_5)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Density"]
["People per Net Residential Acre",{"$f":"IFERROR(EX_POP/(SUM(EX_LU_MU,EX_LU_MF,EX_LU_TH,EX_LU_SF_SM,EX_LU_SF_MD,EX_LU_SF_LRG,EX_LU_MH)/43560),0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1))/((SUM(EX_LU_Unchanged_MU_1,EX_LU_Unchanged_MF_1,EX_LU_Unchanged_TH_1,EX_LU_Unchanged_SF_SM_1,EX_LU_Unchanged_SF_MD_1,EX_LU_Unchanged_SF_LRG_1,EX_LU_Unchanged_MH_1)/43560)+SUMPRODUCT(Tot_Acre_1,D_LUMix_Res_per)),0)","v":12.708333333333332},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2))/((SUM(EX_LU_Unchanged_MU_2,EX_LU_Unchanged_MF_2,EX_LU_Unchanged_TH_2,EX_LU_Unchanged_SF_SM_2,EX_LU_Unchanged_SF_MD_2,EX_LU_Unchanged_SF_LRG_2,EX_LU_Unchanged_MH_2)/43560)+SUMPRODUCT(Tot_Acre_2,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3))/((SUM(EX_LU_Unchanged_MU_3,EX_LU_Unchanged_MF_3,EX_LU_Unchanged_TH_3,EX_LU_Unchanged_SF_SM_3,EX_LU_Unchanged_SF_MD_3,EX_LU_Unchanged_SF_LRG_3,EX_LU_Unchanged_MH_3)/43560)+SUMPRODUCT(Tot_Acre_3,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4))/((SUM(EX_LU_Unchanged_MU_4,EX_LU_Unchanged_MF_4,EX_LU_Unchanged_TH_4,EX_LU_Unchanged_SF_SM_4,EX_LU_Unchanged_SF_MD_4,EX_LU_Unchanged_SF_LRG_4,EX_LU_Unchanged_MH_4)/43560)+SUMPRODUCT(Tot_Acre_4,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5))/((SUM(EX_LU_Unchanged_MU_5,EX_LU_Unchanged_MF_5,EX_LU_Unchanged_TH_5,EX_LU_Unchanged_SF_SM_5,EX_LU_Unchanged_SF_MD_5,EX_LU_Unchanged_SF_LRG_5,EX_LU_Unchanged_MH_5)/43560)+SUMPRODUCT(Tot_Acre_5,D_LUMix_Res_per)),0)","v":0}]
["Housing Units per Net Res. Acre",{"$f":"IFERROR(EX_HU/(SUM(EX_LU_MU,EX_LU_MF,EX_LU_TH,EX_LU_SF_SM,EX_LU_SF_MD,EX_LU_SF_LRG,EX_LU_MH)/43560),0)","v":0},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_1)+SUM(HU_1))/((SUM(EX_LU_Unchanged_MU_1,EX_LU_Unchanged_MF_1,EX_LU_Unchanged_TH_1,EX_LU_Unchanged_SF_SM_1,EX_LU_Unchanged_SF_MD_1,EX_LU_Unchanged_SF_LRG_1,EX_LU_Unchanged_MH_1)/43560)+SUMPRODUCT(Tot_Acre_1,D_LUMix_Res_per)),0)","v":8.4722222222222214},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_2)+SUM(HU_2))/((SUM(EX_LU_Unchanged_MU_2,EX_LU_Unchanged_MF_2,EX_LU_Unchanged_TH_2,EX_LU_Unchanged_SF_SM_2,EX_LU_Unchanged_SF_MD_2,EX_LU_Unchanged_SF_LRG_2,EX_LU_Unchanged_MH_2)/43560)+SUMPRODUCT(Tot_Acre_2,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_3)+SUM(HU_3))/((SUM(EX_LU_Unchanged_MU_3,EX_LU_Unchanged_MF_3,EX_LU_Unchanged_TH_3,EX_LU_Unchanged_SF_SM_3,EX_LU_Unchanged_SF_MD_3,EX_LU_Unchanged_SF_LRG_3,EX_LU_Unchanged_MH_3)/43560)+SUMPRODUCT(Tot_Acre_3,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_4)+SUM(HU_4))/((SUM(EX_LU_Unchanged_MU_4,EX_LU_Unchanged_MF_4,EX_LU_Unchanged_TH_4,EX_LU_Unchanged_SF_SM_4,EX_LU_Unchanged_SF_MD_4,EX_LU_Unchanged_SF_LRG_4,EX_LU_Unchanged_MH_4)/43560)+SUMPRODUCT(Tot_Acre_4,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_5)+SUM(HU_5))/((SUM(EX_LU_Unchanged_MU_5,EX_LU_Unchanged_MF_5,EX_LU_Unchanged_TH_5,EX_LU_Unchanged_SF_SM_5,EX_LU_Unchanged_SF_MD_5,EX_LU_Unchanged_SF_LRG_5,EX_LU_Unchanged_MH_5)/43560)+SUMPRODUCT(Tot_Acre_5,D_LUMix_Res_per)),0)","v":0}]
["Jobs per Net Employment Acre",{"$f":"IFERROR(EX_EMP/(SUM(EX_LU_RET,EX_LU_OFF,EX_LU_IND,EX_LU_PUB,EX_LU_EDU,EX_LU_HOTEL)/43560),0)","v":0},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_1))+SUM(EMP_1))/((SUM(EX_LU_Unchanged_RET_1,EX_LU_Unchanged_OFF_1,EX_LU_Unchanged_IND_1,EX_LU_Unchanged_PUB_1,EX_LU_Unchanged_EDU_1,EX_LU_Unchanged_HOTEL_1)/43560)+SUMPRODUCT(Tot_Acre_1,D_LUMix_EMP_per)),0)","v":0},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_2))+SUM(EMP_2))/((SUM(EX_LU_Unchanged_RET_2,EX_LU_Unchanged_OFF_2,EX_LU_Unchanged_IND_2,EX_LU_Unchanged_PUB_2,EX_LU_Unchanged_EDU_2,EX_LU_Unchanged_HOTEL_2)/43560)+SUMPRODUCT(Tot_Acre_2,D_LUMix_EMP_per)),0)","v":0},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_3))+SUM(EMP_3))/((SUM(EX_LU_Unchanged_RET_3,EX_LU_Unchanged_OFF_3,EX_LU_Unchanged_IND_3,EX_LU_Unchanged_PUB_3,EX_LU_Unchanged_EDU_3,EX_LU_Unchanged_HOTEL_3)/43560)+SUMPRODUCT(Tot_Acre_3,D_LUMix_EMP_per)),0)","v":0},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_4))+SUM(EMP_4))/((SUM(EX_LU_Unchanged_RET_4,EX_LU_Unchanged_OFF_4,EX_LU_Unchanged_IND_4,EX_LU_Unchanged_PUB_4,EX_LU_Unchanged_EDU_4,EX_LU_Unchanged_HOTEL_4)/43560)+SUMPRODUCT(Tot_Acre_4,D_LUMix_EMP_per)),0)","v":0},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_5))+SUM(EMP_5))/((SUM(EX_LU_Unchanged_RET_5,EX_LU_Unchanged_OFF_5,EX_LU_Unchanged_IND_5,EX_LU_Unchanged_PUB_5,EX_LU_Unchanged_EDU_5,EX_LU_Unchanged_HOTEL_5)/43560)+SUMPRODUCT(Tot_Acre_5,D_LUMix_EMP_per)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Affordability (H + T + E)"]
["Housing Cost / Mo",{"$f":"IF(EX_HU>0,EX_Avg_Housing_Cost_Mo,0)","v":0},{"$f":"IFERROR(B349/B$352,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HU-SUM(Redevd_HU_1)))+SUMPRODUCT(D_Housing_Costs,HU_1))/(EX_HU-SUM(Redevd_HU_1)+SUM(HU_1)),0)","v":0},{"$f":"IFERROR(D349/D$352,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HU-SUM(Redevd_HU_2)))+SUMPRODUCT(D_Housing_Costs,HU_2))/(EX_HU-SUM(Redevd_HU_2)+SUM(HU_2)),0)","v":0},{"$f":"IFERROR(F349/F$352,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HU-SUM(Redevd_HU_3)))+SUMPRODUCT(D_Housing_Costs,HU_3))/(EX_HU-SUM(Redevd_HU_3)+SUM(HU_3)),0)","v":0},{"$f":"IFERROR(H349/H$352,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HU-SUM(Redevd_HU_4)))+SUMPRODUCT(D_Housing_Costs,HU_4))/(EX_HU-SUM(Redevd_HU_4)+SUM(HU_4)),0)","v":0},{"$f":"IFERROR(J349/J$352,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HU-SUM(Redevd_HU_5)))+SUMPRODUCT(D_Housing_Costs,HU_5))/(EX_HU-SUM(Redevd_HU_5)+SUM(HU_5)),0)","v":0},{"$f":"IFERROR(L349/L$352,0)","v":0}]
["Transportation Cost / Mo",0,{"$f":"IFERROR(B350/B$352,0)","v":0},0,0,0,{"$f":"IFERROR(F350/F$352,0)","v":0},0,{"$f":"IFERROR(H350/H$352,0)","v":0},0,{"$f":"IFERROR(J350/J$352,0)","v":0},0,{"$f":"IFERROR(L350/L$352,0)","v":0}]
["Energy Cost / Mo",{"$f":"IFERROR(SUMPRODUCT(EX_Res_by_Type,EX_Res_Energy_Cost)/SUM(EX_HU),0)","v":0},0,{"$f":"IFERROR((((EX_MF-SUM(Redevd_MF_1))*EX_MF_Energy_Cost)+((EX_TH-SUM(Redevd_TH_1))*EX_TH_Energy_Cost)+((EX_SF_SM-SUM(Redevd_SF_SM_1))*EX_SF_SM_Energy_Cost)+((EX_SF_MD-SUM(Redevd_SF_MD_1))*EX_SF_MD_Energy_Cost)+((EX_SF_LRG-SUM(Redevd_SF_LRG_1))*EX_SF_LRG_Energy_Cost)+((EX_MH-SUM(Redevd_MH_1))*EX_MH_Energy_Cost)+SUMPRODUCT(D_Energy_Costs,HU_1))/SUM((EX_HU-SUM(Redevd_HU_1)),HU_1),0)","v":58.06791493248457},1,{"$f":"IFERROR((((EX_MF-SUM(Redevd_MF_2))*EX_MF_Energy_Cost)+((EX_TH-SUM(Redevd_TH_2))*EX_TH_Energy_Cost)+((EX_SF_SM-SUM(Redevd_SF_SM_2))*EX_SF_SM_Energy_Cost)+((EX_SF_MD-SUM(Redevd_SF_MD_2))*EX_SF_MD_Energy_Cost)+((EX_SF_LRG-SUM(Redevd_SF_LRG_2))*EX_SF_LRG_Energy_Cost)+((EX_MH-SUM(Redevd_MH_2))*EX_MH_Energy_Cost)+SUMPRODUCT(D_Energy_Costs,HU_2))/SUM((EX_HU-SUM(Redevd_HU_2)),HU_2),0)","v":0},{"$f":"IFERROR(F351/F$352,0)","v":0},{"$f":"IFERROR((((EX_MF-SUM(Redevd_MF_3))*EX_MF_Energy_Cost)+((EX_TH-SUM(Redevd_TH_3))*EX_TH_Energy_Cost)+((EX_SF_SM-SUM(Redevd_SF_SM_3))*EX_SF_SM_Energy_Cost)+((EX_SF_MD-SUM(Redevd_SF_MD_3))*EX_SF_MD_Energy_Cost)+((EX_SF_LRG-SUM(Redevd_SF_LRG_3))*EX_SF_LRG_Energy_Cost)+((EX_MH-SUM(Redevd_MH_3))*EX_MH_Energy_Cost)+SUMPRODUCT(D_Energy_Costs,HU_3))/SUM((EX_HU-SUM(Redevd_HU_3)),HU_3),0)","v":0},{"$f":"IFERROR(H351/H$352,0)","v":0},{"$f":"IFERROR((((EX_MF-SUM(Redevd_MF_4))*EX_MF_Energy_Cost)+((EX_TH-SUM(Redevd_TH_4))*EX_TH_Energy_Cost)+((EX_SF_SM-SUM(Redevd_SF_SM_4))*EX_SF_SM_Energy_Cost)+((EX_SF_MD-SUM(Redevd_SF_MD_4))*EX_SF_MD_Energy_Cost)+((EX_SF_LRG-SUM(Redevd_SF_LRG_4))*EX_SF_LRG_Energy_Cost)+((EX_MH-SUM(Redevd_MH_4))*EX_MH_Energy_Cost)+SUMPRODUCT(D_Energy_Costs,HU_4))/SUM((EX_HU-SUM(Redevd_HU_4)),HU_4),0)","v":0},{"$f":"IFERROR(J351/J$352,0)","v":0},{"$f":"IFERROR((((EX_MF-SUM(Redevd_MF_5))*EX_MF_Energy_Cost)+((EX_TH-SUM(Redevd_TH_5))*EX_TH_Energy_Cost)+((EX_SF_SM-SUM(Redevd_SF_SM_5))*EX_SF_SM_Energy_Cost)+((EX_SF_MD-SUM(Redevd_SF_MD_5))*EX_SF_MD_Energy_Cost)+((EX_SF_LRG-SUM(Redevd_SF_LRG_5))*EX_SF_LRG_Energy_Cost)+((EX_MH-SUM(Redevd_MH_5))*EX_MH_Energy_Cost)+SUMPRODUCT(D_Energy_Costs,HU_5))/SUM((EX_HU-SUM(Redevd_HU_5)),HU_5),0)","v":0},{"$f":"IFERROR(L351/L$352,0)","v":0}]
["Total Cost / Mo",{"$f":"SUM(B349:B351)","v":0},"/ Mo",{"$f":"SUM(D349:D351)","v":58.06791493248457},"/ Mo",{"$f":"SUM(F349:F351)","v":0},"/ Mo",{"$f":"SUM(H349:H351)","v":0},"/ Mo",{"$f":"SUM(J349:J351)","v":0},"/ Mo",{"$f":"SUM(L349:L351)","v":0},"/ Mo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fiscal",null,null,"$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre"]
["Property Tax Revenue",null,null,{"$f":"SUMPRODUCT(Tot_Acre_1,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Prop_Tax_Acre)/SUM(Tot_Acre_1),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Prop_Tax_Acre)/SUM(Tot_Acre_2),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Prop_Tax_Acre)/SUM(Tot_Acre_3),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Prop_Tax_Acre)/SUM(Tot_Acre_4),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Prop_Tax_Acre)/SUM(Tot_Acre_5),0)","v":0}]
["Sales Tax Revenue",null,null,{"$f":"SUMPRODUCT(Tot_Acre_1,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Sales_Tax_Acre)/SUM(Tot_Acre_1),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Sales_Tax_Acre)/SUM(Tot_Acre_2),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Sales_Tax_Acre)/SUM(Tot_Acre_3),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Sales_Tax_Acre)/SUM(Tot_Acre_4),0)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Sales_Tax_Acre)/SUM(Tot_Acre_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sustainability","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp"]
["Energy Use (1000 BTU/Yr)",{"$f":"IFERROR(SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)/SUM(EX_Res_by_Type),0)","v":0},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!B166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!B167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!B169))/SUM('Summary Total'!B166:B167,'Summary Total'!B169),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_1))/SUM(EX_HU,HU_1),0)","v":80.469035205406044},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!D166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!D167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!D169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_1))/SUM('Summary Total'!D166:D167,'Summary Total'!D169,EMP_1),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_2))/SUM(EX_HU,HU_2),0)","v":0},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!F166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!F167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!F169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_2))/SUM('Summary Total'!F166:F167,'Summary Total'!F169,EMP_2),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_3))/SUM(EX_HU,HU_3),0)","v":0},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!H166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!H167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!H169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_3))/SUM('Summary Total'!H166:H167,'Summary Total'!H169,EMP_3),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_4))/SUM(EX_HU,HU_4),0)","v":0},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!J166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!J167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!J169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_4))/SUM('Summary Total'!J166:J167,'Summary Total'!J169,EMP_4),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_5))/SUM(EX_HU,HU_5),0)","v":0},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!L166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!L167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!L169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_5))/SUM('Summary Total'!L166:L167,'Summary Total'!L169,EMP_5),0)","v":0}]
["Carbon Emissions (Tons/Yr)",{"$f":"IFERROR(SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)/SUM(EX_Res_by_Type),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_1))/SUM(EX_HU,HU_1),0)","v":22.706081598726552},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_2))/SUM(EX_HU,HU_2),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_3))/SUM(EX_HU,HU_3),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_4))/SUM(EX_HU,HU_4),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_5))/SUM(EX_HU,HU_5),0)","v":0}]
["Landscaping Water Use (G/Day)",null,null,{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Landscaping_Water_Unit)/SUM(HU_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Landscaping_Water_Unit)/SUM(HU_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_3,D_Landscaping_Water_Unit)/SUM(HU_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_4,D_Landscaping_Water_Unit)/SUM(HU_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(HU_5,D_Landscaping_Water_Unit)/SUM(HU_5),0)","v":0}]
["Internal Water Consumption (G/Day)",{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$129),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$130),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$131),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$131),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$132),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$131))/EX_HU,0)","v":0},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$129),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$130),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$131),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$131),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$132),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$131),SUMPRODUCT(HU_1,D_Internal_Water_Unit))/SUM(EX_HU,HU_1),0)","v":52.5},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Internal_Water_Emp)/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$129),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$130),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$131),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$131),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$132),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$131),SUMPRODUCT(HU_2,D_Internal_Water_Unit))/SUM(EX_HU,HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Internal_Water_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$129),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$130),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$131),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$131),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$132),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$131),SUMPRODUCT(HU_3,D_Internal_Water_Unit))/SUM(EX_HU,HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_Internal_Water_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$129),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$130),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$131),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$131),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$132),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$131),SUMPRODUCT(HU_4,D_Internal_Water_Unit))/SUM(EX_HU,HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_Internal_Water_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$129),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$130),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$131),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$131),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$132),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$131),SUMPRODUCT(HU_5,D_Internal_Water_Unit))/SUM(EX_HU,HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Internal_Water_Emp)/SUM(EMP_5),0)","v":0}]
["Waste Water (G/Day)",{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$141),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$142),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$143),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$143),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$144),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$143))/EX_HU,0)","v":0},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$141),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$142),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$143),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$143),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$144),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$143),SUMPRODUCT(HU_1,D_Waste_Water_Unit))/SUM(EX_HU,HU_1),0)","v":90},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Waste_Water_Emp)/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$141),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$142),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$143),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$143),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$144),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$143),SUMPRODUCT(HU_2,D_Waste_Water_Unit))/SUM(EX_HU,HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Waste_Water_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$141),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$142),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$143),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$143),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$144),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$143),SUMPRODUCT(HU_3,D_Waste_Water_Unit))/SUM(EX_HU,HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_Waste_Water_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$141),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$142),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$143),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$143),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$144),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$143),SUMPRODUCT(HU_4,D_Waste_Water_Unit))/SUM(EX_HU,HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_Waste_Water_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$141),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$142),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$143),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$143),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$144),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$143),SUMPRODUCT(HU_5,D_Waste_Water_Unit))/SUM(EX_HU,HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Waste_Water_Emp)/SUM(EMP_5),0)","v":0}]
["Solid Waste (lbs/Day)",{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$154),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$155),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$156),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$156),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$157),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$156))/EX_HU,0)","v":0},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$154),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$155),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$156),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$156),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$157),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$156),SUMPRODUCT(HU_1,D_Solid_Waste_Unit))/SUM(EX_HU,HU_1),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Solid_Waste_Emp)/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$154),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$155),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$156),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$156),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$157),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$156),SUMPRODUCT(HU_2,D_Solid_Waste_Unit))/SUM(EX_HU,HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Solid_Waste_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$154),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$155),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$156),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$156),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$157),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$156),SUMPRODUCT(HU_3,D_Solid_Waste_Unit))/SUM(EX_HU,HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_Solid_Waste_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$154),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$155),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$156),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$156),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$157),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$156),SUMPRODUCT(HU_4,D_Solid_Waste_Unit))/SUM(EX_HU,HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_Solid_Waste_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$154),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$155),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$156),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$156),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$157),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$156),SUMPRODUCT(HU_5,D_Solid_Waste_Unit))/SUM(EX_HU,HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Solid_Waste_Emp)/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Vehicle Ownership per Household"]
["Vehicles per Household",null,null,{"$f":"IF(SCENARIO1!$AO$56=0,0,SCENARIO1!#REF!/SCENARIO1!$AO$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AA$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AA$56)","v":0},null,{"$f":"IF(SCENARIO3!$AA$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AA$56)","v":0},null,{"$f":"IF(SCENARIO4!$AA$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AA$56)","v":0},null,{"$f":"IF(SCENARIO5!$AA$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AA$56)","v":0}]
[]
["Vehicle Miles Traveled per Household"]
["Vehicles per Household",null,null,{"$f":"IF(SCENARIO1!$AO$56=0,0,SCENARIO1!#REF!/SCENARIO1!$AO$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AA$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AA$56)","v":0},null,{"$f":"IF(SCENARIO3!$AA$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AA$56)","v":0},null,{"$f":"IF(SCENARIO4!$AA$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AA$56)","v":0},null,{"$f":"IF(SCENARIO5!$AA$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AA$56)","v":0}]
[]
["Travel Mode Split"]
["Drive Alone Trip",null,null,{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
["Auto-Passenger Trip",null,null,{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
["Transit Trip",null,null,{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
["Non-Auto Trip",null,null,{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO1!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO2!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO3!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO4!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}},{"$f":"SCENARIO5!#REF!","v":{"$error":"#REF!"}}]
[]
["Greenhouse Gas Emissions per Household (Tons)",null,null,{"$f":"IF(SCENARIO1!$AO$56=0,0,((SCENARIO1!#REF!/1000)*0.482)/SCENARIO1!$AO$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AA$56=0,0,((SCENARIO2!#REF!/1000)*0.482)/SCENARIO2!$AA$56)","v":0},null,{"$f":"IF(SCENARIO3!$AA$56=0,0,((SCENARIO3!#REF!/1000)*0.482)/SCENARIO3!$AA$56)","v":0},null,{"$f":"IF(SCENARIO4!$AA$56=0,0,((SCENARIO4!#REF!/1000)*0.482)/SCENARIO4!$AA$56)","v":0},null,{"$f":"IF(SCENARIO5!$AA$56=0,0,((SCENARIO5!#REF!/1000)*0.482)/SCENARIO5!$AA$56)","v":0}]

{"sheet":"Proximity","index":9,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,6,0,7],[0,8,0,9],[0,10,0,11],[0,12,0,13],[0,1,1,1],[26,10,26,11],[26,12,26,13],[26,1,27,1],[24,0,25,13],[0,0,1,0],[26,0,27,0],[26,2,26,3],[26,4,26,5],[26,6,26,7],[26,8,26,9],[0,2,0,3],[0,4,0,5]]}
["Amenity Layer","Buffer Distance","Existing",null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5"]
[null,null,"Housing Units","Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs"]
["GIS Layer","Buff_Dist","EX_HU","EX_EMP","HU","EMP","HU","EMP","HU","EMP","HU","EMP","HU","EMP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Percent within Buffer"]
[]
["Amenity Layer","Buffer Distance","Existing",null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5"]
[null,null,"Housing Units","Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs"]
[{"$f":"A4","v":0},{"$f":"B4","v":0},{"$f":"IFERROR(C4/EX_HU,0)","v":0},{"$f":"IFERROR(D4/EX_EMP,0)","v":0},{"$f":"IFERROR(E4/SUM(HU_1),0)","v":0},{"$f":"IFERROR(E4/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(G4/SUM(HU_2),0)","v":0},{"$f":"IFERROR(G4/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(I4/SUM(HU_3),0)","v":0},{"$f":"IFERROR(I4/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(K4/SUM(HU_4),0)","v":0},{"$f":"IFERROR(K4/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(M4/SUM(HU_5),0)","v":0},{"$f":"IFERROR(M4/SUM(EMP_5),0)","v":0}]
[{"$f":"A5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A14","v":0},{"$f":"B14","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SCENARIO1","index":10,"n_rows":61,"n_cols":79,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,63,2,78],[2,48,3,48],[2,55,2,60],[2,61,2,62],[2,28,2,33],[2,38,3,38],[2,39,3,39],[2,49,2,54],[2,11,2,16],[2,41,2,47],[0,0,1,0],[2,34,2,36],[2,37,3,37],[2,40,3,40],[2,19,3,19],[2,20,2,26],[2,27,3,27],[2,2,3,2],[2,3,2,9],[2,10,3,10],[2,1,3,1],[2,17,3,17],[2,18,3,18]]}
["Scenario 1:"]
[]
[null,"Population in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Redeveloped Population","Redeveloped Children","Redeveloped Housing Units","Redeveloped Housing Mix",null,null,null,null,null,null,"Redeveloped Employment","Redeveloped Employment Mix",null,null,null,null,null,"New Acres Consumed",null,null,"Total Acres","Population","Children","New Housing Units","Housing Mix",null,null,null,null,null,null,"New Jobs","Employment Mix",null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials"]
["Development Type",null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Vacant Acres","Developed Acres","Discounted Developed Acres (*Redev %)",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Energy Use (Million BTU/Yr)","GHG Emissions (Tons/Yr)","Landscaping Water Use (G/Day)","Internal Water Consumption (G/Day)","Waste Water (G/Day)","Solid Waste (lbs/Day)","Parking Spaces","Parking SqFt","Land Cost","Rent","Sales Price","Project Value","Residential","Retail","Office","Industrial","Public/Civic","Education","Hotel","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Total Payroll ($/yr)","Sales Tax Revenue ($/yr)"]
["DEV_TYPE","EX_POP","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE","DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"test"},0,0,0,0,0,0,0,0,3.0501130000000001,0,0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B6*(D_Abandonment_Rate+D_Depopulate_Rate),B6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U6*'Project Info'!C$56)+(V6*'Project Info'!C$55)+(W6*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Depopulate_Rate,((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C6*(D_Abandonment_Rate),C6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D6*(D_Abandonment_Rate),(D6*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E6*(D_Abandonment_Rate),(E6*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F6*(D_Abandonment_Rate),(F6*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G6*(D_Abandonment_Rate),(G6*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H6*(D_Abandonment_Rate),(H6*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I6*(D_Abandonment_Rate),(I6*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J6*(D_Abandonment_Rate),(J6*D_Redev_Rate))","v":3.0501130000000001},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K6*(D_Abandonment_Rate+D_Depopulate_Rate),K6*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L6*(D_Abandonment_Rate+D_Depopulate_Rate),L6*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M6*(D_Abandonment_Rate+D_Depopulate_Rate),M6*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N6*(D_Abandonment_Rate+D_Depopulate_Rate),N6*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O6*(D_Abandonment_Rate+D_Depopulate_Rate),O6*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P6*(D_Abandonment_Rate+D_Depopulate_Rate),P6*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q6*(D_Abandonment_Rate+D_Depopulate_Rate),Q6*D_Redev_Rate)","v":0},1,1,{"$f":"IF(D_Abandonment_Rate>0,DEVD_ACRE_1*(D_Abandonment_Rate),D_Redev_Rate*DEVD_ACRE_1)","v":1},{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_1,VAC_ACRE_1+Redev_Acres_1)","v":2},{"$f":"IF(D_Abandonment_Rate>0,0,HU_1*(1-D_Depopulate_Rate)*D_Avg_HH_Size)","v":25.416666666666664},{"$f":"HU_1*D_children","v":4.375055555555555},{"$f":"IF(D_Abandonment_Rate>0,0,(VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))","v":16.944444444444443},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_MF_per))","v":16.944444444444443},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_TH_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_SM_Lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_MD_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_LRG_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_HU_Gross_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_MHper))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,((VAC_ACRE_1*D_EMP_Gross_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_EMP_Gross_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_RETper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_EMP_Gross_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_OFFper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_EMP_Gross_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_INDper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_EMP_Gross_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_PUBper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_EMP_Gross_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_EDUper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_1*D_EMP_Gross_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_HOTELper)*(1-D_Depopulate_Rate))","v":0},{"$f":"(HU_1*D_Energy_Use_Unit)+(EMP_1*D_Energy_Use_EMP)","v":1363.5030965360468},{"$f":"Tot_Acre_1*D_Carbon_Building_Acre","v":104.25198162868021},{"$f":"Tot_Acre_1*D_Landscaping_Water_Acre","v":0},{"$f":"Tot_Acre_1*D_Internal_Water_Acre","v":3176.2499999999995},{"$f":"Tot_Acre_1*D_Waste_Water_Acre","v":1249.9999999999995},{"$f":"Tot_Acre_1*D_Solid_Waste_Acre","v":31.249999999999989},{"$f":"Tot_Acre_1*D_Parking_Spaces","v":0},{"$f":"Tot_Acre_1*D_Parking_SqFt","v":0},{"$f":"Tot_Acre_1*D_Land_Cost_Acre","v":0},{"$f":"HU_1*D_per_Renter*D_Avg_Rent","v":73810},{"$f":"HU_1*D_per_Owner*D_Avg_Sales_Price","v":0},{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO6*(SUM(D6,E6,F6,J6)/(C6+K6)),BO6*SUM('Dev Type Attributes'!DT6:DW6)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(L6/($K6+$C6)),$BO6*'Dev Type Attributes'!DX6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(M6/($K6+$C6)),$BO6*'Dev Type Attributes'!DY6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(N6/($K6+$C6)),$BO6*'Dev Type Attributes'!DZ6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(O6/($K6+$C6)),$BO6*'Dev Type Attributes'!EA6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(P6/($K6+$C6)),$BO6*'Dev Type Attributes'!EB6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(Q6/($K6+$C6)),$BO6*'Dev Type Attributes'!EC6),0)","v":0},{"$f":"Tot_Acre_1*D_Subsidy","v":0},{"$f":"VAC_ACRE_1*D_Tot_Street_Mi_Acre","v":0.22916666666666666},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX6*'Project Info'!$G$62)+($BC6*'Project Info'!$G$66)+(SUM($AY6,$BA6)*'Project Info'!$G$63)+($AZ6*'Project Info'!$G$64)+($BB6*'Project Info'!$G$65))-(($AC6*'Project Info'!$G$62)+($AH6*'Project Info'!$G$66)+(SUM($AD6,$AF6)*'Project Info'!$G$63)+($AE6*'Project Info'!$G$64)+($AG6*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000)*D_Depopulate_Rate)*-1,Tot_Acre_1*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U7*'Project Info'!C$56)+(V7*'Project Info'!C$55)+(W7*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Depopulate_Rate,((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C7*(D_Abandonment_Rate),C7*D_Redev_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO7*(SUM(D7,E7,F7,J7)/(C7+K7)),BO7*SUM('Dev Type Attributes'!DT7:DW7)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(L7/($K7+$C7)),$BO7*'Dev Type Attributes'!DX7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(M7/($K7+$C7)),$BO7*'Dev Type Attributes'!DY7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(N7/($K7+$C7)),$BO7*'Dev Type Attributes'!DZ7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(O7/($K7+$C7)),$BO7*'Dev Type Attributes'!EA7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(P7/($K7+$C7)),$BO7*'Dev Type Attributes'!EB7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(Q7/($K7+$C7)),$BO7*'Dev Type Attributes'!EC7),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX7*'Project Info'!$G$62)+($BC7*'Project Info'!$G$66)+(SUM($AY7,$BA7)*'Project Info'!$G$63)+($AZ7*'Project Info'!$G$64)+($BB7*'Project Info'!$G$65))-(($AC7*'Project Info'!$G$62)+($AH7*'Project Info'!$G$66)+(SUM($AD7,$AF7)*'Project Info'!$G$63)+($AE7*'Project Info'!$G$64)+($AG7*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U8*'Project Info'!C$56)+(V8*'Project Info'!C$55)+(W8*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Depopulate_Rate,((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C8*(D_Abandonment_Rate),C8*D_Redev_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO8*(SUM(D8,E8,F8,J8)/(C8+K8)),BO8*SUM('Dev Type Attributes'!DT8:DW8)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(L8/($K8+$C8)),$BO8*'Dev Type Attributes'!DX8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(M8/($K8+$C8)),$BO8*'Dev Type Attributes'!DY8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(N8/($K8+$C8)),$BO8*'Dev Type Attributes'!DZ8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(O8/($K8+$C8)),$BO8*'Dev Type Attributes'!EA8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(P8/($K8+$C8)),$BO8*'Dev Type Attributes'!EB8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(Q8/($K8+$C8)),$BO8*'Dev Type Attributes'!EC8),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX8*'Project Info'!$G$62)+($BC8*'Project Info'!$G$66)+(SUM($AY8,$BA8)*'Project Info'!$G$63)+($AZ8*'Project Info'!$G$64)+($BB8*'Project Info'!$G$65))-(($AC8*'Project Info'!$G$62)+($AH8*'Project Info'!$G$66)+(SUM($AD8,$AF8)*'Project Info'!$G$63)+($AE8*'Project Info'!$G$64)+($AG8*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U9*'Project Info'!C$56)+(V9*'Project Info'!C$55)+(W9*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Depopulate_Rate,((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO9*(SUM(D9,E9,F9,J9)/(C9+K9)),BO9*SUM('Dev Type Attributes'!DT9:DW9)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(L9/($K9+$C9)),$BO9*'Dev Type Attributes'!DX9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(M9/($K9+$C9)),$BO9*'Dev Type Attributes'!DY9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(N9/($K9+$C9)),$BO9*'Dev Type Attributes'!DZ9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(O9/($K9+$C9)),$BO9*'Dev Type Attributes'!EA9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(P9/($K9+$C9)),$BO9*'Dev Type Attributes'!EB9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(Q9/($K9+$C9)),$BO9*'Dev Type Attributes'!EC9),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX9*'Project Info'!$G$62)+($BC9*'Project Info'!$G$66)+(SUM($AY9,$BA9)*'Project Info'!$G$63)+($AZ9*'Project Info'!$G$64)+($BB9*'Project Info'!$G$65))-(($AC9*'Project Info'!$G$62)+($AH9*'Project Info'!$G$66)+(SUM($AD9,$AF9)*'Project Info'!$G$63)+($AE9*'Project Info'!$G$64)+($AG9*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U10*'Project Info'!C$56)+(V10*'Project Info'!C$55)+(W10*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Depopulate_Rate,((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO10*(SUM(D10,E10,F10,J10)/(C10+K10)),BO10*SUM('Dev Type Attributes'!DT10:DW10)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(L10/($K10+$C10)),$BO10*'Dev Type Attributes'!DX10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(M10/($K10+$C10)),$BO10*'Dev Type Attributes'!DY10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(N10/($K10+$C10)),$BO10*'Dev Type Attributes'!DZ10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(O10/($K10+$C10)),$BO10*'Dev Type Attributes'!EA10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(P10/($K10+$C10)),$BO10*'Dev Type Attributes'!EB10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(Q10/($K10+$C10)),$BO10*'Dev Type Attributes'!EC10),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX10*'Project Info'!$G$62)+($BC10*'Project Info'!$G$66)+(SUM($AY10,$BA10)*'Project Info'!$G$63)+($AZ10*'Project Info'!$G$64)+($BB10*'Project Info'!$G$65))-(($AC10*'Project Info'!$G$62)+($AH10*'Project Info'!$G$66)+(SUM($AD10,$AF10)*'Project Info'!$G$63)+($AE10*'Project Info'!$G$64)+($AG10*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U11*'Project Info'!C$56)+(V11*'Project Info'!C$55)+(W11*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Depopulate_Rate,((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO11*(SUM(D11,E11,F11,J11)/(C11+K11)),BO11*SUM('Dev Type Attributes'!DT11:DW11)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(L11/($K11+$C11)),$BO11*'Dev Type Attributes'!DX11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(M11/($K11+$C11)),$BO11*'Dev Type Attributes'!DY11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(N11/($K11+$C11)),$BO11*'Dev Type Attributes'!DZ11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(O11/($K11+$C11)),$BO11*'Dev Type Attributes'!EA11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(P11/($K11+$C11)),$BO11*'Dev Type Attributes'!EB11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(Q11/($K11+$C11)),$BO11*'Dev Type Attributes'!EC11),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX11*'Project Info'!$G$62)+($BC11*'Project Info'!$G$66)+(SUM($AY11,$BA11)*'Project Info'!$G$63)+($AZ11*'Project Info'!$G$64)+($BB11*'Project Info'!$G$65))-(($AC11*'Project Info'!$G$62)+($AH11*'Project Info'!$G$66)+(SUM($AD11,$AF11)*'Project Info'!$G$63)+($AE11*'Project Info'!$G$64)+($AG11*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U12*'Project Info'!C$56)+(V12*'Project Info'!C$55)+(W12*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Depopulate_Rate,((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO12*(SUM(D12,E12,F12,J12)/(C12+K12)),BO12*SUM('Dev Type Attributes'!DT12:DW12)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(L12/($K12+$C12)),$BO12*'Dev Type Attributes'!DX12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(M12/($K12+$C12)),$BO12*'Dev Type Attributes'!DY12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(N12/($K12+$C12)),$BO12*'Dev Type Attributes'!DZ12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(O12/($K12+$C12)),$BO12*'Dev Type Attributes'!EA12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(P12/($K12+$C12)),$BO12*'Dev Type Attributes'!EB12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(Q12/($K12+$C12)),$BO12*'Dev Type Attributes'!EC12),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX12*'Project Info'!$G$62)+($BC12*'Project Info'!$G$66)+(SUM($AY12,$BA12)*'Project Info'!$G$63)+($AZ12*'Project Info'!$G$64)+($BB12*'Project Info'!$G$65))-(($AC12*'Project Info'!$G$62)+($AH12*'Project Info'!$G$66)+(SUM($AD12,$AF12)*'Project Info'!$G$63)+($AE12*'Project Info'!$G$64)+($AG12*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U13*'Project Info'!C$56)+(V13*'Project Info'!C$55)+(W13*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Depopulate_Rate,((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO13*(SUM(D13,E13,F13,J13)/(C13+K13)),BO13*SUM('Dev Type Attributes'!DT13:DW13)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(L13/($K13+$C13)),$BO13*'Dev Type Attributes'!DX13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(M13/($K13+$C13)),$BO13*'Dev Type Attributes'!DY13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(N13/($K13+$C13)),$BO13*'Dev Type Attributes'!DZ13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(O13/($K13+$C13)),$BO13*'Dev Type Attributes'!EA13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(P13/($K13+$C13)),$BO13*'Dev Type Attributes'!EB13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(Q13/($K13+$C13)),$BO13*'Dev Type Attributes'!EC13),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX13*'Project Info'!$G$62)+($BC13*'Project Info'!$G$66)+(SUM($AY13,$BA13)*'Project Info'!$G$63)+($AZ13*'Project Info'!$G$64)+($BB13*'Project Info'!$G$65))-(($AC13*'Project Info'!$G$62)+($AH13*'Project Info'!$G$66)+(SUM($AD13,$AF13)*'Project Info'!$G$63)+($AE13*'Project Info'!$G$64)+($AG13*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B14*(D_Abandonment_Rate+D_Depopulate_Rate),B14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U14*'Project Info'!C$56)+(V14*'Project Info'!C$55)+(W14*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Depopulate_Rate,((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C14*(D_Abandonment_Rate),C14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D14*(D_Abandonment_Rate),(D14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E14*(D_Abandonment_Rate),(E14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F14*(D_Abandonment_Rate),(F14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G14*(D_Abandonment_Rate),(G14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H14*(D_Abandonment_Rate),(H14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I14*(D_Abandonment_Rate),(I14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J14*(D_Abandonment_Rate),(J14*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K14*(D_Abandonment_Rate+D_Depopulate_Rate),K14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L14*(D_Abandonment_Rate+D_Depopulate_Rate),L14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M14*(D_Abandonment_Rate+D_Depopulate_Rate),M14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N14*(D_Abandonment_Rate+D_Depopulate_Rate),N14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O14*(D_Abandonment_Rate+D_Depopulate_Rate),O14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P14*(D_Abandonment_Rate+D_Depopulate_Rate),P14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q14*(D_Abandonment_Rate+D_Depopulate_Rate),Q14*D_Redev_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO14*(SUM(D14,E14,F14,J14)/(C14+K14)),BO14*SUM('Dev Type Attributes'!DT14:DW14)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(L14/($K14+$C14)),$BO14*'Dev Type Attributes'!DX14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(M14/($K14+$C14)),$BO14*'Dev Type Attributes'!DY14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(N14/($K14+$C14)),$BO14*'Dev Type Attributes'!DZ14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(O14/($K14+$C14)),$BO14*'Dev Type Attributes'!EA14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(P14/($K14+$C14)),$BO14*'Dev Type Attributes'!EB14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(Q14/($K14+$C14)),$BO14*'Dev Type Attributes'!EC14),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX14*'Project Info'!$G$62)+($BC14*'Project Info'!$G$66)+(SUM($AY14,$BA14)*'Project Info'!$G$63)+($AZ14*'Project Info'!$G$64)+($BB14*'Project Info'!$G$65))-(($AC14*'Project Info'!$G$62)+($AH14*'Project Info'!$G$66)+(SUM($AD14,$AF14)*'Project Info'!$G$63)+($AE14*'Project Info'!$G$64)+($AG14*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000)*D_Depopulate_Rate)*-1,Tot_Acre_1*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U15*'Project Info'!C$56)+(V15*'Project Info'!C$55)+(W15*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Depopulate_Rate,((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO15*(SUM(D15,E15,F15,J15)/(C15+K15)),BO15*SUM('Dev Type Attributes'!DT15:DW15)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(L15/($K15+$C15)),$BO15*'Dev Type Attributes'!DX15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(M15/($K15+$C15)),$BO15*'Dev Type Attributes'!DY15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(N15/($K15+$C15)),$BO15*'Dev Type Attributes'!DZ15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(O15/($K15+$C15)),$BO15*'Dev Type Attributes'!EA15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(P15/($K15+$C15)),$BO15*'Dev Type Attributes'!EB15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(Q15/($K15+$C15)),$BO15*'Dev Type Attributes'!EC15),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX15*'Project Info'!$G$62)+($BC15*'Project Info'!$G$66)+(SUM($AY15,$BA15)*'Project Info'!$G$63)+($AZ15*'Project Info'!$G$64)+($BB15*'Project Info'!$G$65))-(($AC15*'Project Info'!$G$62)+($AH15*'Project Info'!$G$66)+(SUM($AD15,$AF15)*'Project Info'!$G$63)+($AE15*'Project Info'!$G$64)+($AG15*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U16*'Project Info'!C$56)+(V16*'Project Info'!C$55)+(W16*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Depopulate_Rate,((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO16*(SUM(D16,E16,F16,J16)/(C16+K16)),BO16*SUM('Dev Type Attributes'!DT16:DW16)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(L16/($K16+$C16)),$BO16*'Dev Type Attributes'!DX16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(M16/($K16+$C16)),$BO16*'Dev Type Attributes'!DY16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(N16/($K16+$C16)),$BO16*'Dev Type Attributes'!DZ16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(O16/($K16+$C16)),$BO16*'Dev Type Attributes'!EA16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(P16/($K16+$C16)),$BO16*'Dev Type Attributes'!EB16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(Q16/($K16+$C16)),$BO16*'Dev Type Attributes'!EC16),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX16*'Project Info'!$G$62)+($BC16*'Project Info'!$G$66)+(SUM($AY16,$BA16)*'Project Info'!$G$63)+($AZ16*'Project Info'!$G$64)+($BB16*'Project Info'!$G$65))-(($AC16*'Project Info'!$G$62)+($AH16*'Project Info'!$G$66)+(SUM($AD16,$AF16)*'Project Info'!$G$63)+($AE16*'Project Info'!$G$64)+($AG16*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U17*'Project Info'!C$56)+(V17*'Project Info'!C$55)+(W17*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Depopulate_Rate,((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO17*(SUM(D17,E17,F17,J17)/(C17+K17)),BO17*SUM('Dev Type Attributes'!DT17:DW17)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(L17/($K17+$C17)),$BO17*'Dev Type Attributes'!DX17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(M17/($K17+$C17)),$BO17*'Dev Type Attributes'!DY17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(N17/($K17+$C17)),$BO17*'Dev Type Attributes'!DZ17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(O17/($K17+$C17)),$BO17*'Dev Type Attributes'!EA17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(P17/($K17+$C17)),$BO17*'Dev Type Attributes'!EB17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(Q17/($K17+$C17)),$BO17*'Dev Type Attributes'!EC17),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX17*'Project Info'!$G$62)+($BC17*'Project Info'!$G$66)+(SUM($AY17,$BA17)*'Project Info'!$G$63)+($AZ17*'Project Info'!$G$64)+($BB17*'Project Info'!$G$65))-(($AC17*'Project Info'!$G$62)+($AH17*'Project Info'!$G$66)+(SUM($AD17,$AF17)*'Project Info'!$G$63)+($AE17*'Project Info'!$G$64)+($AG17*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U18*'Project Info'!C$56)+(V18*'Project Info'!C$55)+(W18*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Depopulate_Rate,((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO18*(SUM(D18,E18,F18,J18)/(C18+K18)),BO18*SUM('Dev Type Attributes'!DT18:DW18)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(L18/($K18+$C18)),$BO18*'Dev Type Attributes'!DX18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(M18/($K18+$C18)),$BO18*'Dev Type Attributes'!DY18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(N18/($K18+$C18)),$BO18*'Dev Type Attributes'!DZ18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(O18/($K18+$C18)),$BO18*'Dev Type Attributes'!EA18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(P18/($K18+$C18)),$BO18*'Dev Type Attributes'!EB18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(Q18/($K18+$C18)),$BO18*'Dev Type Attributes'!EC18),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX18*'Project Info'!$G$62)+($BC18*'Project Info'!$G$66)+(SUM($AY18,$BA18)*'Project Info'!$G$63)+($AZ18*'Project Info'!$G$64)+($BB18*'Project Info'!$G$65))-(($AC18*'Project Info'!$G$62)+($AH18*'Project Info'!$G$66)+(SUM($AD18,$AF18)*'Project Info'!$G$63)+($AE18*'Project Info'!$G$64)+($AG18*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U19*'Project Info'!C$56)+(V19*'Project Info'!C$55)+(W19*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Depopulate_Rate,((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO19*(SUM(D19,E19,F19,J19)/(C19+K19)),BO19*SUM('Dev Type Attributes'!DT19:DW19)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(L19/($K19+$C19)),$BO19*'Dev Type Attributes'!DX19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(M19/($K19+$C19)),$BO19*'Dev Type Attributes'!DY19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(N19/($K19+$C19)),$BO19*'Dev Type Attributes'!DZ19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(O19/($K19+$C19)),$BO19*'Dev Type Attributes'!EA19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(P19/($K19+$C19)),$BO19*'Dev Type Attributes'!EB19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(Q19/($K19+$C19)),$BO19*'Dev Type Attributes'!EC19),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX19*'Project Info'!$G$62)+($BC19*'Project Info'!$G$66)+(SUM($AY19,$BA19)*'Project Info'!$G$63)+($AZ19*'Project Info'!$G$64)+($BB19*'Project Info'!$G$65))-(($AC19*'Project Info'!$G$62)+($AH19*'Project Info'!$G$66)+(SUM($AD19,$AF19)*'Project Info'!$G$63)+($AE19*'Project Info'!$G$64)+($AG19*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U20*'Project Info'!C$56)+(V20*'Project Info'!C$55)+(W20*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Depopulate_Rate,((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO20*(SUM(D20,E20,F20,J20)/(C20+K20)),BO20*SUM('Dev Type Attributes'!DT20:DW20)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(L20/($K20+$C20)),$BO20*'Dev Type Attributes'!DX20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(M20/($K20+$C20)),$BO20*'Dev Type Attributes'!DY20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(N20/($K20+$C20)),$BO20*'Dev Type Attributes'!DZ20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(O20/($K20+$C20)),$BO20*'Dev Type Attributes'!EA20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(P20/($K20+$C20)),$BO20*'Dev Type Attributes'!EB20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(Q20/($K20+$C20)),$BO20*'Dev Type Attributes'!EC20),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX20*'Project Info'!$G$62)+($BC20*'Project Info'!$G$66)+(SUM($AY20,$BA20)*'Project Info'!$G$63)+($AZ20*'Project Info'!$G$64)+($BB20*'Project Info'!$G$65))-(($AC20*'Project Info'!$G$62)+($AH20*'Project Info'!$G$66)+(SUM($AD20,$AF20)*'Project Info'!$G$63)+($AE20*'Project Info'!$G$64)+($AG20*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U21*'Project Info'!C$56)+(V21*'Project Info'!C$55)+(W21*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Depopulate_Rate,((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO21*(SUM(D21,E21,F21,J21)/(C21+K21)),BO21*SUM('Dev Type Attributes'!DT21:DW21)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(L21/($K21+$C21)),$BO21*'Dev Type Attributes'!DX21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(M21/($K21+$C21)),$BO21*'Dev Type Attributes'!DY21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(N21/($K21+$C21)),$BO21*'Dev Type Attributes'!DZ21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(O21/($K21+$C21)),$BO21*'Dev Type Attributes'!EA21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(P21/($K21+$C21)),$BO21*'Dev Type Attributes'!EB21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(Q21/($K21+$C21)),$BO21*'Dev Type Attributes'!EC21),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX21*'Project Info'!$G$62)+($BC21*'Project Info'!$G$66)+(SUM($AY21,$BA21)*'Project Info'!$G$63)+($AZ21*'Project Info'!$G$64)+($BB21*'Project Info'!$G$65))-(($AC21*'Project Info'!$G$62)+($AH21*'Project Info'!$G$66)+(SUM($AD21,$AF21)*'Project Info'!$G$63)+($AE21*'Project Info'!$G$64)+($AG21*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U22*'Project Info'!C$56)+(V22*'Project Info'!C$55)+(W22*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Depopulate_Rate,((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO22*(SUM(D22,E22,F22,J22)/(C22+K22)),BO22*SUM('Dev Type Attributes'!DT22:DW22)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(L22/($K22+$C22)),$BO22*'Dev Type Attributes'!DX22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(M22/($K22+$C22)),$BO22*'Dev Type Attributes'!DY22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(N22/($K22+$C22)),$BO22*'Dev Type Attributes'!DZ22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(O22/($K22+$C22)),$BO22*'Dev Type Attributes'!EA22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(P22/($K22+$C22)),$BO22*'Dev Type Attributes'!EB22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(Q22/($K22+$C22)),$BO22*'Dev Type Attributes'!EC22),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX22*'Project Info'!$G$62)+($BC22*'Project Info'!$G$66)+(SUM($AY22,$BA22)*'Project Info'!$G$63)+($AZ22*'Project Info'!$G$64)+($BB22*'Project Info'!$G$65))-(($AC22*'Project Info'!$G$62)+($AH22*'Project Info'!$G$66)+(SUM($AD22,$AF22)*'Project Info'!$G$63)+($AE22*'Project Info'!$G$64)+($AG22*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U23*'Project Info'!C$56)+(V23*'Project Info'!C$55)+(W23*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Depopulate_Rate,((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO23*(SUM(D23,E23,F23,J23)/(C23+K23)),BO23*SUM('Dev Type Attributes'!DT23:DW23)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(L23/($K23+$C23)),$BO23*'Dev Type Attributes'!DX23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(M23/($K23+$C23)),$BO23*'Dev Type Attributes'!DY23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(N23/($K23+$C23)),$BO23*'Dev Type Attributes'!DZ23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(O23/($K23+$C23)),$BO23*'Dev Type Attributes'!EA23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(P23/($K23+$C23)),$BO23*'Dev Type Attributes'!EB23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(Q23/($K23+$C23)),$BO23*'Dev Type Attributes'!EC23),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX23*'Project Info'!$G$62)+($BC23*'Project Info'!$G$66)+(SUM($AY23,$BA23)*'Project Info'!$G$63)+($AZ23*'Project Info'!$G$64)+($BB23*'Project Info'!$G$65))-(($AC23*'Project Info'!$G$62)+($AH23*'Project Info'!$G$66)+(SUM($AD23,$AF23)*'Project Info'!$G$63)+($AE23*'Project Info'!$G$64)+($AG23*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U24*'Project Info'!C$56)+(V24*'Project Info'!C$55)+(W24*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Depopulate_Rate,((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO24*(SUM(D24,E24,F24,J24)/(C24+K24)),BO24*SUM('Dev Type Attributes'!DT24:DW24)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(L24/($K24+$C24)),$BO24*'Dev Type Attributes'!DX24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(M24/($K24+$C24)),$BO24*'Dev Type Attributes'!DY24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(N24/($K24+$C24)),$BO24*'Dev Type Attributes'!DZ24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(O24/($K24+$C24)),$BO24*'Dev Type Attributes'!EA24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(P24/($K24+$C24)),$BO24*'Dev Type Attributes'!EB24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(Q24/($K24+$C24)),$BO24*'Dev Type Attributes'!EC24),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX24*'Project Info'!$G$62)+($BC24*'Project Info'!$G$66)+(SUM($AY24,$BA24)*'Project Info'!$G$63)+($AZ24*'Project Info'!$G$64)+($BB24*'Project Info'!$G$65))-(($AC24*'Project Info'!$G$62)+($AH24*'Project Info'!$G$66)+(SUM($AD24,$AF24)*'Project Info'!$G$63)+($AE24*'Project Info'!$G$64)+($AG24*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U25*'Project Info'!C$56)+(V25*'Project Info'!C$55)+(W25*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Depopulate_Rate,((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO25*(SUM(D25,E25,F25,J25)/(C25+K25)),BO25*SUM('Dev Type Attributes'!DT25:DW25)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(L25/($K25+$C25)),$BO25*'Dev Type Attributes'!DX25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(M25/($K25+$C25)),$BO25*'Dev Type Attributes'!DY25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(N25/($K25+$C25)),$BO25*'Dev Type Attributes'!DZ25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(O25/($K25+$C25)),$BO25*'Dev Type Attributes'!EA25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(P25/($K25+$C25)),$BO25*'Dev Type Attributes'!EB25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(Q25/($K25+$C25)),$BO25*'Dev Type Attributes'!EC25),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX25*'Project Info'!$G$62)+($BC25*'Project Info'!$G$66)+(SUM($AY25,$BA25)*'Project Info'!$G$63)+($AZ25*'Project Info'!$G$64)+($BB25*'Project Info'!$G$65))-(($AC25*'Project Info'!$G$62)+($AH25*'Project Info'!$G$66)+(SUM($AD25,$AF25)*'Project Info'!$G$63)+($AE25*'Project Info'!$G$64)+($AG25*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U26*'Project Info'!C$56)+(V26*'Project Info'!C$55)+(W26*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Depopulate_Rate,((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO26*(SUM(D26,E26,F26,J26)/(C26+K26)),BO26*SUM('Dev Type Attributes'!DT26:DW26)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(L26/($K26+$C26)),$BO26*'Dev Type Attributes'!DX26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(M26/($K26+$C26)),$BO26*'Dev Type Attributes'!DY26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(N26/($K26+$C26)),$BO26*'Dev Type Attributes'!DZ26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(O26/($K26+$C26)),$BO26*'Dev Type Attributes'!EA26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(P26/($K26+$C26)),$BO26*'Dev Type Attributes'!EB26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(Q26/($K26+$C26)),$BO26*'Dev Type Attributes'!EC26),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX26*'Project Info'!$G$62)+($BC26*'Project Info'!$G$66)+(SUM($AY26,$BA26)*'Project Info'!$G$63)+($AZ26*'Project Info'!$G$64)+($BB26*'Project Info'!$G$65))-(($AC26*'Project Info'!$G$62)+($AH26*'Project Info'!$G$66)+(SUM($AD26,$AF26)*'Project Info'!$G$63)+($AE26*'Project Info'!$G$64)+($AG26*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U27*'Project Info'!C$56)+(V27*'Project Info'!C$55)+(W27*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Depopulate_Rate,((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO27*(SUM(D27,E27,F27,J27)/(C27+K27)),BO27*SUM('Dev Type Attributes'!DT27:DW27)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(L27/($K27+$C27)),$BO27*'Dev Type Attributes'!DX27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(M27/($K27+$C27)),$BO27*'Dev Type Attributes'!DY27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(N27/($K27+$C27)),$BO27*'Dev Type Attributes'!DZ27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(O27/($K27+$C27)),$BO27*'Dev Type Attributes'!EA27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(P27/($K27+$C27)),$BO27*'Dev Type Attributes'!EB27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(Q27/($K27+$C27)),$BO27*'Dev Type Attributes'!EC27),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX27*'Project Info'!$G$62)+($BC27*'Project Info'!$G$66)+(SUM($AY27,$BA27)*'Project Info'!$G$63)+($AZ27*'Project Info'!$G$64)+($BB27*'Project Info'!$G$65))-(($AC27*'Project Info'!$G$62)+($AH27*'Project Info'!$G$66)+(SUM($AD27,$AF27)*'Project Info'!$G$63)+($AE27*'Project Info'!$G$64)+($AG27*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U28*'Project Info'!C$56)+(V28*'Project Info'!C$55)+(W28*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Depopulate_Rate,((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO28*(SUM(D28,E28,F28,J28)/(C28+K28)),BO28*SUM('Dev Type Attributes'!DT28:DW28)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(L28/($K28+$C28)),$BO28*'Dev Type Attributes'!DX28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(M28/($K28+$C28)),$BO28*'Dev Type Attributes'!DY28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(N28/($K28+$C28)),$BO28*'Dev Type Attributes'!DZ28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(O28/($K28+$C28)),$BO28*'Dev Type Attributes'!EA28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(P28/($K28+$C28)),$BO28*'Dev Type Attributes'!EB28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(Q28/($K28+$C28)),$BO28*'Dev Type Attributes'!EC28),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX28*'Project Info'!$G$62)+($BC28*'Project Info'!$G$66)+(SUM($AY28,$BA28)*'Project Info'!$G$63)+($AZ28*'Project Info'!$G$64)+($BB28*'Project Info'!$G$65))-(($AC28*'Project Info'!$G$62)+($AH28*'Project Info'!$G$66)+(SUM($AD28,$AF28)*'Project Info'!$G$63)+($AE28*'Project Info'!$G$64)+($AG28*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U29*'Project Info'!C$56)+(V29*'Project Info'!C$55)+(W29*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Depopulate_Rate,((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO29*(SUM(D29,E29,F29,J29)/(C29+K29)),BO29*SUM('Dev Type Attributes'!DT29:DW29)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(L29/($K29+$C29)),$BO29*'Dev Type Attributes'!DX29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(M29/($K29+$C29)),$BO29*'Dev Type Attributes'!DY29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(N29/($K29+$C29)),$BO29*'Dev Type Attributes'!DZ29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(O29/($K29+$C29)),$BO29*'Dev Type Attributes'!EA29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(P29/($K29+$C29)),$BO29*'Dev Type Attributes'!EB29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(Q29/($K29+$C29)),$BO29*'Dev Type Attributes'!EC29),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX29*'Project Info'!$G$62)+($BC29*'Project Info'!$G$66)+(SUM($AY29,$BA29)*'Project Info'!$G$63)+($AZ29*'Project Info'!$G$64)+($BB29*'Project Info'!$G$65))-(($AC29*'Project Info'!$G$62)+($AH29*'Project Info'!$G$66)+(SUM($AD29,$AF29)*'Project Info'!$G$63)+($AE29*'Project Info'!$G$64)+($AG29*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U30*'Project Info'!C$56)+(V30*'Project Info'!C$55)+(W30*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Depopulate_Rate,((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO30*(SUM(D30,E30,F30,J30)/(C30+K30)),BO30*SUM('Dev Type Attributes'!DT30:DW30)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(L30/($K30+$C30)),$BO30*'Dev Type Attributes'!DX30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(M30/($K30+$C30)),$BO30*'Dev Type Attributes'!DY30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(N30/($K30+$C30)),$BO30*'Dev Type Attributes'!DZ30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(O30/($K30+$C30)),$BO30*'Dev Type Attributes'!EA30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(P30/($K30+$C30)),$BO30*'Dev Type Attributes'!EB30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(Q30/($K30+$C30)),$BO30*'Dev Type Attributes'!EC30),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX30*'Project Info'!$G$62)+($BC30*'Project Info'!$G$66)+(SUM($AY30,$BA30)*'Project Info'!$G$63)+($AZ30*'Project Info'!$G$64)+($BB30*'Project Info'!$G$65))-(($AC30*'Project Info'!$G$62)+($AH30*'Project Info'!$G$66)+(SUM($AD30,$AF30)*'Project Info'!$G$63)+($AE30*'Project Info'!$G$64)+($AG30*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U31*'Project Info'!C$56)+(V31*'Project Info'!C$55)+(W31*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Depopulate_Rate,((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO31*(SUM(D31,E31,F31,J31)/(C31+K31)),BO31*SUM('Dev Type Attributes'!DT31:DW31)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(L31/($K31+$C31)),$BO31*'Dev Type Attributes'!DX31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(M31/($K31+$C31)),$BO31*'Dev Type Attributes'!DY31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(N31/($K31+$C31)),$BO31*'Dev Type Attributes'!DZ31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(O31/($K31+$C31)),$BO31*'Dev Type Attributes'!EA31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(P31/($K31+$C31)),$BO31*'Dev Type Attributes'!EB31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(Q31/($K31+$C31)),$BO31*'Dev Type Attributes'!EC31),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX31*'Project Info'!$G$62)+($BC31*'Project Info'!$G$66)+(SUM($AY31,$BA31)*'Project Info'!$G$63)+($AZ31*'Project Info'!$G$64)+($BB31*'Project Info'!$G$65))-(($AC31*'Project Info'!$G$62)+($AH31*'Project Info'!$G$66)+(SUM($AD31,$AF31)*'Project Info'!$G$63)+($AE31*'Project Info'!$G$64)+($AG31*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U32*'Project Info'!C$56)+(V32*'Project Info'!C$55)+(W32*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Depopulate_Rate,((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO32*(SUM(D32,E32,F32,J32)/(C32+K32)),BO32*SUM('Dev Type Attributes'!DT32:DW32)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(L32/($K32+$C32)),$BO32*'Dev Type Attributes'!DX32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(M32/($K32+$C32)),$BO32*'Dev Type Attributes'!DY32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(N32/($K32+$C32)),$BO32*'Dev Type Attributes'!DZ32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(O32/($K32+$C32)),$BO32*'Dev Type Attributes'!EA32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(P32/($K32+$C32)),$BO32*'Dev Type Attributes'!EB32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(Q32/($K32+$C32)),$BO32*'Dev Type Attributes'!EC32),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX32*'Project Info'!$G$62)+($BC32*'Project Info'!$G$66)+(SUM($AY32,$BA32)*'Project Info'!$G$63)+($AZ32*'Project Info'!$G$64)+($BB32*'Project Info'!$G$65))-(($AC32*'Project Info'!$G$62)+($AH32*'Project Info'!$G$66)+(SUM($AD32,$AF32)*'Project Info'!$G$63)+($AE32*'Project Info'!$G$64)+($AG32*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U33*'Project Info'!C$56)+(V33*'Project Info'!C$55)+(W33*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Depopulate_Rate,((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO33*(SUM(D33,E33,F33,J33)/(C33+K33)),BO33*SUM('Dev Type Attributes'!DT33:DW33)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(L33/($K33+$C33)),$BO33*'Dev Type Attributes'!DX33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(M33/($K33+$C33)),$BO33*'Dev Type Attributes'!DY33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(N33/($K33+$C33)),$BO33*'Dev Type Attributes'!DZ33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(O33/($K33+$C33)),$BO33*'Dev Type Attributes'!EA33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(P33/($K33+$C33)),$BO33*'Dev Type Attributes'!EB33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(Q33/($K33+$C33)),$BO33*'Dev Type Attributes'!EC33),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX33*'Project Info'!$G$62)+($BC33*'Project Info'!$G$66)+(SUM($AY33,$BA33)*'Project Info'!$G$63)+($AZ33*'Project Info'!$G$64)+($BB33*'Project Info'!$G$65))-(($AC33*'Project Info'!$G$62)+($AH33*'Project Info'!$G$66)+(SUM($AD33,$AF33)*'Project Info'!$G$63)+($AE33*'Project Info'!$G$64)+($AG33*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U34*'Project Info'!C$56)+(V34*'Project Info'!C$55)+(W34*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Depopulate_Rate,((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO34*(SUM(D34,E34,F34,J34)/(C34+K34)),BO34*SUM('Dev Type Attributes'!DT34:DW34)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(L34/($K34+$C34)),$BO34*'Dev Type Attributes'!DX34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(M34/($K34+$C34)),$BO34*'Dev Type Attributes'!DY34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(N34/($K34+$C34)),$BO34*'Dev Type Attributes'!DZ34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(O34/($K34+$C34)),$BO34*'Dev Type Attributes'!EA34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(P34/($K34+$C34)),$BO34*'Dev Type Attributes'!EB34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(Q34/($K34+$C34)),$BO34*'Dev Type Attributes'!EC34),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX34*'Project Info'!$G$62)+($BC34*'Project Info'!$G$66)+(SUM($AY34,$BA34)*'Project Info'!$G$63)+($AZ34*'Project Info'!$G$64)+($BB34*'Project Info'!$G$65))-(($AC34*'Project Info'!$G$62)+($AH34*'Project Info'!$G$66)+(SUM($AD34,$AF34)*'Project Info'!$G$63)+($AE34*'Project Info'!$G$64)+($AG34*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U35*'Project Info'!C$56)+(V35*'Project Info'!C$55)+(W35*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Depopulate_Rate,((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO35*(SUM(D35,E35,F35,J35)/(C35+K35)),BO35*SUM('Dev Type Attributes'!DT35:DW35)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(L35/($K35+$C35)),$BO35*'Dev Type Attributes'!DX35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(M35/($K35+$C35)),$BO35*'Dev Type Attributes'!DY35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(N35/($K35+$C35)),$BO35*'Dev Type Attributes'!DZ35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(O35/($K35+$C35)),$BO35*'Dev Type Attributes'!EA35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(P35/($K35+$C35)),$BO35*'Dev Type Attributes'!EB35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(Q35/($K35+$C35)),$BO35*'Dev Type Attributes'!EC35),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX35*'Project Info'!$G$62)+($BC35*'Project Info'!$G$66)+(SUM($AY35,$BA35)*'Project Info'!$G$63)+($AZ35*'Project Info'!$G$64)+($BB35*'Project Info'!$G$65))-(($AC35*'Project Info'!$G$62)+($AH35*'Project Info'!$G$66)+(SUM($AD35,$AF35)*'Project Info'!$G$63)+($AE35*'Project Info'!$G$64)+($AG35*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B36*(D_Abandonment_Rate+D_Depopulate_Rate),B36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U36*'Project Info'!C$56)+(V36*'Project Info'!C$55)+(W36*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Depopulate_Rate,((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C36*(D_Abandonment_Rate),C36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D36*(D_Abandonment_Rate),(D36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E36*(D_Abandonment_Rate),(E36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F36*(D_Abandonment_Rate),(F36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G36*(D_Abandonment_Rate),(G36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H36*(D_Abandonment_Rate),(H36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I36*(D_Abandonment_Rate),(I36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J36*(D_Abandonment_Rate),(J36*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K36*(D_Abandonment_Rate+D_Depopulate_Rate),K36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L36*(D_Abandonment_Rate+D_Depopulate_Rate),L36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M36*(D_Abandonment_Rate+D_Depopulate_Rate),M36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N36*(D_Abandonment_Rate+D_Depopulate_Rate),N36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O36*(D_Abandonment_Rate+D_Depopulate_Rate),O36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P36*(D_Abandonment_Rate+D_Depopulate_Rate),P36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q36*(D_Abandonment_Rate+D_Depopulate_Rate),Q36*D_Redev_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO36*(SUM(D36,E36,F36,J36)/(C36+K36)),BO36*SUM('Dev Type Attributes'!DT36:DW36)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(L36/($K36+$C36)),$BO36*'Dev Type Attributes'!DX36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(M36/($K36+$C36)),$BO36*'Dev Type Attributes'!DY36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(N36/($K36+$C36)),$BO36*'Dev Type Attributes'!DZ36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(O36/($K36+$C36)),$BO36*'Dev Type Attributes'!EA36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(P36/($K36+$C36)),$BO36*'Dev Type Attributes'!EB36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(Q36/($K36+$C36)),$BO36*'Dev Type Attributes'!EC36),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX36*'Project Info'!$G$62)+($BC36*'Project Info'!$G$66)+(SUM($AY36,$BA36)*'Project Info'!$G$63)+($AZ36*'Project Info'!$G$64)+($BB36*'Project Info'!$G$65))-(($AC36*'Project Info'!$G$62)+($AH36*'Project Info'!$G$66)+(SUM($AD36,$AF36)*'Project Info'!$G$63)+($AE36*'Project Info'!$G$64)+($AG36*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000)*D_Depopulate_Rate)*-1,Tot_Acre_1*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U37*'Project Info'!C$56)+(V37*'Project Info'!C$55)+(W37*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Depopulate_Rate,((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO37*(SUM(D37,E37,F37,J37)/(C37+K37)),BO37*SUM('Dev Type Attributes'!DT37:DW37)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(L37/($K37+$C37)),$BO37*'Dev Type Attributes'!DX37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(M37/($K37+$C37)),$BO37*'Dev Type Attributes'!DY37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(N37/($K37+$C37)),$BO37*'Dev Type Attributes'!DZ37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(O37/($K37+$C37)),$BO37*'Dev Type Attributes'!EA37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(P37/($K37+$C37)),$BO37*'Dev Type Attributes'!EB37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(Q37/($K37+$C37)),$BO37*'Dev Type Attributes'!EC37),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX37*'Project Info'!$G$62)+($BC37*'Project Info'!$G$66)+(SUM($AY37,$BA37)*'Project Info'!$G$63)+($AZ37*'Project Info'!$G$64)+($BB37*'Project Info'!$G$65))-(($AC37*'Project Info'!$G$62)+($AH37*'Project Info'!$G$66)+(SUM($AD37,$AF37)*'Project Info'!$G$63)+($AE37*'Project Info'!$G$64)+($AG37*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U38*'Project Info'!C$56)+(V38*'Project Info'!C$55)+(W38*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Depopulate_Rate,((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_1,VAC_ACRE_1+Redev_Acres_1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO38*(SUM(D38,E38,F38,J38)/(C38+K38)),BO38*SUM('Dev Type Attributes'!DT38:DW38)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(L38/($K38+$C38)),$BO38*'Dev Type Attributes'!DX38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(M38/($K38+$C38)),$BO38*'Dev Type Attributes'!DY38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(N38/($K38+$C38)),$BO38*'Dev Type Attributes'!DZ38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(O38/($K38+$C38)),$BO38*'Dev Type Attributes'!EA38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(P38/($K38+$C38)),$BO38*'Dev Type Attributes'!EB38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(Q38/($K38+$C38)),$BO38*'Dev Type Attributes'!EC38),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX38*'Project Info'!$G$62)+($BC38*'Project Info'!$G$66)+(SUM($AY38,$BA38)*'Project Info'!$G$63)+($AZ38*'Project Info'!$G$64)+($BB38*'Project Info'!$G$65))-(($AC38*'Project Info'!$G$62)+($AH38*'Project Info'!$G$66)+(SUM($AD38,$AF38)*'Project Info'!$G$63)+($AE38*'Project Info'!$G$64)+($AG38*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U39*'Project Info'!C$56)+(V39*'Project Info'!C$55)+(W39*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Depopulate_Rate,((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO39*(SUM(D39,E39,F39,J39)/(C39+K39)),BO39*SUM('Dev Type Attributes'!DT39:DW39)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(L39/($K39+$C39)),$BO39*'Dev Type Attributes'!DX39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(M39/($K39+$C39)),$BO39*'Dev Type Attributes'!DY39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(N39/($K39+$C39)),$BO39*'Dev Type Attributes'!DZ39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(O39/($K39+$C39)),$BO39*'Dev Type Attributes'!EA39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(P39/($K39+$C39)),$BO39*'Dev Type Attributes'!EB39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(Q39/($K39+$C39)),$BO39*'Dev Type Attributes'!EC39),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX39*'Project Info'!$G$62)+($BC39*'Project Info'!$G$66)+(SUM($AY39,$BA39)*'Project Info'!$G$63)+($AZ39*'Project Info'!$G$64)+($BB39*'Project Info'!$G$65))-(($AC39*'Project Info'!$G$62)+($AH39*'Project Info'!$G$66)+(SUM($AD39,$AF39)*'Project Info'!$G$63)+($AE39*'Project Info'!$G$64)+($AG39*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U40*'Project Info'!C$56)+(V40*'Project Info'!C$55)+(W40*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Depopulate_Rate,((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO40*(SUM(D40,E40,F40,J40)/(C40+K40)),BO40*SUM('Dev Type Attributes'!DT40:DW40)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(L40/($K40+$C40)),$BO40*'Dev Type Attributes'!DX40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(M40/($K40+$C40)),$BO40*'Dev Type Attributes'!DY40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(N40/($K40+$C40)),$BO40*'Dev Type Attributes'!DZ40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(O40/($K40+$C40)),$BO40*'Dev Type Attributes'!EA40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(P40/($K40+$C40)),$BO40*'Dev Type Attributes'!EB40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(Q40/($K40+$C40)),$BO40*'Dev Type Attributes'!EC40),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX40*'Project Info'!$G$62)+($BC40*'Project Info'!$G$66)+(SUM($AY40,$BA40)*'Project Info'!$G$63)+($AZ40*'Project Info'!$G$64)+($BB40*'Project Info'!$G$65))-(($AC40*'Project Info'!$G$62)+($AH40*'Project Info'!$G$66)+(SUM($AD40,$AF40)*'Project Info'!$G$63)+($AE40*'Project Info'!$G$64)+($AG40*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U41*'Project Info'!C$56)+(V41*'Project Info'!C$55)+(W41*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Depopulate_Rate,((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO41*(SUM(D41,E41,F41,J41)/(C41+K41)),BO41*SUM('Dev Type Attributes'!DT41:DW41)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(L41/($K41+$C41)),$BO41*'Dev Type Attributes'!DX41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(M41/($K41+$C41)),$BO41*'Dev Type Attributes'!DY41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(N41/($K41+$C41)),$BO41*'Dev Type Attributes'!DZ41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(O41/($K41+$C41)),$BO41*'Dev Type Attributes'!EA41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(P41/($K41+$C41)),$BO41*'Dev Type Attributes'!EB41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(Q41/($K41+$C41)),$BO41*'Dev Type Attributes'!EC41),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX41*'Project Info'!$G$62)+($BC41*'Project Info'!$G$66)+(SUM($AY41,$BA41)*'Project Info'!$G$63)+($AZ41*'Project Info'!$G$64)+($BB41*'Project Info'!$G$65))-(($AC41*'Project Info'!$G$62)+($AH41*'Project Info'!$G$66)+(SUM($AD41,$AF41)*'Project Info'!$G$63)+($AE41*'Project Info'!$G$64)+($AG41*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U42*'Project Info'!C$56)+(V42*'Project Info'!C$55)+(W42*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Depopulate_Rate,((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO42*(SUM(D42,E42,F42,J42)/(C42+K42)),BO42*SUM('Dev Type Attributes'!DT42:DW42)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(L42/($K42+$C42)),$BO42*'Dev Type Attributes'!DX42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(M42/($K42+$C42)),$BO42*'Dev Type Attributes'!DY42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(N42/($K42+$C42)),$BO42*'Dev Type Attributes'!DZ42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(O42/($K42+$C42)),$BO42*'Dev Type Attributes'!EA42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(P42/($K42+$C42)),$BO42*'Dev Type Attributes'!EB42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(Q42/($K42+$C42)),$BO42*'Dev Type Attributes'!EC42),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX42*'Project Info'!$G$62)+($BC42*'Project Info'!$G$66)+(SUM($AY42,$BA42)*'Project Info'!$G$63)+($AZ42*'Project Info'!$G$64)+($BB42*'Project Info'!$G$65))-(($AC42*'Project Info'!$G$62)+($AH42*'Project Info'!$G$66)+(SUM($AD42,$AF42)*'Project Info'!$G$63)+($AE42*'Project Info'!$G$64)+($AG42*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U43*'Project Info'!C$56)+(V43*'Project Info'!C$55)+(W43*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Depopulate_Rate,((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO43*(SUM(D43,E43,F43,J43)/(C43+K43)),BO43*SUM('Dev Type Attributes'!DT43:DW43)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(L43/($K43+$C43)),$BO43*'Dev Type Attributes'!DX43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(M43/($K43+$C43)),$BO43*'Dev Type Attributes'!DY43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(N43/($K43+$C43)),$BO43*'Dev Type Attributes'!DZ43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(O43/($K43+$C43)),$BO43*'Dev Type Attributes'!EA43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(P43/($K43+$C43)),$BO43*'Dev Type Attributes'!EB43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(Q43/($K43+$C43)),$BO43*'Dev Type Attributes'!EC43),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX43*'Project Info'!$G$62)+($BC43*'Project Info'!$G$66)+(SUM($AY43,$BA43)*'Project Info'!$G$63)+($AZ43*'Project Info'!$G$64)+($BB43*'Project Info'!$G$65))-(($AC43*'Project Info'!$G$62)+($AH43*'Project Info'!$G$66)+(SUM($AD43,$AF43)*'Project Info'!$G$63)+($AE43*'Project Info'!$G$64)+($AG43*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U44*'Project Info'!C$56)+(V44*'Project Info'!C$55)+(W44*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Depopulate_Rate,((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO44*(SUM(D44,E44,F44,J44)/(C44+K44)),BO44*SUM('Dev Type Attributes'!DT44:DW44)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(L44/($K44+$C44)),$BO44*'Dev Type Attributes'!DX44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(M44/($K44+$C44)),$BO44*'Dev Type Attributes'!DY44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(N44/($K44+$C44)),$BO44*'Dev Type Attributes'!DZ44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(O44/($K44+$C44)),$BO44*'Dev Type Attributes'!EA44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(P44/($K44+$C44)),$BO44*'Dev Type Attributes'!EB44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(Q44/($K44+$C44)),$BO44*'Dev Type Attributes'!EC44),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX44*'Project Info'!$G$62)+($BC44*'Project Info'!$G$66)+(SUM($AY44,$BA44)*'Project Info'!$G$63)+($AZ44*'Project Info'!$G$64)+($BB44*'Project Info'!$G$65))-(($AC44*'Project Info'!$G$62)+($AH44*'Project Info'!$G$66)+(SUM($AD44,$AF44)*'Project Info'!$G$63)+($AE44*'Project Info'!$G$64)+($AG44*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U45*'Project Info'!C$56)+(V45*'Project Info'!C$55)+(W45*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Depopulate_Rate,((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO45*(SUM(D45,E45,F45,J45)/(C45+K45)),BO45*SUM('Dev Type Attributes'!DT45:DW45)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(L45/($K45+$C45)),$BO45*'Dev Type Attributes'!DX45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(M45/($K45+$C45)),$BO45*'Dev Type Attributes'!DY45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(N45/($K45+$C45)),$BO45*'Dev Type Attributes'!DZ45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(O45/($K45+$C45)),$BO45*'Dev Type Attributes'!EA45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(P45/($K45+$C45)),$BO45*'Dev Type Attributes'!EB45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(Q45/($K45+$C45)),$BO45*'Dev Type Attributes'!EC45),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX45*'Project Info'!$G$62)+($BC45*'Project Info'!$G$66)+(SUM($AY45,$BA45)*'Project Info'!$G$63)+($AZ45*'Project Info'!$G$64)+($BB45*'Project Info'!$G$65))-(($AC45*'Project Info'!$G$62)+($AH45*'Project Info'!$G$66)+(SUM($AD45,$AF45)*'Project Info'!$G$63)+($AE45*'Project Info'!$G$64)+($AG45*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U46*'Project Info'!C$56)+(V46*'Project Info'!C$55)+(W46*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Depopulate_Rate,((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO46*(SUM(D46,E46,F46,J46)/(C46+K46)),BO46*SUM('Dev Type Attributes'!DT46:DW46)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(L46/($K46+$C46)),$BO46*'Dev Type Attributes'!DX46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(M46/($K46+$C46)),$BO46*'Dev Type Attributes'!DY46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(N46/($K46+$C46)),$BO46*'Dev Type Attributes'!DZ46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(O46/($K46+$C46)),$BO46*'Dev Type Attributes'!EA46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(P46/($K46+$C46)),$BO46*'Dev Type Attributes'!EB46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(Q46/($K46+$C46)),$BO46*'Dev Type Attributes'!EC46),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX46*'Project Info'!$G$62)+($BC46*'Project Info'!$G$66)+(SUM($AY46,$BA46)*'Project Info'!$G$63)+($AZ46*'Project Info'!$G$64)+($BB46*'Project Info'!$G$65))-(($AC46*'Project Info'!$G$62)+($AH46*'Project Info'!$G$66)+(SUM($AD46,$AF46)*'Project Info'!$G$63)+($AE46*'Project Info'!$G$64)+($AG46*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U47*'Project Info'!C$56)+(V47*'Project Info'!C$55)+(W47*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Depopulate_Rate,((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO47*(SUM(D47,E47,F47,J47)/(C47+K47)),BO47*SUM('Dev Type Attributes'!DT47:DW47)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(L47/($K47+$C47)),$BO47*'Dev Type Attributes'!DX47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(M47/($K47+$C47)),$BO47*'Dev Type Attributes'!DY47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(N47/($K47+$C47)),$BO47*'Dev Type Attributes'!DZ47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(O47/($K47+$C47)),$BO47*'Dev Type Attributes'!EA47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(P47/($K47+$C47)),$BO47*'Dev Type Attributes'!EB47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(Q47/($K47+$C47)),$BO47*'Dev Type Attributes'!EC47),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX47*'Project Info'!$G$62)+($BC47*'Project Info'!$G$66)+(SUM($AY47,$BA47)*'Project Info'!$G$63)+($AZ47*'Project Info'!$G$64)+($BB47*'Project Info'!$G$65))-(($AC47*'Project Info'!$G$62)+($AH47*'Project Info'!$G$66)+(SUM($AD47,$AF47)*'Project Info'!$G$63)+($AE47*'Project Info'!$G$64)+($AG47*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U48*'Project Info'!C$56)+(V48*'Project Info'!C$55)+(W48*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Depopulate_Rate,((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO48*(SUM(D48,E48,F48,J48)/(C48+K48)),BO48*SUM('Dev Type Attributes'!DT48:DW48)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(L48/($K48+$C48)),$BO48*'Dev Type Attributes'!DX48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(M48/($K48+$C48)),$BO48*'Dev Type Attributes'!DY48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(N48/($K48+$C48)),$BO48*'Dev Type Attributes'!DZ48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(O48/($K48+$C48)),$BO48*'Dev Type Attributes'!EA48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(P48/($K48+$C48)),$BO48*'Dev Type Attributes'!EB48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(Q48/($K48+$C48)),$BO48*'Dev Type Attributes'!EC48),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX48*'Project Info'!$G$62)+($BC48*'Project Info'!$G$66)+(SUM($AY48,$BA48)*'Project Info'!$G$63)+($AZ48*'Project Info'!$G$64)+($BB48*'Project Info'!$G$65))-(($AC48*'Project Info'!$G$62)+($AH48*'Project Info'!$G$66)+(SUM($AD48,$AF48)*'Project Info'!$G$63)+($AE48*'Project Info'!$G$64)+($AG48*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U49*'Project Info'!C$56)+(V49*'Project Info'!C$55)+(W49*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Depopulate_Rate,((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO49*(SUM(D49,E49,F49,J49)/(C49+K49)),BO49*SUM('Dev Type Attributes'!DT49:DW49)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(L49/($K49+$C49)),$BO49*'Dev Type Attributes'!DX49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(M49/($K49+$C49)),$BO49*'Dev Type Attributes'!DY49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(N49/($K49+$C49)),$BO49*'Dev Type Attributes'!DZ49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(O49/($K49+$C49)),$BO49*'Dev Type Attributes'!EA49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(P49/($K49+$C49)),$BO49*'Dev Type Attributes'!EB49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(Q49/($K49+$C49)),$BO49*'Dev Type Attributes'!EC49),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX49*'Project Info'!$G$62)+($BC49*'Project Info'!$G$66)+(SUM($AY49,$BA49)*'Project Info'!$G$63)+($AZ49*'Project Info'!$G$64)+($BB49*'Project Info'!$G$65))-(($AC49*'Project Info'!$G$62)+($AH49*'Project Info'!$G$66)+(SUM($AD49,$AF49)*'Project Info'!$G$63)+($AE49*'Project Info'!$G$64)+($AG49*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U50*'Project Info'!C$56)+(V50*'Project Info'!C$55)+(W50*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Depopulate_Rate,((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO50*(SUM(D50,E50,F50,J50)/(C50+K50)),BO50*SUM('Dev Type Attributes'!DT50:DW50)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(L50/($K50+$C50)),$BO50*'Dev Type Attributes'!DX50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(M50/($K50+$C50)),$BO50*'Dev Type Attributes'!DY50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(N50/($K50+$C50)),$BO50*'Dev Type Attributes'!DZ50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(O50/($K50+$C50)),$BO50*'Dev Type Attributes'!EA50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(P50/($K50+$C50)),$BO50*'Dev Type Attributes'!EB50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(Q50/($K50+$C50)),$BO50*'Dev Type Attributes'!EC50),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX50*'Project Info'!$G$62)+($BC50*'Project Info'!$G$66)+(SUM($AY50,$BA50)*'Project Info'!$G$63)+($AZ50*'Project Info'!$G$64)+($BB50*'Project Info'!$G$65))-(($AC50*'Project Info'!$G$62)+($AH50*'Project Info'!$G$66)+(SUM($AD50,$AF50)*'Project Info'!$G$63)+($AE50*'Project Info'!$G$64)+($AG50*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U51*'Project Info'!C$56)+(V51*'Project Info'!C$55)+(W51*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Depopulate_Rate,((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO51*(SUM(D51,E51,F51,J51)/(C51+K51)),BO51*SUM('Dev Type Attributes'!DT51:DW51)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(L51/($K51+$C51)),$BO51*'Dev Type Attributes'!DX51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(M51/($K51+$C51)),$BO51*'Dev Type Attributes'!DY51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(N51/($K51+$C51)),$BO51*'Dev Type Attributes'!DZ51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(O51/($K51+$C51)),$BO51*'Dev Type Attributes'!EA51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(P51/($K51+$C51)),$BO51*'Dev Type Attributes'!EB51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(Q51/($K51+$C51)),$BO51*'Dev Type Attributes'!EC51),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX51*'Project Info'!$G$62)+($BC51*'Project Info'!$G$66)+(SUM($AY51,$BA51)*'Project Info'!$G$63)+($AZ51*'Project Info'!$G$64)+($BB51*'Project Info'!$G$65))-(($AC51*'Project Info'!$G$62)+($AH51*'Project Info'!$G$66)+(SUM($AD51,$AF51)*'Project Info'!$G$63)+($AE51*'Project Info'!$G$64)+($AG51*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U52*'Project Info'!C$56)+(V52*'Project Info'!C$55)+(W52*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Depopulate_Rate,((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO52*(SUM(D52,E52,F52,J52)/(C52+K52)),BO52*SUM('Dev Type Attributes'!DT52:DW52)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(L52/($K52+$C52)),$BO52*'Dev Type Attributes'!DX52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(M52/($K52+$C52)),$BO52*'Dev Type Attributes'!DY52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(N52/($K52+$C52)),$BO52*'Dev Type Attributes'!DZ52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(O52/($K52+$C52)),$BO52*'Dev Type Attributes'!EA52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(P52/($K52+$C52)),$BO52*'Dev Type Attributes'!EB52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(Q52/($K52+$C52)),$BO52*'Dev Type Attributes'!EC52),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX52*'Project Info'!$G$62)+($BC52*'Project Info'!$G$66)+(SUM($AY52,$BA52)*'Project Info'!$G$63)+($AZ52*'Project Info'!$G$64)+($BB52*'Project Info'!$G$65))-(($AC52*'Project Info'!$G$62)+($AH52*'Project Info'!$G$66)+(SUM($AD52,$AF52)*'Project Info'!$G$63)+($AE52*'Project Info'!$G$64)+($AG52*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U53*'Project Info'!C$56)+(V53*'Project Info'!C$55)+(W53*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Depopulate_Rate,((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO53*(SUM(D53,E53,F53,J53)/(C53+K53)),BO53*SUM('Dev Type Attributes'!DT53:DW53)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(L53/($K53+$C53)),$BO53*'Dev Type Attributes'!DX53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(M53/($K53+$C53)),$BO53*'Dev Type Attributes'!DY53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(N53/($K53+$C53)),$BO53*'Dev Type Attributes'!DZ53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(O53/($K53+$C53)),$BO53*'Dev Type Attributes'!EA53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(P53/($K53+$C53)),$BO53*'Dev Type Attributes'!EB53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(Q53/($K53+$C53)),$BO53*'Dev Type Attributes'!EC53),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX53*'Project Info'!$G$62)+($BC53*'Project Info'!$G$66)+(SUM($AY53,$BA53)*'Project Info'!$G$63)+($AZ53*'Project Info'!$G$64)+($BB53*'Project Info'!$G$65))-(($AC53*'Project Info'!$G$62)+($AH53*'Project Info'!$G$66)+(SUM($AD53,$AF53)*'Project Info'!$G$63)+($AE53*'Project Info'!$G$64)+($AG53*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U54*'Project Info'!C$56)+(V54*'Project Info'!C$55)+(W54*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Depopulate_Rate,((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO54*(SUM(D54,E54,F54,J54)/(C54+K54)),BO54*SUM('Dev Type Attributes'!DT54:DW54)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(L54/($K54+$C54)),$BO54*'Dev Type Attributes'!DX54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(M54/($K54+$C54)),$BO54*'Dev Type Attributes'!DY54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(N54/($K54+$C54)),$BO54*'Dev Type Attributes'!DZ54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(O54/($K54+$C54)),$BO54*'Dev Type Attributes'!EA54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(P54/($K54+$C54)),$BO54*'Dev Type Attributes'!EB54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(Q54/($K54+$C54)),$BO54*'Dev Type Attributes'!EC54),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX54*'Project Info'!$G$62)+($BC54*'Project Info'!$G$66)+(SUM($AY54,$BA54)*'Project Info'!$G$63)+($AZ54*'Project Info'!$G$64)+($BB54*'Project Info'!$G$65))-(($AC54*'Project Info'!$G$62)+($AH54*'Project Info'!$G$66)+(SUM($AD54,$AF54)*'Project Info'!$G$63)+($AE54*'Project Info'!$G$64)+($AG54*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(U55*'Project Info'!C$56)+(V55*'Project Info'!C$55)+(W55*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Depopulate_Rate,((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55)*D_Depopulate_Rate)*-1),Tot_Acre_1*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO55*(SUM(D55,E55,F55,J55)/(C55+K55)),BO55*SUM('Dev Type Attributes'!DT55:DW55)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(L55/($K55+$C55)),$BO55*'Dev Type Attributes'!DX55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(M55/($K55+$C55)),$BO55*'Dev Type Attributes'!DY55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(N55/($K55+$C55)),$BO55*'Dev Type Attributes'!DZ55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(O55/($K55+$C55)),$BO55*'Dev Type Attributes'!EA55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(P55/($K55+$C55)),$BO55*'Dev Type Attributes'!EB55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(Q55/($K55+$C55)),$BO55*'Dev Type Attributes'!EC55),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_1*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX55*'Project Info'!$G$62)+($BC55*'Project Info'!$G$66)+(SUM($AY55,$BA55)*'Project Info'!$G$63)+($AZ55*'Project Info'!$G$64)+($BB55*'Project Info'!$G$65))-(($AC55*'Project Info'!$G$62)+($AH55*'Project Info'!$G$66)+(SUM($AD55,$AF55)*'Project Info'!$G$63)+($AE55*'Project Info'!$G$64)+($AG55*'Project Info'!$G$65))","v":0},0]
["Net Totals",{"$f":"SUM(B6:B55)","v":0},{"$f":"SUM(C6:C55)","v":0},0,0,0,0,0,0,3.0501130000000001,0,0,0,0,0,0,0,{"$f":"SUM(R6:R55)","v":0},{"$f":"SUM(S6:S55)","v":0},0,0,0,0,0,0,0,3.0501130000000001,0,0,0,0,0,0,0,{"$f":"SUM(AI6:AI55)","v":1},1,1,2,25.416666666666664,4.375055555555555,16.944444444444443,{"$f":"SUM(AP6:AP55)","v":16.944444444444443},{"$f":"SUM(AQ6:AQ55)","v":0},{"$f":"SUM(AR6:AR55)","v":0},0,{"$f":"SUM(AT6:AT55)","v":0},{"$f":"SUM(AU6:AU55)","v":0},0,0,0,0,0,{"$f":"SUM(BA6:BA55)","v":0},{"$f":"SUM(BB6:BB55)","v":0},{"$f":"SUM(BC6:BC55)","v":0},{"$f":"SUM(BD6:BD55)","v":1363.5030965360468},104.25198162868021,0,3176.2499999999995,1249.9999999999995,31.249999999999989,0,0,0,{"$f":"SUM(BM6:BM55)","v":73810},{"$f":"SUM(BN6:BN55)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BW6:BW55)","v":0},{"$f":"SUM(BX6:BX55)","v":0.22916666666666666},0,{"$f":"SUM(BZ6:BZ55)","v":0},0]
["% of Total",null,null,{"$f":"IF($C$56=0,0,D56/$C$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($K$56=0,0,L56/$K$56)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF($K$56=0,0,U56/$K$56)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"IF($AL$56=0,0,AI56/$AL$56)","v":0.5},null,{"$f":"IF($AL$56=0,0,AK56/$AL$56)","v":0.5},null,null,null,null,{"$f":"IF($AO$56=0,0,AP56/$AO$56)","v":1},0,0,0,0,0,0,null,{"$f":"IF($AW$56=0,0,AX56/$AW$56)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Land_Cost_Acre)/SUM(Tot_Acre_1),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_1*D_Avg_Rent*D_per_Renter)/SUMPRODUCT(HU_1*D_per_Renter)),0)","v":4356},{"$f":"IFERROR(SUMPRODUCT((HU_1*D_Avg_Sales_Price*D_per_Owner)/SUMPRODUCT(HU_1*D_per_Owner)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_1,D_Bldg_SqFt_Acre),0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Subsidy)/SUM(HU_1),0)","v":0}]
["Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","Avg Rent","Avg Sales Price","$ / Sq Ft",null,null,null,null,null,null,null,"$ / Unit",null,"$ / Acre"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street etc land reductions only applied to vacant acres"]

{"sheet":"SCENARIO2","index":11,"n_rows":61,"n_cols":79,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,63,2,78],[2,39,3,39],[2,61,2,62],[2,20,2,26],[2,27,3,27],[2,28,2,33],[2,34,2,36],[2,37,3,37],[2,40,3,40],[2,41,2,47],[2,48,3,48],[2,49,2,54],[2,55,2,60],[2,38,3,38],[2,19,3,19],[0,0,1,0],[2,2,3,2],[2,3,2,9],[2,10,3,10],[2,11,2,16],[2,1,3,1],[2,17,3,17],[2,18,3,18]]}
["Scenario 2:"]
[]
[null,"Population in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Redeveloped Population","Redeveloped Children","Redeveloped Housing Units","Redeveloped Housing Mix",null,null,null,null,null,null,"Redeveloped Employment","Redeveloped Employment Mix",null,null,null,null,null,"New Acres Consumed",null,null,"Total Acres","Population","Children","New Housing Units","Housing Mix",null,null,null,null,null,null,"New Jobs","Employment Mix",null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials"]
["Development Type",null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Vacant Acres","Developed Acres","Discounted Developed Acres (*Redev %)",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Energy Use (Million BTU/Yr)","GHG Emissions (Tons/Yr)","Landscaping Water Use (G/Day)","Internal Water Consumption (G/Day)","Waste Water (G/Day)","Solid Waste (lbs/Day)","Parking Spaces","Parking SqFt","Land Cost","Rent","Sales Price","Project Value","Residential","Retail","Office","Industrial","Public/Civic","Education","Hotel","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Total Payroll ($/yr)","Sales Tax Revenue ($/yr)"]
["DEV_TYPE","EX_POP","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE","DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B6*(D_Abandonment_Rate+D_Depopulate_Rate),B6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U6*'Project Info'!C$56)+(V6*'Project Info'!C$55)+(W6*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Depopulate_Rate,((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C6*(D_Abandonment_Rate),C6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D6*(D_Abandonment_Rate),(D6*D_Redev_Rate))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K6*(D_Abandonment_Rate+D_Depopulate_Rate),K6*D_Redev_Rate)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF(D_Abandonment_Rate>0,DEVD_ACRE_2*(D_Abandonment_Rate),D_Redev_Rate*DEVD_ACRE_2)","v":0},{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_2,VAC_ACRE_2+Redev_Acres_2)","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,HU_2*(1-D_Depopulate_Rate)*D_Avg_HH_Size)","v":0},{"$f":"HU_2*D_children","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_TH_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_SM_Lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_MD_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_LRG_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_HU_Gross_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MHper))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,((VAC_ACRE_2*D_EMP_Gross_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_EMP_Gross_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_RETper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_EMP_Gross_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_OFFper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_EMP_Gross_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_INDper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_EMP_Gross_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_PUBper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_EMP_Gross_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_EDUper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_2*D_EMP_Gross_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_HOTELper)*(1-D_Depopulate_Rate))","v":0},{"$f":"(HU_2*D_Energy_Use_Unit)+(EMP_2*D_Energy_Use_EMP)","v":0},{"$f":"Tot_Acre_2*D_Carbon_Building_Acre","v":0},{"$f":"Tot_Acre_2*D_Landscaping_Water_Acre","v":0},{"$f":"Tot_Acre_2*D_Internal_Water_Acre","v":0},{"$f":"Tot_Acre_2*D_Waste_Water_Acre","v":0},{"$f":"Tot_Acre_2*D_Solid_Waste_Acre","v":0},{"$f":"Tot_Acre_2*D_Parking_Spaces","v":0},{"$f":"Tot_Acre_2*D_Parking_SqFt","v":0},{"$f":"Tot_Acre_2*D_Land_Cost_Acre","v":0},{"$f":"HU_2*D_per_Renter*D_Avg_Rent","v":0},{"$f":"HU_2*D_per_Owner*D_Avg_Sales_Price","v":0},{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO6*(SUM(D6,E6,F6,J6)/(C6+K6)),BO6*SUM('Dev Type Attributes'!DT6:DW6)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(L6/($K6+$C6)),$BO6*'Dev Type Attributes'!DX6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(M6/($K6+$C6)),$BO6*'Dev Type Attributes'!DY6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(N6/($K6+$C6)),$BO6*'Dev Type Attributes'!DZ6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(O6/($K6+$C6)),$BO6*'Dev Type Attributes'!EA6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(P6/($K6+$C6)),$BO6*'Dev Type Attributes'!EB6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(Q6/($K6+$C6)),$BO6*'Dev Type Attributes'!EC6),0)","v":0},{"$f":"Tot_Acre_2*D_Subsidy","v":0},{"$f":"VAC_ACRE_2*D_Tot_Street_Mi_Acre","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX6*'Project Info'!$G$62)+($BC6*'Project Info'!$G$66)+(SUM($AY6,$BA6)*'Project Info'!$G$63)+($AZ6*'Project Info'!$G$64)+($BB6*'Project Info'!$G$65))-(($AC6*'Project Info'!$G$62)+($AH6*'Project Info'!$G$66)+(SUM($AD6,$AF6)*'Project Info'!$G$63)+($AE6*'Project Info'!$G$64)+($AG6*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000)*D_Depopulate_Rate)*-1,Tot_Acre_2*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U7*'Project Info'!C$56)+(V7*'Project Info'!C$55)+(W7*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Depopulate_Rate,((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO7*(SUM(D7,E7,F7,J7)/(C7+K7)),BO7*SUM('Dev Type Attributes'!DT7:DW7)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(L7/($K7+$C7)),$BO7*'Dev Type Attributes'!DX7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(M7/($K7+$C7)),$BO7*'Dev Type Attributes'!DY7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(N7/($K7+$C7)),$BO7*'Dev Type Attributes'!DZ7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(O7/($K7+$C7)),$BO7*'Dev Type Attributes'!EA7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(P7/($K7+$C7)),$BO7*'Dev Type Attributes'!EB7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(Q7/($K7+$C7)),$BO7*'Dev Type Attributes'!EC7),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX7*'Project Info'!$G$62)+($BC7*'Project Info'!$G$66)+(SUM($AY7,$BA7)*'Project Info'!$G$63)+($AZ7*'Project Info'!$G$64)+($BB7*'Project Info'!$G$65))-(($AC7*'Project Info'!$G$62)+($AH7*'Project Info'!$G$66)+(SUM($AD7,$AF7)*'Project Info'!$G$63)+($AE7*'Project Info'!$G$64)+($AG7*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U8*'Project Info'!C$56)+(V8*'Project Info'!C$55)+(W8*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Depopulate_Rate,((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO8*(SUM(D8,E8,F8,J8)/(C8+K8)),BO8*SUM('Dev Type Attributes'!DT8:DW8)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(L8/($K8+$C8)),$BO8*'Dev Type Attributes'!DX8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(M8/($K8+$C8)),$BO8*'Dev Type Attributes'!DY8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(N8/($K8+$C8)),$BO8*'Dev Type Attributes'!DZ8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(O8/($K8+$C8)),$BO8*'Dev Type Attributes'!EA8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(P8/($K8+$C8)),$BO8*'Dev Type Attributes'!EB8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(Q8/($K8+$C8)),$BO8*'Dev Type Attributes'!EC8),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX8*'Project Info'!$G$62)+($BC8*'Project Info'!$G$66)+(SUM($AY8,$BA8)*'Project Info'!$G$63)+($AZ8*'Project Info'!$G$64)+($BB8*'Project Info'!$G$65))-(($AC8*'Project Info'!$G$62)+($AH8*'Project Info'!$G$66)+(SUM($AD8,$AF8)*'Project Info'!$G$63)+($AE8*'Project Info'!$G$64)+($AG8*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U9*'Project Info'!C$56)+(V9*'Project Info'!C$55)+(W9*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Depopulate_Rate,((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO9*(SUM(D9,E9,F9,J9)/(C9+K9)),BO9*SUM('Dev Type Attributes'!DT9:DW9)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(L9/($K9+$C9)),$BO9*'Dev Type Attributes'!DX9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(M9/($K9+$C9)),$BO9*'Dev Type Attributes'!DY9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(N9/($K9+$C9)),$BO9*'Dev Type Attributes'!DZ9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(O9/($K9+$C9)),$BO9*'Dev Type Attributes'!EA9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(P9/($K9+$C9)),$BO9*'Dev Type Attributes'!EB9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(Q9/($K9+$C9)),$BO9*'Dev Type Attributes'!EC9),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX9*'Project Info'!$G$62)+($BC9*'Project Info'!$G$66)+(SUM($AY9,$BA9)*'Project Info'!$G$63)+($AZ9*'Project Info'!$G$64)+($BB9*'Project Info'!$G$65))-(($AC9*'Project Info'!$G$62)+($AH9*'Project Info'!$G$66)+(SUM($AD9,$AF9)*'Project Info'!$G$63)+($AE9*'Project Info'!$G$64)+($AG9*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U10*'Project Info'!C$56)+(V10*'Project Info'!C$55)+(W10*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Depopulate_Rate,((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO10*(SUM(D10,E10,F10,J10)/(C10+K10)),BO10*SUM('Dev Type Attributes'!DT10:DW10)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(L10/($K10+$C10)),$BO10*'Dev Type Attributes'!DX10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(M10/($K10+$C10)),$BO10*'Dev Type Attributes'!DY10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(N10/($K10+$C10)),$BO10*'Dev Type Attributes'!DZ10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(O10/($K10+$C10)),$BO10*'Dev Type Attributes'!EA10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(P10/($K10+$C10)),$BO10*'Dev Type Attributes'!EB10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(Q10/($K10+$C10)),$BO10*'Dev Type Attributes'!EC10),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX10*'Project Info'!$G$62)+($BC10*'Project Info'!$G$66)+(SUM($AY10,$BA10)*'Project Info'!$G$63)+($AZ10*'Project Info'!$G$64)+($BB10*'Project Info'!$G$65))-(($AC10*'Project Info'!$G$62)+($AH10*'Project Info'!$G$66)+(SUM($AD10,$AF10)*'Project Info'!$G$63)+($AE10*'Project Info'!$G$64)+($AG10*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U11*'Project Info'!C$56)+(V11*'Project Info'!C$55)+(W11*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Depopulate_Rate,((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO11*(SUM(D11,E11,F11,J11)/(C11+K11)),BO11*SUM('Dev Type Attributes'!DT11:DW11)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(L11/($K11+$C11)),$BO11*'Dev Type Attributes'!DX11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(M11/($K11+$C11)),$BO11*'Dev Type Attributes'!DY11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(N11/($K11+$C11)),$BO11*'Dev Type Attributes'!DZ11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(O11/($K11+$C11)),$BO11*'Dev Type Attributes'!EA11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(P11/($K11+$C11)),$BO11*'Dev Type Attributes'!EB11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(Q11/($K11+$C11)),$BO11*'Dev Type Attributes'!EC11),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX11*'Project Info'!$G$62)+($BC11*'Project Info'!$G$66)+(SUM($AY11,$BA11)*'Project Info'!$G$63)+($AZ11*'Project Info'!$G$64)+($BB11*'Project Info'!$G$65))-(($AC11*'Project Info'!$G$62)+($AH11*'Project Info'!$G$66)+(SUM($AD11,$AF11)*'Project Info'!$G$63)+($AE11*'Project Info'!$G$64)+($AG11*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U12*'Project Info'!C$56)+(V12*'Project Info'!C$55)+(W12*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Depopulate_Rate,((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO12*(SUM(D12,E12,F12,J12)/(C12+K12)),BO12*SUM('Dev Type Attributes'!DT12:DW12)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(L12/($K12+$C12)),$BO12*'Dev Type Attributes'!DX12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(M12/($K12+$C12)),$BO12*'Dev Type Attributes'!DY12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(N12/($K12+$C12)),$BO12*'Dev Type Attributes'!DZ12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(O12/($K12+$C12)),$BO12*'Dev Type Attributes'!EA12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(P12/($K12+$C12)),$BO12*'Dev Type Attributes'!EB12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(Q12/($K12+$C12)),$BO12*'Dev Type Attributes'!EC12),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX12*'Project Info'!$G$62)+($BC12*'Project Info'!$G$66)+(SUM($AY12,$BA12)*'Project Info'!$G$63)+($AZ12*'Project Info'!$G$64)+($BB12*'Project Info'!$G$65))-(($AC12*'Project Info'!$G$62)+($AH12*'Project Info'!$G$66)+(SUM($AD12,$AF12)*'Project Info'!$G$63)+($AE12*'Project Info'!$G$64)+($AG12*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U13*'Project Info'!C$56)+(V13*'Project Info'!C$55)+(W13*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Depopulate_Rate,((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO13*(SUM(D13,E13,F13,J13)/(C13+K13)),BO13*SUM('Dev Type Attributes'!DT13:DW13)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(L13/($K13+$C13)),$BO13*'Dev Type Attributes'!DX13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(M13/($K13+$C13)),$BO13*'Dev Type Attributes'!DY13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(N13/($K13+$C13)),$BO13*'Dev Type Attributes'!DZ13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(O13/($K13+$C13)),$BO13*'Dev Type Attributes'!EA13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(P13/($K13+$C13)),$BO13*'Dev Type Attributes'!EB13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(Q13/($K13+$C13)),$BO13*'Dev Type Attributes'!EC13),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX13*'Project Info'!$G$62)+($BC13*'Project Info'!$G$66)+(SUM($AY13,$BA13)*'Project Info'!$G$63)+($AZ13*'Project Info'!$G$64)+($BB13*'Project Info'!$G$65))-(($AC13*'Project Info'!$G$62)+($AH13*'Project Info'!$G$66)+(SUM($AD13,$AF13)*'Project Info'!$G$63)+($AE13*'Project Info'!$G$64)+($AG13*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B14*(D_Abandonment_Rate+D_Depopulate_Rate),B14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U14*'Project Info'!C$56)+(V14*'Project Info'!C$55)+(W14*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Depopulate_Rate,((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C14*(D_Abandonment_Rate),C14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D14*(D_Abandonment_Rate),(D14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E14*(D_Abandonment_Rate),(E14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F14*(D_Abandonment_Rate),(F14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G14*(D_Abandonment_Rate),(G14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H14*(D_Abandonment_Rate),(H14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I14*(D_Abandonment_Rate),(I14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J14*(D_Abandonment_Rate),(J14*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K14*(D_Abandonment_Rate+D_Depopulate_Rate),K14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L14*(D_Abandonment_Rate+D_Depopulate_Rate),L14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M14*(D_Abandonment_Rate+D_Depopulate_Rate),M14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N14*(D_Abandonment_Rate+D_Depopulate_Rate),N14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O14*(D_Abandonment_Rate+D_Depopulate_Rate),O14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P14*(D_Abandonment_Rate+D_Depopulate_Rate),P14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q14*(D_Abandonment_Rate+D_Depopulate_Rate),Q14*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO14*(SUM(D14,E14,F14,J14)/(C14+K14)),BO14*SUM('Dev Type Attributes'!DT14:DW14)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(L14/($K14+$C14)),$BO14*'Dev Type Attributes'!DX14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(M14/($K14+$C14)),$BO14*'Dev Type Attributes'!DY14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(N14/($K14+$C14)),$BO14*'Dev Type Attributes'!DZ14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(O14/($K14+$C14)),$BO14*'Dev Type Attributes'!EA14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(P14/($K14+$C14)),$BO14*'Dev Type Attributes'!EB14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(Q14/($K14+$C14)),$BO14*'Dev Type Attributes'!EC14),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX14*'Project Info'!$G$62)+($BC14*'Project Info'!$G$66)+(SUM($AY14,$BA14)*'Project Info'!$G$63)+($AZ14*'Project Info'!$G$64)+($BB14*'Project Info'!$G$65))-(($AC14*'Project Info'!$G$62)+($AH14*'Project Info'!$G$66)+(SUM($AD14,$AF14)*'Project Info'!$G$63)+($AE14*'Project Info'!$G$64)+($AG14*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000)*D_Depopulate_Rate)*-1,Tot_Acre_2*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U15*'Project Info'!C$56)+(V15*'Project Info'!C$55)+(W15*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Depopulate_Rate,((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO15*(SUM(D15,E15,F15,J15)/(C15+K15)),BO15*SUM('Dev Type Attributes'!DT15:DW15)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(L15/($K15+$C15)),$BO15*'Dev Type Attributes'!DX15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(M15/($K15+$C15)),$BO15*'Dev Type Attributes'!DY15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(N15/($K15+$C15)),$BO15*'Dev Type Attributes'!DZ15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(O15/($K15+$C15)),$BO15*'Dev Type Attributes'!EA15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(P15/($K15+$C15)),$BO15*'Dev Type Attributes'!EB15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(Q15/($K15+$C15)),$BO15*'Dev Type Attributes'!EC15),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX15*'Project Info'!$G$62)+($BC15*'Project Info'!$G$66)+(SUM($AY15,$BA15)*'Project Info'!$G$63)+($AZ15*'Project Info'!$G$64)+($BB15*'Project Info'!$G$65))-(($AC15*'Project Info'!$G$62)+($AH15*'Project Info'!$G$66)+(SUM($AD15,$AF15)*'Project Info'!$G$63)+($AE15*'Project Info'!$G$64)+($AG15*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U16*'Project Info'!C$56)+(V16*'Project Info'!C$55)+(W16*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Depopulate_Rate,((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO16*(SUM(D16,E16,F16,J16)/(C16+K16)),BO16*SUM('Dev Type Attributes'!DT16:DW16)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(L16/($K16+$C16)),$BO16*'Dev Type Attributes'!DX16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(M16/($K16+$C16)),$BO16*'Dev Type Attributes'!DY16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(N16/($K16+$C16)),$BO16*'Dev Type Attributes'!DZ16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(O16/($K16+$C16)),$BO16*'Dev Type Attributes'!EA16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(P16/($K16+$C16)),$BO16*'Dev Type Attributes'!EB16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(Q16/($K16+$C16)),$BO16*'Dev Type Attributes'!EC16),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX16*'Project Info'!$G$62)+($BC16*'Project Info'!$G$66)+(SUM($AY16,$BA16)*'Project Info'!$G$63)+($AZ16*'Project Info'!$G$64)+($BB16*'Project Info'!$G$65))-(($AC16*'Project Info'!$G$62)+($AH16*'Project Info'!$G$66)+(SUM($AD16,$AF16)*'Project Info'!$G$63)+($AE16*'Project Info'!$G$64)+($AG16*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U17*'Project Info'!C$56)+(V17*'Project Info'!C$55)+(W17*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Depopulate_Rate,((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO17*(SUM(D17,E17,F17,J17)/(C17+K17)),BO17*SUM('Dev Type Attributes'!DT17:DW17)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(L17/($K17+$C17)),$BO17*'Dev Type Attributes'!DX17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(M17/($K17+$C17)),$BO17*'Dev Type Attributes'!DY17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(N17/($K17+$C17)),$BO17*'Dev Type Attributes'!DZ17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(O17/($K17+$C17)),$BO17*'Dev Type Attributes'!EA17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(P17/($K17+$C17)),$BO17*'Dev Type Attributes'!EB17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(Q17/($K17+$C17)),$BO17*'Dev Type Attributes'!EC17),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX17*'Project Info'!$G$62)+($BC17*'Project Info'!$G$66)+(SUM($AY17,$BA17)*'Project Info'!$G$63)+($AZ17*'Project Info'!$G$64)+($BB17*'Project Info'!$G$65))-(($AC17*'Project Info'!$G$62)+($AH17*'Project Info'!$G$66)+(SUM($AD17,$AF17)*'Project Info'!$G$63)+($AE17*'Project Info'!$G$64)+($AG17*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U18*'Project Info'!C$56)+(V18*'Project Info'!C$55)+(W18*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Depopulate_Rate,((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO18*(SUM(D18,E18,F18,J18)/(C18+K18)),BO18*SUM('Dev Type Attributes'!DT18:DW18)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(L18/($K18+$C18)),$BO18*'Dev Type Attributes'!DX18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(M18/($K18+$C18)),$BO18*'Dev Type Attributes'!DY18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(N18/($K18+$C18)),$BO18*'Dev Type Attributes'!DZ18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(O18/($K18+$C18)),$BO18*'Dev Type Attributes'!EA18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(P18/($K18+$C18)),$BO18*'Dev Type Attributes'!EB18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(Q18/($K18+$C18)),$BO18*'Dev Type Attributes'!EC18),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX18*'Project Info'!$G$62)+($BC18*'Project Info'!$G$66)+(SUM($AY18,$BA18)*'Project Info'!$G$63)+($AZ18*'Project Info'!$G$64)+($BB18*'Project Info'!$G$65))-(($AC18*'Project Info'!$G$62)+($AH18*'Project Info'!$G$66)+(SUM($AD18,$AF18)*'Project Info'!$G$63)+($AE18*'Project Info'!$G$64)+($AG18*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U19*'Project Info'!C$56)+(V19*'Project Info'!C$55)+(W19*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Depopulate_Rate,((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO19*(SUM(D19,E19,F19,J19)/(C19+K19)),BO19*SUM('Dev Type Attributes'!DT19:DW19)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(L19/($K19+$C19)),$BO19*'Dev Type Attributes'!DX19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(M19/($K19+$C19)),$BO19*'Dev Type Attributes'!DY19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(N19/($K19+$C19)),$BO19*'Dev Type Attributes'!DZ19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(O19/($K19+$C19)),$BO19*'Dev Type Attributes'!EA19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(P19/($K19+$C19)),$BO19*'Dev Type Attributes'!EB19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(Q19/($K19+$C19)),$BO19*'Dev Type Attributes'!EC19),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX19*'Project Info'!$G$62)+($BC19*'Project Info'!$G$66)+(SUM($AY19,$BA19)*'Project Info'!$G$63)+($AZ19*'Project Info'!$G$64)+($BB19*'Project Info'!$G$65))-(($AC19*'Project Info'!$G$62)+($AH19*'Project Info'!$G$66)+(SUM($AD19,$AF19)*'Project Info'!$G$63)+($AE19*'Project Info'!$G$64)+($AG19*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U20*'Project Info'!C$56)+(V20*'Project Info'!C$55)+(W20*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Depopulate_Rate,((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO20*(SUM(D20,E20,F20,J20)/(C20+K20)),BO20*SUM('Dev Type Attributes'!DT20:DW20)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(L20/($K20+$C20)),$BO20*'Dev Type Attributes'!DX20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(M20/($K20+$C20)),$BO20*'Dev Type Attributes'!DY20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(N20/($K20+$C20)),$BO20*'Dev Type Attributes'!DZ20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(O20/($K20+$C20)),$BO20*'Dev Type Attributes'!EA20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(P20/($K20+$C20)),$BO20*'Dev Type Attributes'!EB20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(Q20/($K20+$C20)),$BO20*'Dev Type Attributes'!EC20),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX20*'Project Info'!$G$62)+($BC20*'Project Info'!$G$66)+(SUM($AY20,$BA20)*'Project Info'!$G$63)+($AZ20*'Project Info'!$G$64)+($BB20*'Project Info'!$G$65))-(($AC20*'Project Info'!$G$62)+($AH20*'Project Info'!$G$66)+(SUM($AD20,$AF20)*'Project Info'!$G$63)+($AE20*'Project Info'!$G$64)+($AG20*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U21*'Project Info'!C$56)+(V21*'Project Info'!C$55)+(W21*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Depopulate_Rate,((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO21*(SUM(D21,E21,F21,J21)/(C21+K21)),BO21*SUM('Dev Type Attributes'!DT21:DW21)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(L21/($K21+$C21)),$BO21*'Dev Type Attributes'!DX21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(M21/($K21+$C21)),$BO21*'Dev Type Attributes'!DY21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(N21/($K21+$C21)),$BO21*'Dev Type Attributes'!DZ21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(O21/($K21+$C21)),$BO21*'Dev Type Attributes'!EA21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(P21/($K21+$C21)),$BO21*'Dev Type Attributes'!EB21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(Q21/($K21+$C21)),$BO21*'Dev Type Attributes'!EC21),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX21*'Project Info'!$G$62)+($BC21*'Project Info'!$G$66)+(SUM($AY21,$BA21)*'Project Info'!$G$63)+($AZ21*'Project Info'!$G$64)+($BB21*'Project Info'!$G$65))-(($AC21*'Project Info'!$G$62)+($AH21*'Project Info'!$G$66)+(SUM($AD21,$AF21)*'Project Info'!$G$63)+($AE21*'Project Info'!$G$64)+($AG21*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U22*'Project Info'!C$56)+(V22*'Project Info'!C$55)+(W22*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Depopulate_Rate,((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO22*(SUM(D22,E22,F22,J22)/(C22+K22)),BO22*SUM('Dev Type Attributes'!DT22:DW22)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(L22/($K22+$C22)),$BO22*'Dev Type Attributes'!DX22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(M22/($K22+$C22)),$BO22*'Dev Type Attributes'!DY22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(N22/($K22+$C22)),$BO22*'Dev Type Attributes'!DZ22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(O22/($K22+$C22)),$BO22*'Dev Type Attributes'!EA22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(P22/($K22+$C22)),$BO22*'Dev Type Attributes'!EB22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(Q22/($K22+$C22)),$BO22*'Dev Type Attributes'!EC22),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX22*'Project Info'!$G$62)+($BC22*'Project Info'!$G$66)+(SUM($AY22,$BA22)*'Project Info'!$G$63)+($AZ22*'Project Info'!$G$64)+($BB22*'Project Info'!$G$65))-(($AC22*'Project Info'!$G$62)+($AH22*'Project Info'!$G$66)+(SUM($AD22,$AF22)*'Project Info'!$G$63)+($AE22*'Project Info'!$G$64)+($AG22*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U23*'Project Info'!C$56)+(V23*'Project Info'!C$55)+(W23*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Depopulate_Rate,((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO23*(SUM(D23,E23,F23,J23)/(C23+K23)),BO23*SUM('Dev Type Attributes'!DT23:DW23)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(L23/($K23+$C23)),$BO23*'Dev Type Attributes'!DX23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(M23/($K23+$C23)),$BO23*'Dev Type Attributes'!DY23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(N23/($K23+$C23)),$BO23*'Dev Type Attributes'!DZ23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(O23/($K23+$C23)),$BO23*'Dev Type Attributes'!EA23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(P23/($K23+$C23)),$BO23*'Dev Type Attributes'!EB23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(Q23/($K23+$C23)),$BO23*'Dev Type Attributes'!EC23),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX23*'Project Info'!$G$62)+($BC23*'Project Info'!$G$66)+(SUM($AY23,$BA23)*'Project Info'!$G$63)+($AZ23*'Project Info'!$G$64)+($BB23*'Project Info'!$G$65))-(($AC23*'Project Info'!$G$62)+($AH23*'Project Info'!$G$66)+(SUM($AD23,$AF23)*'Project Info'!$G$63)+($AE23*'Project Info'!$G$64)+($AG23*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U24*'Project Info'!C$56)+(V24*'Project Info'!C$55)+(W24*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Depopulate_Rate,((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO24*(SUM(D24,E24,F24,J24)/(C24+K24)),BO24*SUM('Dev Type Attributes'!DT24:DW24)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(L24/($K24+$C24)),$BO24*'Dev Type Attributes'!DX24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(M24/($K24+$C24)),$BO24*'Dev Type Attributes'!DY24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(N24/($K24+$C24)),$BO24*'Dev Type Attributes'!DZ24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(O24/($K24+$C24)),$BO24*'Dev Type Attributes'!EA24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(P24/($K24+$C24)),$BO24*'Dev Type Attributes'!EB24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(Q24/($K24+$C24)),$BO24*'Dev Type Attributes'!EC24),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX24*'Project Info'!$G$62)+($BC24*'Project Info'!$G$66)+(SUM($AY24,$BA24)*'Project Info'!$G$63)+($AZ24*'Project Info'!$G$64)+($BB24*'Project Info'!$G$65))-(($AC24*'Project Info'!$G$62)+($AH24*'Project Info'!$G$66)+(SUM($AD24,$AF24)*'Project Info'!$G$63)+($AE24*'Project Info'!$G$64)+($AG24*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U25*'Project Info'!C$56)+(V25*'Project Info'!C$55)+(W25*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Depopulate_Rate,((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO25*(SUM(D25,E25,F25,J25)/(C25+K25)),BO25*SUM('Dev Type Attributes'!DT25:DW25)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(L25/($K25+$C25)),$BO25*'Dev Type Attributes'!DX25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(M25/($K25+$C25)),$BO25*'Dev Type Attributes'!DY25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(N25/($K25+$C25)),$BO25*'Dev Type Attributes'!DZ25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(O25/($K25+$C25)),$BO25*'Dev Type Attributes'!EA25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(P25/($K25+$C25)),$BO25*'Dev Type Attributes'!EB25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(Q25/($K25+$C25)),$BO25*'Dev Type Attributes'!EC25),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX25*'Project Info'!$G$62)+($BC25*'Project Info'!$G$66)+(SUM($AY25,$BA25)*'Project Info'!$G$63)+($AZ25*'Project Info'!$G$64)+($BB25*'Project Info'!$G$65))-(($AC25*'Project Info'!$G$62)+($AH25*'Project Info'!$G$66)+(SUM($AD25,$AF25)*'Project Info'!$G$63)+($AE25*'Project Info'!$G$64)+($AG25*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U26*'Project Info'!C$56)+(V26*'Project Info'!C$55)+(W26*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Depopulate_Rate,((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO26*(SUM(D26,E26,F26,J26)/(C26+K26)),BO26*SUM('Dev Type Attributes'!DT26:DW26)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(L26/($K26+$C26)),$BO26*'Dev Type Attributes'!DX26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(M26/($K26+$C26)),$BO26*'Dev Type Attributes'!DY26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(N26/($K26+$C26)),$BO26*'Dev Type Attributes'!DZ26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(O26/($K26+$C26)),$BO26*'Dev Type Attributes'!EA26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(P26/($K26+$C26)),$BO26*'Dev Type Attributes'!EB26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(Q26/($K26+$C26)),$BO26*'Dev Type Attributes'!EC26),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX26*'Project Info'!$G$62)+($BC26*'Project Info'!$G$66)+(SUM($AY26,$BA26)*'Project Info'!$G$63)+($AZ26*'Project Info'!$G$64)+($BB26*'Project Info'!$G$65))-(($AC26*'Project Info'!$G$62)+($AH26*'Project Info'!$G$66)+(SUM($AD26,$AF26)*'Project Info'!$G$63)+($AE26*'Project Info'!$G$64)+($AG26*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U27*'Project Info'!C$56)+(V27*'Project Info'!C$55)+(W27*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Depopulate_Rate,((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO27*(SUM(D27,E27,F27,J27)/(C27+K27)),BO27*SUM('Dev Type Attributes'!DT27:DW27)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(L27/($K27+$C27)),$BO27*'Dev Type Attributes'!DX27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(M27/($K27+$C27)),$BO27*'Dev Type Attributes'!DY27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(N27/($K27+$C27)),$BO27*'Dev Type Attributes'!DZ27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(O27/($K27+$C27)),$BO27*'Dev Type Attributes'!EA27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(P27/($K27+$C27)),$BO27*'Dev Type Attributes'!EB27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(Q27/($K27+$C27)),$BO27*'Dev Type Attributes'!EC27),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX27*'Project Info'!$G$62)+($BC27*'Project Info'!$G$66)+(SUM($AY27,$BA27)*'Project Info'!$G$63)+($AZ27*'Project Info'!$G$64)+($BB27*'Project Info'!$G$65))-(($AC27*'Project Info'!$G$62)+($AH27*'Project Info'!$G$66)+(SUM($AD27,$AF27)*'Project Info'!$G$63)+($AE27*'Project Info'!$G$64)+($AG27*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U28*'Project Info'!C$56)+(V28*'Project Info'!C$55)+(W28*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Depopulate_Rate,((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO28*(SUM(D28,E28,F28,J28)/(C28+K28)),BO28*SUM('Dev Type Attributes'!DT28:DW28)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(L28/($K28+$C28)),$BO28*'Dev Type Attributes'!DX28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(M28/($K28+$C28)),$BO28*'Dev Type Attributes'!DY28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(N28/($K28+$C28)),$BO28*'Dev Type Attributes'!DZ28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(O28/($K28+$C28)),$BO28*'Dev Type Attributes'!EA28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(P28/($K28+$C28)),$BO28*'Dev Type Attributes'!EB28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(Q28/($K28+$C28)),$BO28*'Dev Type Attributes'!EC28),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX28*'Project Info'!$G$62)+($BC28*'Project Info'!$G$66)+(SUM($AY28,$BA28)*'Project Info'!$G$63)+($AZ28*'Project Info'!$G$64)+($BB28*'Project Info'!$G$65))-(($AC28*'Project Info'!$G$62)+($AH28*'Project Info'!$G$66)+(SUM($AD28,$AF28)*'Project Info'!$G$63)+($AE28*'Project Info'!$G$64)+($AG28*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U29*'Project Info'!C$56)+(V29*'Project Info'!C$55)+(W29*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Depopulate_Rate,((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO29*(SUM(D29,E29,F29,J29)/(C29+K29)),BO29*SUM('Dev Type Attributes'!DT29:DW29)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(L29/($K29+$C29)),$BO29*'Dev Type Attributes'!DX29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(M29/($K29+$C29)),$BO29*'Dev Type Attributes'!DY29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(N29/($K29+$C29)),$BO29*'Dev Type Attributes'!DZ29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(O29/($K29+$C29)),$BO29*'Dev Type Attributes'!EA29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(P29/($K29+$C29)),$BO29*'Dev Type Attributes'!EB29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(Q29/($K29+$C29)),$BO29*'Dev Type Attributes'!EC29),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX29*'Project Info'!$G$62)+($BC29*'Project Info'!$G$66)+(SUM($AY29,$BA29)*'Project Info'!$G$63)+($AZ29*'Project Info'!$G$64)+($BB29*'Project Info'!$G$65))-(($AC29*'Project Info'!$G$62)+($AH29*'Project Info'!$G$66)+(SUM($AD29,$AF29)*'Project Info'!$G$63)+($AE29*'Project Info'!$G$64)+($AG29*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U30*'Project Info'!C$56)+(V30*'Project Info'!C$55)+(W30*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Depopulate_Rate,((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO30*(SUM(D30,E30,F30,J30)/(C30+K30)),BO30*SUM('Dev Type Attributes'!DT30:DW30)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(L30/($K30+$C30)),$BO30*'Dev Type Attributes'!DX30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(M30/($K30+$C30)),$BO30*'Dev Type Attributes'!DY30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(N30/($K30+$C30)),$BO30*'Dev Type Attributes'!DZ30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(O30/($K30+$C30)),$BO30*'Dev Type Attributes'!EA30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(P30/($K30+$C30)),$BO30*'Dev Type Attributes'!EB30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(Q30/($K30+$C30)),$BO30*'Dev Type Attributes'!EC30),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX30*'Project Info'!$G$62)+($BC30*'Project Info'!$G$66)+(SUM($AY30,$BA30)*'Project Info'!$G$63)+($AZ30*'Project Info'!$G$64)+($BB30*'Project Info'!$G$65))-(($AC30*'Project Info'!$G$62)+($AH30*'Project Info'!$G$66)+(SUM($AD30,$AF30)*'Project Info'!$G$63)+($AE30*'Project Info'!$G$64)+($AG30*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U31*'Project Info'!C$56)+(V31*'Project Info'!C$55)+(W31*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Depopulate_Rate,((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO31*(SUM(D31,E31,F31,J31)/(C31+K31)),BO31*SUM('Dev Type Attributes'!DT31:DW31)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(L31/($K31+$C31)),$BO31*'Dev Type Attributes'!DX31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(M31/($K31+$C31)),$BO31*'Dev Type Attributes'!DY31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(N31/($K31+$C31)),$BO31*'Dev Type Attributes'!DZ31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(O31/($K31+$C31)),$BO31*'Dev Type Attributes'!EA31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(P31/($K31+$C31)),$BO31*'Dev Type Attributes'!EB31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(Q31/($K31+$C31)),$BO31*'Dev Type Attributes'!EC31),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX31*'Project Info'!$G$62)+($BC31*'Project Info'!$G$66)+(SUM($AY31,$BA31)*'Project Info'!$G$63)+($AZ31*'Project Info'!$G$64)+($BB31*'Project Info'!$G$65))-(($AC31*'Project Info'!$G$62)+($AH31*'Project Info'!$G$66)+(SUM($AD31,$AF31)*'Project Info'!$G$63)+($AE31*'Project Info'!$G$64)+($AG31*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U32*'Project Info'!C$56)+(V32*'Project Info'!C$55)+(W32*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Depopulate_Rate,((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO32*(SUM(D32,E32,F32,J32)/(C32+K32)),BO32*SUM('Dev Type Attributes'!DT32:DW32)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(L32/($K32+$C32)),$BO32*'Dev Type Attributes'!DX32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(M32/($K32+$C32)),$BO32*'Dev Type Attributes'!DY32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(N32/($K32+$C32)),$BO32*'Dev Type Attributes'!DZ32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(O32/($K32+$C32)),$BO32*'Dev Type Attributes'!EA32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(P32/($K32+$C32)),$BO32*'Dev Type Attributes'!EB32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(Q32/($K32+$C32)),$BO32*'Dev Type Attributes'!EC32),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX32*'Project Info'!$G$62)+($BC32*'Project Info'!$G$66)+(SUM($AY32,$BA32)*'Project Info'!$G$63)+($AZ32*'Project Info'!$G$64)+($BB32*'Project Info'!$G$65))-(($AC32*'Project Info'!$G$62)+($AH32*'Project Info'!$G$66)+(SUM($AD32,$AF32)*'Project Info'!$G$63)+($AE32*'Project Info'!$G$64)+($AG32*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U33*'Project Info'!C$56)+(V33*'Project Info'!C$55)+(W33*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Depopulate_Rate,((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO33*(SUM(D33,E33,F33,J33)/(C33+K33)),BO33*SUM('Dev Type Attributes'!DT33:DW33)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(L33/($K33+$C33)),$BO33*'Dev Type Attributes'!DX33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(M33/($K33+$C33)),$BO33*'Dev Type Attributes'!DY33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(N33/($K33+$C33)),$BO33*'Dev Type Attributes'!DZ33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(O33/($K33+$C33)),$BO33*'Dev Type Attributes'!EA33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(P33/($K33+$C33)),$BO33*'Dev Type Attributes'!EB33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(Q33/($K33+$C33)),$BO33*'Dev Type Attributes'!EC33),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX33*'Project Info'!$G$62)+($BC33*'Project Info'!$G$66)+(SUM($AY33,$BA33)*'Project Info'!$G$63)+($AZ33*'Project Info'!$G$64)+($BB33*'Project Info'!$G$65))-(($AC33*'Project Info'!$G$62)+($AH33*'Project Info'!$G$66)+(SUM($AD33,$AF33)*'Project Info'!$G$63)+($AE33*'Project Info'!$G$64)+($AG33*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U34*'Project Info'!C$56)+(V34*'Project Info'!C$55)+(W34*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Depopulate_Rate,((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO34*(SUM(D34,E34,F34,J34)/(C34+K34)),BO34*SUM('Dev Type Attributes'!DT34:DW34)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(L34/($K34+$C34)),$BO34*'Dev Type Attributes'!DX34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(M34/($K34+$C34)),$BO34*'Dev Type Attributes'!DY34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(N34/($K34+$C34)),$BO34*'Dev Type Attributes'!DZ34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(O34/($K34+$C34)),$BO34*'Dev Type Attributes'!EA34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(P34/($K34+$C34)),$BO34*'Dev Type Attributes'!EB34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(Q34/($K34+$C34)),$BO34*'Dev Type Attributes'!EC34),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX34*'Project Info'!$G$62)+($BC34*'Project Info'!$G$66)+(SUM($AY34,$BA34)*'Project Info'!$G$63)+($AZ34*'Project Info'!$G$64)+($BB34*'Project Info'!$G$65))-(($AC34*'Project Info'!$G$62)+($AH34*'Project Info'!$G$66)+(SUM($AD34,$AF34)*'Project Info'!$G$63)+($AE34*'Project Info'!$G$64)+($AG34*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U35*'Project Info'!C$56)+(V35*'Project Info'!C$55)+(W35*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Depopulate_Rate,((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO35*(SUM(D35,E35,F35,J35)/(C35+K35)),BO35*SUM('Dev Type Attributes'!DT35:DW35)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(L35/($K35+$C35)),$BO35*'Dev Type Attributes'!DX35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(M35/($K35+$C35)),$BO35*'Dev Type Attributes'!DY35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(N35/($K35+$C35)),$BO35*'Dev Type Attributes'!DZ35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(O35/($K35+$C35)),$BO35*'Dev Type Attributes'!EA35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(P35/($K35+$C35)),$BO35*'Dev Type Attributes'!EB35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(Q35/($K35+$C35)),$BO35*'Dev Type Attributes'!EC35),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX35*'Project Info'!$G$62)+($BC35*'Project Info'!$G$66)+(SUM($AY35,$BA35)*'Project Info'!$G$63)+($AZ35*'Project Info'!$G$64)+($BB35*'Project Info'!$G$65))-(($AC35*'Project Info'!$G$62)+($AH35*'Project Info'!$G$66)+(SUM($AD35,$AF35)*'Project Info'!$G$63)+($AE35*'Project Info'!$G$64)+($AG35*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B36*(D_Abandonment_Rate+D_Depopulate_Rate),B36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U36*'Project Info'!C$56)+(V36*'Project Info'!C$55)+(W36*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Depopulate_Rate,((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C36*(D_Abandonment_Rate),C36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D36*(D_Abandonment_Rate),(D36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E36*(D_Abandonment_Rate),(E36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F36*(D_Abandonment_Rate),(F36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G36*(D_Abandonment_Rate),(G36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H36*(D_Abandonment_Rate),(H36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I36*(D_Abandonment_Rate),(I36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J36*(D_Abandonment_Rate),(J36*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K36*(D_Abandonment_Rate+D_Depopulate_Rate),K36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L36*(D_Abandonment_Rate+D_Depopulate_Rate),L36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M36*(D_Abandonment_Rate+D_Depopulate_Rate),M36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N36*(D_Abandonment_Rate+D_Depopulate_Rate),N36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O36*(D_Abandonment_Rate+D_Depopulate_Rate),O36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P36*(D_Abandonment_Rate+D_Depopulate_Rate),P36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q36*(D_Abandonment_Rate+D_Depopulate_Rate),Q36*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO36*(SUM(D36,E36,F36,J36)/(C36+K36)),BO36*SUM('Dev Type Attributes'!DT36:DW36)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(L36/($K36+$C36)),$BO36*'Dev Type Attributes'!DX36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(M36/($K36+$C36)),$BO36*'Dev Type Attributes'!DY36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(N36/($K36+$C36)),$BO36*'Dev Type Attributes'!DZ36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(O36/($K36+$C36)),$BO36*'Dev Type Attributes'!EA36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(P36/($K36+$C36)),$BO36*'Dev Type Attributes'!EB36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(Q36/($K36+$C36)),$BO36*'Dev Type Attributes'!EC36),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX36*'Project Info'!$G$62)+($BC36*'Project Info'!$G$66)+(SUM($AY36,$BA36)*'Project Info'!$G$63)+($AZ36*'Project Info'!$G$64)+($BB36*'Project Info'!$G$65))-(($AC36*'Project Info'!$G$62)+($AH36*'Project Info'!$G$66)+(SUM($AD36,$AF36)*'Project Info'!$G$63)+($AE36*'Project Info'!$G$64)+($AG36*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000)*D_Depopulate_Rate)*-1,Tot_Acre_2*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U37*'Project Info'!C$56)+(V37*'Project Info'!C$55)+(W37*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Depopulate_Rate,((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO37*(SUM(D37,E37,F37,J37)/(C37+K37)),BO37*SUM('Dev Type Attributes'!DT37:DW37)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(L37/($K37+$C37)),$BO37*'Dev Type Attributes'!DX37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(M37/($K37+$C37)),$BO37*'Dev Type Attributes'!DY37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(N37/($K37+$C37)),$BO37*'Dev Type Attributes'!DZ37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(O37/($K37+$C37)),$BO37*'Dev Type Attributes'!EA37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(P37/($K37+$C37)),$BO37*'Dev Type Attributes'!EB37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(Q37/($K37+$C37)),$BO37*'Dev Type Attributes'!EC37),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX37*'Project Info'!$G$62)+($BC37*'Project Info'!$G$66)+(SUM($AY37,$BA37)*'Project Info'!$G$63)+($AZ37*'Project Info'!$G$64)+($BB37*'Project Info'!$G$65))-(($AC37*'Project Info'!$G$62)+($AH37*'Project Info'!$G$66)+(SUM($AD37,$AF37)*'Project Info'!$G$63)+($AE37*'Project Info'!$G$64)+($AG37*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U38*'Project Info'!C$56)+(V38*'Project Info'!C$55)+(W38*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Depopulate_Rate,((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_2,VAC_ACRE_2+Redev_Acres_2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO38*(SUM(D38,E38,F38,J38)/(C38+K38)),BO38*SUM('Dev Type Attributes'!DT38:DW38)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(L38/($K38+$C38)),$BO38*'Dev Type Attributes'!DX38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(M38/($K38+$C38)),$BO38*'Dev Type Attributes'!DY38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(N38/($K38+$C38)),$BO38*'Dev Type Attributes'!DZ38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(O38/($K38+$C38)),$BO38*'Dev Type Attributes'!EA38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(P38/($K38+$C38)),$BO38*'Dev Type Attributes'!EB38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(Q38/($K38+$C38)),$BO38*'Dev Type Attributes'!EC38),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX38*'Project Info'!$G$62)+($BC38*'Project Info'!$G$66)+(SUM($AY38,$BA38)*'Project Info'!$G$63)+($AZ38*'Project Info'!$G$64)+($BB38*'Project Info'!$G$65))-(($AC38*'Project Info'!$G$62)+($AH38*'Project Info'!$G$66)+(SUM($AD38,$AF38)*'Project Info'!$G$63)+($AE38*'Project Info'!$G$64)+($AG38*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U39*'Project Info'!C$56)+(V39*'Project Info'!C$55)+(W39*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Depopulate_Rate,((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO39*(SUM(D39,E39,F39,J39)/(C39+K39)),BO39*SUM('Dev Type Attributes'!DT39:DW39)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(L39/($K39+$C39)),$BO39*'Dev Type Attributes'!DX39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(M39/($K39+$C39)),$BO39*'Dev Type Attributes'!DY39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(N39/($K39+$C39)),$BO39*'Dev Type Attributes'!DZ39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(O39/($K39+$C39)),$BO39*'Dev Type Attributes'!EA39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(P39/($K39+$C39)),$BO39*'Dev Type Attributes'!EB39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(Q39/($K39+$C39)),$BO39*'Dev Type Attributes'!EC39),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX39*'Project Info'!$G$62)+($BC39*'Project Info'!$G$66)+(SUM($AY39,$BA39)*'Project Info'!$G$63)+($AZ39*'Project Info'!$G$64)+($BB39*'Project Info'!$G$65))-(($AC39*'Project Info'!$G$62)+($AH39*'Project Info'!$G$66)+(SUM($AD39,$AF39)*'Project Info'!$G$63)+($AE39*'Project Info'!$G$64)+($AG39*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U40*'Project Info'!C$56)+(V40*'Project Info'!C$55)+(W40*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Depopulate_Rate,((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO40*(SUM(D40,E40,F40,J40)/(C40+K40)),BO40*SUM('Dev Type Attributes'!DT40:DW40)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(L40/($K40+$C40)),$BO40*'Dev Type Attributes'!DX40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(M40/($K40+$C40)),$BO40*'Dev Type Attributes'!DY40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(N40/($K40+$C40)),$BO40*'Dev Type Attributes'!DZ40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(O40/($K40+$C40)),$BO40*'Dev Type Attributes'!EA40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(P40/($K40+$C40)),$BO40*'Dev Type Attributes'!EB40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(Q40/($K40+$C40)),$BO40*'Dev Type Attributes'!EC40),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX40*'Project Info'!$G$62)+($BC40*'Project Info'!$G$66)+(SUM($AY40,$BA40)*'Project Info'!$G$63)+($AZ40*'Project Info'!$G$64)+($BB40*'Project Info'!$G$65))-(($AC40*'Project Info'!$G$62)+($AH40*'Project Info'!$G$66)+(SUM($AD40,$AF40)*'Project Info'!$G$63)+($AE40*'Project Info'!$G$64)+($AG40*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U41*'Project Info'!C$56)+(V41*'Project Info'!C$55)+(W41*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Depopulate_Rate,((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO41*(SUM(D41,E41,F41,J41)/(C41+K41)),BO41*SUM('Dev Type Attributes'!DT41:DW41)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(L41/($K41+$C41)),$BO41*'Dev Type Attributes'!DX41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(M41/($K41+$C41)),$BO41*'Dev Type Attributes'!DY41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(N41/($K41+$C41)),$BO41*'Dev Type Attributes'!DZ41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(O41/($K41+$C41)),$BO41*'Dev Type Attributes'!EA41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(P41/($K41+$C41)),$BO41*'Dev Type Attributes'!EB41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(Q41/($K41+$C41)),$BO41*'Dev Type Attributes'!EC41),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX41*'Project Info'!$G$62)+($BC41*'Project Info'!$G$66)+(SUM($AY41,$BA41)*'Project Info'!$G$63)+($AZ41*'Project Info'!$G$64)+($BB41*'Project Info'!$G$65))-(($AC41*'Project Info'!$G$62)+($AH41*'Project Info'!$G$66)+(SUM($AD41,$AF41)*'Project Info'!$G$63)+($AE41*'Project Info'!$G$64)+($AG41*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U42*'Project Info'!C$56)+(V42*'Project Info'!C$55)+(W42*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Depopulate_Rate,((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO42*(SUM(D42,E42,F42,J42)/(C42+K42)),BO42*SUM('Dev Type Attributes'!DT42:DW42)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(L42/($K42+$C42)),$BO42*'Dev Type Attributes'!DX42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(M42/($K42+$C42)),$BO42*'Dev Type Attributes'!DY42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(N42/($K42+$C42)),$BO42*'Dev Type Attributes'!DZ42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(O42/($K42+$C42)),$BO42*'Dev Type Attributes'!EA42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(P42/($K42+$C42)),$BO42*'Dev Type Attributes'!EB42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(Q42/($K42+$C42)),$BO42*'Dev Type Attributes'!EC42),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX42*'Project Info'!$G$62)+($BC42*'Project Info'!$G$66)+(SUM($AY42,$BA42)*'Project Info'!$G$63)+($AZ42*'Project Info'!$G$64)+($BB42*'Project Info'!$G$65))-(($AC42*'Project Info'!$G$62)+($AH42*'Project Info'!$G$66)+(SUM($AD42,$AF42)*'Project Info'!$G$63)+($AE42*'Project Info'!$G$64)+($AG42*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U43*'Project Info'!C$56)+(V43*'Project Info'!C$55)+(W43*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Depopulate_Rate,((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO43*(SUM(D43,E43,F43,J43)/(C43+K43)),BO43*SUM('Dev Type Attributes'!DT43:DW43)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(L43/($K43+$C43)),$BO43*'Dev Type Attributes'!DX43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(M43/($K43+$C43)),$BO43*'Dev Type Attributes'!DY43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(N43/($K43+$C43)),$BO43*'Dev Type Attributes'!DZ43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(O43/($K43+$C43)),$BO43*'Dev Type Attributes'!EA43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(P43/($K43+$C43)),$BO43*'Dev Type Attributes'!EB43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(Q43/($K43+$C43)),$BO43*'Dev Type Attributes'!EC43),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX43*'Project Info'!$G$62)+($BC43*'Project Info'!$G$66)+(SUM($AY43,$BA43)*'Project Info'!$G$63)+($AZ43*'Project Info'!$G$64)+($BB43*'Project Info'!$G$65))-(($AC43*'Project Info'!$G$62)+($AH43*'Project Info'!$G$66)+(SUM($AD43,$AF43)*'Project Info'!$G$63)+($AE43*'Project Info'!$G$64)+($AG43*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U44*'Project Info'!C$56)+(V44*'Project Info'!C$55)+(W44*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Depopulate_Rate,((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO44*(SUM(D44,E44,F44,J44)/(C44+K44)),BO44*SUM('Dev Type Attributes'!DT44:DW44)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(L44/($K44+$C44)),$BO44*'Dev Type Attributes'!DX44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(M44/($K44+$C44)),$BO44*'Dev Type Attributes'!DY44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(N44/($K44+$C44)),$BO44*'Dev Type Attributes'!DZ44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(O44/($K44+$C44)),$BO44*'Dev Type Attributes'!EA44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(P44/($K44+$C44)),$BO44*'Dev Type Attributes'!EB44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(Q44/($K44+$C44)),$BO44*'Dev Type Attributes'!EC44),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX44*'Project Info'!$G$62)+($BC44*'Project Info'!$G$66)+(SUM($AY44,$BA44)*'Project Info'!$G$63)+($AZ44*'Project Info'!$G$64)+($BB44*'Project Info'!$G$65))-(($AC44*'Project Info'!$G$62)+($AH44*'Project Info'!$G$66)+(SUM($AD44,$AF44)*'Project Info'!$G$63)+($AE44*'Project Info'!$G$64)+($AG44*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U45*'Project Info'!C$56)+(V45*'Project Info'!C$55)+(W45*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Depopulate_Rate,((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO45*(SUM(D45,E45,F45,J45)/(C45+K45)),BO45*SUM('Dev Type Attributes'!DT45:DW45)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(L45/($K45+$C45)),$BO45*'Dev Type Attributes'!DX45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(M45/($K45+$C45)),$BO45*'Dev Type Attributes'!DY45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(N45/($K45+$C45)),$BO45*'Dev Type Attributes'!DZ45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(O45/($K45+$C45)),$BO45*'Dev Type Attributes'!EA45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(P45/($K45+$C45)),$BO45*'Dev Type Attributes'!EB45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(Q45/($K45+$C45)),$BO45*'Dev Type Attributes'!EC45),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX45*'Project Info'!$G$62)+($BC45*'Project Info'!$G$66)+(SUM($AY45,$BA45)*'Project Info'!$G$63)+($AZ45*'Project Info'!$G$64)+($BB45*'Project Info'!$G$65))-(($AC45*'Project Info'!$G$62)+($AH45*'Project Info'!$G$66)+(SUM($AD45,$AF45)*'Project Info'!$G$63)+($AE45*'Project Info'!$G$64)+($AG45*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U46*'Project Info'!C$56)+(V46*'Project Info'!C$55)+(W46*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Depopulate_Rate,((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO46*(SUM(D46,E46,F46,J46)/(C46+K46)),BO46*SUM('Dev Type Attributes'!DT46:DW46)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(L46/($K46+$C46)),$BO46*'Dev Type Attributes'!DX46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(M46/($K46+$C46)),$BO46*'Dev Type Attributes'!DY46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(N46/($K46+$C46)),$BO46*'Dev Type Attributes'!DZ46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(O46/($K46+$C46)),$BO46*'Dev Type Attributes'!EA46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(P46/($K46+$C46)),$BO46*'Dev Type Attributes'!EB46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(Q46/($K46+$C46)),$BO46*'Dev Type Attributes'!EC46),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX46*'Project Info'!$G$62)+($BC46*'Project Info'!$G$66)+(SUM($AY46,$BA46)*'Project Info'!$G$63)+($AZ46*'Project Info'!$G$64)+($BB46*'Project Info'!$G$65))-(($AC46*'Project Info'!$G$62)+($AH46*'Project Info'!$G$66)+(SUM($AD46,$AF46)*'Project Info'!$G$63)+($AE46*'Project Info'!$G$64)+($AG46*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U47*'Project Info'!C$56)+(V47*'Project Info'!C$55)+(W47*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Depopulate_Rate,((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO47*(SUM(D47,E47,F47,J47)/(C47+K47)),BO47*SUM('Dev Type Attributes'!DT47:DW47)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(L47/($K47+$C47)),$BO47*'Dev Type Attributes'!DX47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(M47/($K47+$C47)),$BO47*'Dev Type Attributes'!DY47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(N47/($K47+$C47)),$BO47*'Dev Type Attributes'!DZ47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(O47/($K47+$C47)),$BO47*'Dev Type Attributes'!EA47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(P47/($K47+$C47)),$BO47*'Dev Type Attributes'!EB47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(Q47/($K47+$C47)),$BO47*'Dev Type Attributes'!EC47),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX47*'Project Info'!$G$62)+($BC47*'Project Info'!$G$66)+(SUM($AY47,$BA47)*'Project Info'!$G$63)+($AZ47*'Project Info'!$G$64)+($BB47*'Project Info'!$G$65))-(($AC47*'Project Info'!$G$62)+($AH47*'Project Info'!$G$66)+(SUM($AD47,$AF47)*'Project Info'!$G$63)+($AE47*'Project Info'!$G$64)+($AG47*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U48*'Project Info'!C$56)+(V48*'Project Info'!C$55)+(W48*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Depopulate_Rate,((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO48*(SUM(D48,E48,F48,J48)/(C48+K48)),BO48*SUM('Dev Type Attributes'!DT48:DW48)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(L48/($K48+$C48)),$BO48*'Dev Type Attributes'!DX48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(M48/($K48+$C48)),$BO48*'Dev Type Attributes'!DY48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(N48/($K48+$C48)),$BO48*'Dev Type Attributes'!DZ48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(O48/($K48+$C48)),$BO48*'Dev Type Attributes'!EA48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(P48/($K48+$C48)),$BO48*'Dev Type Attributes'!EB48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(Q48/($K48+$C48)),$BO48*'Dev Type Attributes'!EC48),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX48*'Project Info'!$G$62)+($BC48*'Project Info'!$G$66)+(SUM($AY48,$BA48)*'Project Info'!$G$63)+($AZ48*'Project Info'!$G$64)+($BB48*'Project Info'!$G$65))-(($AC48*'Project Info'!$G$62)+($AH48*'Project Info'!$G$66)+(SUM($AD48,$AF48)*'Project Info'!$G$63)+($AE48*'Project Info'!$G$64)+($AG48*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U49*'Project Info'!C$56)+(V49*'Project Info'!C$55)+(W49*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Depopulate_Rate,((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO49*(SUM(D49,E49,F49,J49)/(C49+K49)),BO49*SUM('Dev Type Attributes'!DT49:DW49)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(L49/($K49+$C49)),$BO49*'Dev Type Attributes'!DX49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(M49/($K49+$C49)),$BO49*'Dev Type Attributes'!DY49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(N49/($K49+$C49)),$BO49*'Dev Type Attributes'!DZ49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(O49/($K49+$C49)),$BO49*'Dev Type Attributes'!EA49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(P49/($K49+$C49)),$BO49*'Dev Type Attributes'!EB49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(Q49/($K49+$C49)),$BO49*'Dev Type Attributes'!EC49),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX49*'Project Info'!$G$62)+($BC49*'Project Info'!$G$66)+(SUM($AY49,$BA49)*'Project Info'!$G$63)+($AZ49*'Project Info'!$G$64)+($BB49*'Project Info'!$G$65))-(($AC49*'Project Info'!$G$62)+($AH49*'Project Info'!$G$66)+(SUM($AD49,$AF49)*'Project Info'!$G$63)+($AE49*'Project Info'!$G$64)+($AG49*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U50*'Project Info'!C$56)+(V50*'Project Info'!C$55)+(W50*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Depopulate_Rate,((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO50*(SUM(D50,E50,F50,J50)/(C50+K50)),BO50*SUM('Dev Type Attributes'!DT50:DW50)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(L50/($K50+$C50)),$BO50*'Dev Type Attributes'!DX50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(M50/($K50+$C50)),$BO50*'Dev Type Attributes'!DY50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(N50/($K50+$C50)),$BO50*'Dev Type Attributes'!DZ50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(O50/($K50+$C50)),$BO50*'Dev Type Attributes'!EA50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(P50/($K50+$C50)),$BO50*'Dev Type Attributes'!EB50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(Q50/($K50+$C50)),$BO50*'Dev Type Attributes'!EC50),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX50*'Project Info'!$G$62)+($BC50*'Project Info'!$G$66)+(SUM($AY50,$BA50)*'Project Info'!$G$63)+($AZ50*'Project Info'!$G$64)+($BB50*'Project Info'!$G$65))-(($AC50*'Project Info'!$G$62)+($AH50*'Project Info'!$G$66)+(SUM($AD50,$AF50)*'Project Info'!$G$63)+($AE50*'Project Info'!$G$64)+($AG50*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U51*'Project Info'!C$56)+(V51*'Project Info'!C$55)+(W51*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Depopulate_Rate,((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO51*(SUM(D51,E51,F51,J51)/(C51+K51)),BO51*SUM('Dev Type Attributes'!DT51:DW51)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(L51/($K51+$C51)),$BO51*'Dev Type Attributes'!DX51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(M51/($K51+$C51)),$BO51*'Dev Type Attributes'!DY51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(N51/($K51+$C51)),$BO51*'Dev Type Attributes'!DZ51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(O51/($K51+$C51)),$BO51*'Dev Type Attributes'!EA51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(P51/($K51+$C51)),$BO51*'Dev Type Attributes'!EB51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(Q51/($K51+$C51)),$BO51*'Dev Type Attributes'!EC51),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX51*'Project Info'!$G$62)+($BC51*'Project Info'!$G$66)+(SUM($AY51,$BA51)*'Project Info'!$G$63)+($AZ51*'Project Info'!$G$64)+($BB51*'Project Info'!$G$65))-(($AC51*'Project Info'!$G$62)+($AH51*'Project Info'!$G$66)+(SUM($AD51,$AF51)*'Project Info'!$G$63)+($AE51*'Project Info'!$G$64)+($AG51*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U52*'Project Info'!C$56)+(V52*'Project Info'!C$55)+(W52*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Depopulate_Rate,((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO52*(SUM(D52,E52,F52,J52)/(C52+K52)),BO52*SUM('Dev Type Attributes'!DT52:DW52)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(L52/($K52+$C52)),$BO52*'Dev Type Attributes'!DX52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(M52/($K52+$C52)),$BO52*'Dev Type Attributes'!DY52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(N52/($K52+$C52)),$BO52*'Dev Type Attributes'!DZ52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(O52/($K52+$C52)),$BO52*'Dev Type Attributes'!EA52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(P52/($K52+$C52)),$BO52*'Dev Type Attributes'!EB52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(Q52/($K52+$C52)),$BO52*'Dev Type Attributes'!EC52),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX52*'Project Info'!$G$62)+($BC52*'Project Info'!$G$66)+(SUM($AY52,$BA52)*'Project Info'!$G$63)+($AZ52*'Project Info'!$G$64)+($BB52*'Project Info'!$G$65))-(($AC52*'Project Info'!$G$62)+($AH52*'Project Info'!$G$66)+(SUM($AD52,$AF52)*'Project Info'!$G$63)+($AE52*'Project Info'!$G$64)+($AG52*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U53*'Project Info'!C$56)+(V53*'Project Info'!C$55)+(W53*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Depopulate_Rate,((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO53*(SUM(D53,E53,F53,J53)/(C53+K53)),BO53*SUM('Dev Type Attributes'!DT53:DW53)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(L53/($K53+$C53)),$BO53*'Dev Type Attributes'!DX53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(M53/($K53+$C53)),$BO53*'Dev Type Attributes'!DY53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(N53/($K53+$C53)),$BO53*'Dev Type Attributes'!DZ53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(O53/($K53+$C53)),$BO53*'Dev Type Attributes'!EA53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(P53/($K53+$C53)),$BO53*'Dev Type Attributes'!EB53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(Q53/($K53+$C53)),$BO53*'Dev Type Attributes'!EC53),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX53*'Project Info'!$G$62)+($BC53*'Project Info'!$G$66)+(SUM($AY53,$BA53)*'Project Info'!$G$63)+($AZ53*'Project Info'!$G$64)+($BB53*'Project Info'!$G$65))-(($AC53*'Project Info'!$G$62)+($AH53*'Project Info'!$G$66)+(SUM($AD53,$AF53)*'Project Info'!$G$63)+($AE53*'Project Info'!$G$64)+($AG53*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U54*'Project Info'!C$56)+(V54*'Project Info'!C$55)+(W54*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Depopulate_Rate,((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO54*(SUM(D54,E54,F54,J54)/(C54+K54)),BO54*SUM('Dev Type Attributes'!DT54:DW54)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(L54/($K54+$C54)),$BO54*'Dev Type Attributes'!DX54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(M54/($K54+$C54)),$BO54*'Dev Type Attributes'!DY54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(N54/($K54+$C54)),$BO54*'Dev Type Attributes'!DZ54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(O54/($K54+$C54)),$BO54*'Dev Type Attributes'!EA54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(P54/($K54+$C54)),$BO54*'Dev Type Attributes'!EB54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(Q54/($K54+$C54)),$BO54*'Dev Type Attributes'!EC54),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX54*'Project Info'!$G$62)+($BC54*'Project Info'!$G$66)+(SUM($AY54,$BA54)*'Project Info'!$G$63)+($AZ54*'Project Info'!$G$64)+($BB54*'Project Info'!$G$65))-(($AC54*'Project Info'!$G$62)+($AH54*'Project Info'!$G$66)+(SUM($AD54,$AF54)*'Project Info'!$G$63)+($AE54*'Project Info'!$G$64)+($AG54*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U55*'Project Info'!C$56)+(V55*'Project Info'!C$55)+(W55*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Depopulate_Rate,((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55)*D_Depopulate_Rate)*-1),Tot_Acre_2*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO55*(SUM(D55,E55,F55,J55)/(C55+K55)),BO55*SUM('Dev Type Attributes'!DT55:DW55)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(L55/($K55+$C55)),$BO55*'Dev Type Attributes'!DX55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(M55/($K55+$C55)),$BO55*'Dev Type Attributes'!DY55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(N55/($K55+$C55)),$BO55*'Dev Type Attributes'!DZ55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(O55/($K55+$C55)),$BO55*'Dev Type Attributes'!EA55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(P55/($K55+$C55)),$BO55*'Dev Type Attributes'!EB55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(Q55/($K55+$C55)),$BO55*'Dev Type Attributes'!EC55),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_2*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX55*'Project Info'!$G$62)+($BC55*'Project Info'!$G$66)+(SUM($AY55,$BA55)*'Project Info'!$G$63)+($AZ55*'Project Info'!$G$64)+($BB55*'Project Info'!$G$65))-(($AC55*'Project Info'!$G$62)+($AH55*'Project Info'!$G$66)+(SUM($AD55,$AF55)*'Project Info'!$G$63)+($AE55*'Project Info'!$G$64)+($AG55*'Project Info'!$G$65))","v":0},0]
["Net Totals",{"$f":"SUM(B6:B55)","v":0},{"$f":"SUM(C6:C55)","v":0},{"$f":"SUM(D6:D55)","v":0},{"$f":"SUM(E6:E55)","v":0},{"$f":"SUM(F6:F55)","v":0},{"$f":"SUM(G6:G55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S6:S55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP6:AP55)","v":0},{"$f":"SUM(AQ6:AQ55)","v":0},{"$f":"SUM(AR6:AR55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM6:BM55)","v":0},{"$f":"SUM(BN6:BN55)","v":0},0,0,0,0,{"$f":"SUM(BS6:BS55)","v":0},0,0,0,0,0,0,{"$f":"SUM(BZ6:BZ55)","v":0},0]
["% of Total",null,null,{"$f":"IF($C$56=0,0,D56/$C$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($K$56=0,0,L56/$K$56)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF($K$56=0,0,U56/$K$56)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"IF($AL$56=0,0,AI56/$AL$56)","v":0},null,{"$f":"IF($AL$56=0,0,AK56/$AL$56)","v":0},null,null,null,null,{"$f":"IF($AO$56=0,0,AP56/$AO$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($AW$56=0,0,AX56/$AW$56)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Land_Cost_Acre)/SUM(Tot_Acre_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_2*D_Avg_Rent*D_per_Renter)/SUMPRODUCT(HU_2*D_per_Renter)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_2*D_Avg_Sales_Price*D_per_Owner)/SUMPRODUCT(HU_2*D_per_Owner)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_2,D_Bldg_SqFt_Acre),0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Subsidy)/SUM(HU_2),0)","v":0}]
["Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","Avg Rent","Avg Sales Price","$ / Sq Ft",null,null,null,null,null,null,null,"$ / Unit",null,"$ / Acre"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street etc land reductions only applied to vacant acres"]

{"sheet":"SCENARIO3","index":12,"n_rows":61,"n_cols":79,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,63,2,78],[2,19,3,19],[2,40,3,40],[2,41,2,47],[2,48,3,48],[2,49,2,54],[2,38,3,38],[2,39,3,39],[2,61,2,62],[2,20,2,26],[2,27,3,27],[2,28,2,33],[2,34,2,36],[2,37,3,37],[2,55,2,60],[2,18,3,18],[0,0,1,0],[2,2,3,2],[2,3,2,9],[2,10,3,10],[2,11,2,16],[2,1,3,1],[2,17,3,17]]}
["Scenario 3:"]
[]
[null,"Population in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Redeveloped Population","Redeveloped Children","Redeveloped Housing Units","Redeveloped Housing Mix",null,null,null,null,null,null,"Redeveloped Employment","Redeveloped Employment Mix",null,null,null,null,null,"New Acres Consumed",null,null,"Total Acres","Population","Children","New Housing Units","Housing Mix",null,null,null,null,null,null,"New Jobs","Employment Mix",null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials"]
["Development Type",null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Vacant Acres","Developed Acres","Discounted Developed Acres (*Redev %)",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Energy Use (Million BTU/Yr)","GHG Emissions (Tons/Yr)","Landscaping Water Use (G/Day)","Internal Water Consumption (G/Day)","Waste Water (G/Day)","Solid Waste (lbs/Day)","Parking Spaces","Parking SqFt","Land Cost","Rent","Sales Price","Project Value","Residential","Retail","Office","Industrial","Public/Civic","Education","Hotel","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Total Payroll ($/yr)","Sales Tax Revenue ($/yr)"]
["DEV_TYPE","EX_POP","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE","DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B6*(D_Abandonment_Rate+D_Depopulate_Rate),B6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U6*'Project Info'!C$56)+(V6*'Project Info'!C$55)+(W6*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Depopulate_Rate,((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C6*(D_Abandonment_Rate),C6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D6*(D_Abandonment_Rate),(D6*D_Redev_Rate))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K6*(D_Abandonment_Rate+D_Depopulate_Rate),K6*D_Redev_Rate)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF(D_Abandonment_Rate>0,DEVD_ACRE_3*(D_Abandonment_Rate),D_Redev_Rate*DEVD_ACRE_3)","v":0},{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_3,VAC_ACRE_3+Redev_Acres_3)","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,HU_3*(1-D_Depopulate_Rate)*D_Avg_HH_Size)","v":0},{"$f":"HU_3*D_children","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_MF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_TH_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_SM_Lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_MD_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_LRG_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_HU_Gross_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_MHper))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,((VAC_ACRE_3*D_EMP_Gross_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_EMP_Gross_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_RETper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_EMP_Gross_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_OFFper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_EMP_Gross_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_INDper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_EMP_Gross_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_PUBper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_EMP_Gross_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_EDUper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_3*D_EMP_Gross_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_HOTELper)*(1-D_Depopulate_Rate))","v":0},{"$f":"(HU_3*D_Energy_Use_Unit)+(EMP_3*D_Energy_Use_EMP)","v":0},{"$f":"Tot_Acre_3*D_Carbon_Building_Acre","v":0},{"$f":"Tot_Acre_3*D_Landscaping_Water_Acre","v":0},{"$f":"Tot_Acre_3*D_Internal_Water_Acre","v":0},{"$f":"Tot_Acre_3*D_Waste_Water_Acre","v":0},{"$f":"Tot_Acre_3*D_Solid_Waste_Acre","v":0},{"$f":"Tot_Acre_3*D_Parking_Spaces","v":0},{"$f":"Tot_Acre_3*D_Parking_SqFt","v":0},{"$f":"Tot_Acre_3*D_Land_Cost_Acre","v":0},{"$f":"HU_3*D_per_Renter*D_Avg_Rent","v":0},{"$f":"HU_3*D_per_Owner*D_Avg_Sales_Price","v":0},{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO6*(SUM(D6,E6,F6,J6)/(C6+K6)),BO6*SUM('Dev Type Attributes'!DT6:DW6)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(L6/($K6+$C6)),$BO6*'Dev Type Attributes'!DX6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(M6/($K6+$C6)),$BO6*'Dev Type Attributes'!DY6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(N6/($K6+$C6)),$BO6*'Dev Type Attributes'!DZ6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(O6/($K6+$C6)),$BO6*'Dev Type Attributes'!EA6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(P6/($K6+$C6)),$BO6*'Dev Type Attributes'!EB6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(Q6/($K6+$C6)),$BO6*'Dev Type Attributes'!EC6),0)","v":0},{"$f":"Tot_Acre_3*D_Subsidy","v":0},{"$f":"VAC_ACRE_3*D_Tot_Street_Mi_Acre","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX6*'Project Info'!$G$62)+($BC6*'Project Info'!$G$66)+(SUM($AY6,$BA6)*'Project Info'!$G$63)+($AZ6*'Project Info'!$G$64)+($BB6*'Project Info'!$G$65))-(($AC6*'Project Info'!$G$62)+($AH6*'Project Info'!$G$66)+(SUM($AD6,$AF6)*'Project Info'!$G$63)+($AE6*'Project Info'!$G$64)+($AG6*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000)*D_Depopulate_Rate)*-1,Tot_Acre_3*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U7*'Project Info'!C$56)+(V7*'Project Info'!C$55)+(W7*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Depopulate_Rate,((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO7*(SUM(D7,E7,F7,J7)/(C7+K7)),BO7*SUM('Dev Type Attributes'!DT7:DW7)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(L7/($K7+$C7)),$BO7*'Dev Type Attributes'!DX7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(M7/($K7+$C7)),$BO7*'Dev Type Attributes'!DY7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(N7/($K7+$C7)),$BO7*'Dev Type Attributes'!DZ7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(O7/($K7+$C7)),$BO7*'Dev Type Attributes'!EA7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(P7/($K7+$C7)),$BO7*'Dev Type Attributes'!EB7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(Q7/($K7+$C7)),$BO7*'Dev Type Attributes'!EC7),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX7*'Project Info'!$G$62)+($BC7*'Project Info'!$G$66)+(SUM($AY7,$BA7)*'Project Info'!$G$63)+($AZ7*'Project Info'!$G$64)+($BB7*'Project Info'!$G$65))-(($AC7*'Project Info'!$G$62)+($AH7*'Project Info'!$G$66)+(SUM($AD7,$AF7)*'Project Info'!$G$63)+($AE7*'Project Info'!$G$64)+($AG7*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U8*'Project Info'!C$56)+(V8*'Project Info'!C$55)+(W8*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Depopulate_Rate,((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO8*(SUM(D8,E8,F8,J8)/(C8+K8)),BO8*SUM('Dev Type Attributes'!DT8:DW8)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(L8/($K8+$C8)),$BO8*'Dev Type Attributes'!DX8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(M8/($K8+$C8)),$BO8*'Dev Type Attributes'!DY8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(N8/($K8+$C8)),$BO8*'Dev Type Attributes'!DZ8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(O8/($K8+$C8)),$BO8*'Dev Type Attributes'!EA8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(P8/($K8+$C8)),$BO8*'Dev Type Attributes'!EB8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(Q8/($K8+$C8)),$BO8*'Dev Type Attributes'!EC8),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX8*'Project Info'!$G$62)+($BC8*'Project Info'!$G$66)+(SUM($AY8,$BA8)*'Project Info'!$G$63)+($AZ8*'Project Info'!$G$64)+($BB8*'Project Info'!$G$65))-(($AC8*'Project Info'!$G$62)+($AH8*'Project Info'!$G$66)+(SUM($AD8,$AF8)*'Project Info'!$G$63)+($AE8*'Project Info'!$G$64)+($AG8*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U9*'Project Info'!C$56)+(V9*'Project Info'!C$55)+(W9*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Depopulate_Rate,((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO9*(SUM(D9,E9,F9,J9)/(C9+K9)),BO9*SUM('Dev Type Attributes'!DT9:DW9)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(L9/($K9+$C9)),$BO9*'Dev Type Attributes'!DX9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(M9/($K9+$C9)),$BO9*'Dev Type Attributes'!DY9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(N9/($K9+$C9)),$BO9*'Dev Type Attributes'!DZ9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(O9/($K9+$C9)),$BO9*'Dev Type Attributes'!EA9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(P9/($K9+$C9)),$BO9*'Dev Type Attributes'!EB9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(Q9/($K9+$C9)),$BO9*'Dev Type Attributes'!EC9),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX9*'Project Info'!$G$62)+($BC9*'Project Info'!$G$66)+(SUM($AY9,$BA9)*'Project Info'!$G$63)+($AZ9*'Project Info'!$G$64)+($BB9*'Project Info'!$G$65))-(($AC9*'Project Info'!$G$62)+($AH9*'Project Info'!$G$66)+(SUM($AD9,$AF9)*'Project Info'!$G$63)+($AE9*'Project Info'!$G$64)+($AG9*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U10*'Project Info'!C$56)+(V10*'Project Info'!C$55)+(W10*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Depopulate_Rate,((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO10*(SUM(D10,E10,F10,J10)/(C10+K10)),BO10*SUM('Dev Type Attributes'!DT10:DW10)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(L10/($K10+$C10)),$BO10*'Dev Type Attributes'!DX10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(M10/($K10+$C10)),$BO10*'Dev Type Attributes'!DY10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(N10/($K10+$C10)),$BO10*'Dev Type Attributes'!DZ10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(O10/($K10+$C10)),$BO10*'Dev Type Attributes'!EA10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(P10/($K10+$C10)),$BO10*'Dev Type Attributes'!EB10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(Q10/($K10+$C10)),$BO10*'Dev Type Attributes'!EC10),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX10*'Project Info'!$G$62)+($BC10*'Project Info'!$G$66)+(SUM($AY10,$BA10)*'Project Info'!$G$63)+($AZ10*'Project Info'!$G$64)+($BB10*'Project Info'!$G$65))-(($AC10*'Project Info'!$G$62)+($AH10*'Project Info'!$G$66)+(SUM($AD10,$AF10)*'Project Info'!$G$63)+($AE10*'Project Info'!$G$64)+($AG10*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U11*'Project Info'!C$56)+(V11*'Project Info'!C$55)+(W11*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Depopulate_Rate,((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO11*(SUM(D11,E11,F11,J11)/(C11+K11)),BO11*SUM('Dev Type Attributes'!DT11:DW11)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(L11/($K11+$C11)),$BO11*'Dev Type Attributes'!DX11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(M11/($K11+$C11)),$BO11*'Dev Type Attributes'!DY11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(N11/($K11+$C11)),$BO11*'Dev Type Attributes'!DZ11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(O11/($K11+$C11)),$BO11*'Dev Type Attributes'!EA11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(P11/($K11+$C11)),$BO11*'Dev Type Attributes'!EB11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(Q11/($K11+$C11)),$BO11*'Dev Type Attributes'!EC11),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX11*'Project Info'!$G$62)+($BC11*'Project Info'!$G$66)+(SUM($AY11,$BA11)*'Project Info'!$G$63)+($AZ11*'Project Info'!$G$64)+($BB11*'Project Info'!$G$65))-(($AC11*'Project Info'!$G$62)+($AH11*'Project Info'!$G$66)+(SUM($AD11,$AF11)*'Project Info'!$G$63)+($AE11*'Project Info'!$G$64)+($AG11*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U12*'Project Info'!C$56)+(V12*'Project Info'!C$55)+(W12*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Depopulate_Rate,((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO12*(SUM(D12,E12,F12,J12)/(C12+K12)),BO12*SUM('Dev Type Attributes'!DT12:DW12)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(L12/($K12+$C12)),$BO12*'Dev Type Attributes'!DX12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(M12/($K12+$C12)),$BO12*'Dev Type Attributes'!DY12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(N12/($K12+$C12)),$BO12*'Dev Type Attributes'!DZ12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(O12/($K12+$C12)),$BO12*'Dev Type Attributes'!EA12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(P12/($K12+$C12)),$BO12*'Dev Type Attributes'!EB12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(Q12/($K12+$C12)),$BO12*'Dev Type Attributes'!EC12),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX12*'Project Info'!$G$62)+($BC12*'Project Info'!$G$66)+(SUM($AY12,$BA12)*'Project Info'!$G$63)+($AZ12*'Project Info'!$G$64)+($BB12*'Project Info'!$G$65))-(($AC12*'Project Info'!$G$62)+($AH12*'Project Info'!$G$66)+(SUM($AD12,$AF12)*'Project Info'!$G$63)+($AE12*'Project Info'!$G$64)+($AG12*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U13*'Project Info'!C$56)+(V13*'Project Info'!C$55)+(W13*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Depopulate_Rate,((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO13*(SUM(D13,E13,F13,J13)/(C13+K13)),BO13*SUM('Dev Type Attributes'!DT13:DW13)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(L13/($K13+$C13)),$BO13*'Dev Type Attributes'!DX13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(M13/($K13+$C13)),$BO13*'Dev Type Attributes'!DY13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(N13/($K13+$C13)),$BO13*'Dev Type Attributes'!DZ13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(O13/($K13+$C13)),$BO13*'Dev Type Attributes'!EA13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(P13/($K13+$C13)),$BO13*'Dev Type Attributes'!EB13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(Q13/($K13+$C13)),$BO13*'Dev Type Attributes'!EC13),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX13*'Project Info'!$G$62)+($BC13*'Project Info'!$G$66)+(SUM($AY13,$BA13)*'Project Info'!$G$63)+($AZ13*'Project Info'!$G$64)+($BB13*'Project Info'!$G$65))-(($AC13*'Project Info'!$G$62)+($AH13*'Project Info'!$G$66)+(SUM($AD13,$AF13)*'Project Info'!$G$63)+($AE13*'Project Info'!$G$64)+($AG13*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B14*(D_Abandonment_Rate+D_Depopulate_Rate),B14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U14*'Project Info'!C$56)+(V14*'Project Info'!C$55)+(W14*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Depopulate_Rate,((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C14*(D_Abandonment_Rate),C14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D14*(D_Abandonment_Rate),(D14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E14*(D_Abandonment_Rate),(E14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F14*(D_Abandonment_Rate),(F14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G14*(D_Abandonment_Rate),(G14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H14*(D_Abandonment_Rate),(H14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I14*(D_Abandonment_Rate),(I14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J14*(D_Abandonment_Rate),(J14*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K14*(D_Abandonment_Rate+D_Depopulate_Rate),K14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L14*(D_Abandonment_Rate+D_Depopulate_Rate),L14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M14*(D_Abandonment_Rate+D_Depopulate_Rate),M14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N14*(D_Abandonment_Rate+D_Depopulate_Rate),N14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O14*(D_Abandonment_Rate+D_Depopulate_Rate),O14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P14*(D_Abandonment_Rate+D_Depopulate_Rate),P14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q14*(D_Abandonment_Rate+D_Depopulate_Rate),Q14*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO14*(SUM(D14,E14,F14,J14)/(C14+K14)),BO14*SUM('Dev Type Attributes'!DT14:DW14)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(L14/($K14+$C14)),$BO14*'Dev Type Attributes'!DX14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(M14/($K14+$C14)),$BO14*'Dev Type Attributes'!DY14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(N14/($K14+$C14)),$BO14*'Dev Type Attributes'!DZ14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(O14/($K14+$C14)),$BO14*'Dev Type Attributes'!EA14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(P14/($K14+$C14)),$BO14*'Dev Type Attributes'!EB14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(Q14/($K14+$C14)),$BO14*'Dev Type Attributes'!EC14),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX14*'Project Info'!$G$62)+($BC14*'Project Info'!$G$66)+(SUM($AY14,$BA14)*'Project Info'!$G$63)+($AZ14*'Project Info'!$G$64)+($BB14*'Project Info'!$G$65))-(($AC14*'Project Info'!$G$62)+($AH14*'Project Info'!$G$66)+(SUM($AD14,$AF14)*'Project Info'!$G$63)+($AE14*'Project Info'!$G$64)+($AG14*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000)*D_Depopulate_Rate)*-1,Tot_Acre_3*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U15*'Project Info'!C$56)+(V15*'Project Info'!C$55)+(W15*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Depopulate_Rate,((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO15*(SUM(D15,E15,F15,J15)/(C15+K15)),BO15*SUM('Dev Type Attributes'!DT15:DW15)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(L15/($K15+$C15)),$BO15*'Dev Type Attributes'!DX15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(M15/($K15+$C15)),$BO15*'Dev Type Attributes'!DY15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(N15/($K15+$C15)),$BO15*'Dev Type Attributes'!DZ15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(O15/($K15+$C15)),$BO15*'Dev Type Attributes'!EA15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(P15/($K15+$C15)),$BO15*'Dev Type Attributes'!EB15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(Q15/($K15+$C15)),$BO15*'Dev Type Attributes'!EC15),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX15*'Project Info'!$G$62)+($BC15*'Project Info'!$G$66)+(SUM($AY15,$BA15)*'Project Info'!$G$63)+($AZ15*'Project Info'!$G$64)+($BB15*'Project Info'!$G$65))-(($AC15*'Project Info'!$G$62)+($AH15*'Project Info'!$G$66)+(SUM($AD15,$AF15)*'Project Info'!$G$63)+($AE15*'Project Info'!$G$64)+($AG15*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U16*'Project Info'!C$56)+(V16*'Project Info'!C$55)+(W16*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Depopulate_Rate,((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO16*(SUM(D16,E16,F16,J16)/(C16+K16)),BO16*SUM('Dev Type Attributes'!DT16:DW16)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(L16/($K16+$C16)),$BO16*'Dev Type Attributes'!DX16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(M16/($K16+$C16)),$BO16*'Dev Type Attributes'!DY16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(N16/($K16+$C16)),$BO16*'Dev Type Attributes'!DZ16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(O16/($K16+$C16)),$BO16*'Dev Type Attributes'!EA16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(P16/($K16+$C16)),$BO16*'Dev Type Attributes'!EB16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(Q16/($K16+$C16)),$BO16*'Dev Type Attributes'!EC16),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX16*'Project Info'!$G$62)+($BC16*'Project Info'!$G$66)+(SUM($AY16,$BA16)*'Project Info'!$G$63)+($AZ16*'Project Info'!$G$64)+($BB16*'Project Info'!$G$65))-(($AC16*'Project Info'!$G$62)+($AH16*'Project Info'!$G$66)+(SUM($AD16,$AF16)*'Project Info'!$G$63)+($AE16*'Project Info'!$G$64)+($AG16*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U17*'Project Info'!C$56)+(V17*'Project Info'!C$55)+(W17*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Depopulate_Rate,((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO17*(SUM(D17,E17,F17,J17)/(C17+K17)),BO17*SUM('Dev Type Attributes'!DT17:DW17)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(L17/($K17+$C17)),$BO17*'Dev Type Attributes'!DX17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(M17/($K17+$C17)),$BO17*'Dev Type Attributes'!DY17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(N17/($K17+$C17)),$BO17*'Dev Type Attributes'!DZ17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(O17/($K17+$C17)),$BO17*'Dev Type Attributes'!EA17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(P17/($K17+$C17)),$BO17*'Dev Type Attributes'!EB17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(Q17/($K17+$C17)),$BO17*'Dev Type Attributes'!EC17),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX17*'Project Info'!$G$62)+($BC17*'Project Info'!$G$66)+(SUM($AY17,$BA17)*'Project Info'!$G$63)+($AZ17*'Project Info'!$G$64)+($BB17*'Project Info'!$G$65))-(($AC17*'Project Info'!$G$62)+($AH17*'Project Info'!$G$66)+(SUM($AD17,$AF17)*'Project Info'!$G$63)+($AE17*'Project Info'!$G$64)+($AG17*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U18*'Project Info'!C$56)+(V18*'Project Info'!C$55)+(W18*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Depopulate_Rate,((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO18*(SUM(D18,E18,F18,J18)/(C18+K18)),BO18*SUM('Dev Type Attributes'!DT18:DW18)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(L18/($K18+$C18)),$BO18*'Dev Type Attributes'!DX18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(M18/($K18+$C18)),$BO18*'Dev Type Attributes'!DY18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(N18/($K18+$C18)),$BO18*'Dev Type Attributes'!DZ18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(O18/($K18+$C18)),$BO18*'Dev Type Attributes'!EA18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(P18/($K18+$C18)),$BO18*'Dev Type Attributes'!EB18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(Q18/($K18+$C18)),$BO18*'Dev Type Attributes'!EC18),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX18*'Project Info'!$G$62)+($BC18*'Project Info'!$G$66)+(SUM($AY18,$BA18)*'Project Info'!$G$63)+($AZ18*'Project Info'!$G$64)+($BB18*'Project Info'!$G$65))-(($AC18*'Project Info'!$G$62)+($AH18*'Project Info'!$G$66)+(SUM($AD18,$AF18)*'Project Info'!$G$63)+($AE18*'Project Info'!$G$64)+($AG18*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U19*'Project Info'!C$56)+(V19*'Project Info'!C$55)+(W19*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Depopulate_Rate,((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO19*(SUM(D19,E19,F19,J19)/(C19+K19)),BO19*SUM('Dev Type Attributes'!DT19:DW19)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(L19/($K19+$C19)),$BO19*'Dev Type Attributes'!DX19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(M19/($K19+$C19)),$BO19*'Dev Type Attributes'!DY19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(N19/($K19+$C19)),$BO19*'Dev Type Attributes'!DZ19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(O19/($K19+$C19)),$BO19*'Dev Type Attributes'!EA19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(P19/($K19+$C19)),$BO19*'Dev Type Attributes'!EB19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(Q19/($K19+$C19)),$BO19*'Dev Type Attributes'!EC19),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX19*'Project Info'!$G$62)+($BC19*'Project Info'!$G$66)+(SUM($AY19,$BA19)*'Project Info'!$G$63)+($AZ19*'Project Info'!$G$64)+($BB19*'Project Info'!$G$65))-(($AC19*'Project Info'!$G$62)+($AH19*'Project Info'!$G$66)+(SUM($AD19,$AF19)*'Project Info'!$G$63)+($AE19*'Project Info'!$G$64)+($AG19*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U20*'Project Info'!C$56)+(V20*'Project Info'!C$55)+(W20*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Depopulate_Rate,((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO20*(SUM(D20,E20,F20,J20)/(C20+K20)),BO20*SUM('Dev Type Attributes'!DT20:DW20)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(L20/($K20+$C20)),$BO20*'Dev Type Attributes'!DX20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(M20/($K20+$C20)),$BO20*'Dev Type Attributes'!DY20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(N20/($K20+$C20)),$BO20*'Dev Type Attributes'!DZ20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(O20/($K20+$C20)),$BO20*'Dev Type Attributes'!EA20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(P20/($K20+$C20)),$BO20*'Dev Type Attributes'!EB20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(Q20/($K20+$C20)),$BO20*'Dev Type Attributes'!EC20),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX20*'Project Info'!$G$62)+($BC20*'Project Info'!$G$66)+(SUM($AY20,$BA20)*'Project Info'!$G$63)+($AZ20*'Project Info'!$G$64)+($BB20*'Project Info'!$G$65))-(($AC20*'Project Info'!$G$62)+($AH20*'Project Info'!$G$66)+(SUM($AD20,$AF20)*'Project Info'!$G$63)+($AE20*'Project Info'!$G$64)+($AG20*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U21*'Project Info'!C$56)+(V21*'Project Info'!C$55)+(W21*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Depopulate_Rate,((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO21*(SUM(D21,E21,F21,J21)/(C21+K21)),BO21*SUM('Dev Type Attributes'!DT21:DW21)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(L21/($K21+$C21)),$BO21*'Dev Type Attributes'!DX21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(M21/($K21+$C21)),$BO21*'Dev Type Attributes'!DY21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(N21/($K21+$C21)),$BO21*'Dev Type Attributes'!DZ21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(O21/($K21+$C21)),$BO21*'Dev Type Attributes'!EA21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(P21/($K21+$C21)),$BO21*'Dev Type Attributes'!EB21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(Q21/($K21+$C21)),$BO21*'Dev Type Attributes'!EC21),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX21*'Project Info'!$G$62)+($BC21*'Project Info'!$G$66)+(SUM($AY21,$BA21)*'Project Info'!$G$63)+($AZ21*'Project Info'!$G$64)+($BB21*'Project Info'!$G$65))-(($AC21*'Project Info'!$G$62)+($AH21*'Project Info'!$G$66)+(SUM($AD21,$AF21)*'Project Info'!$G$63)+($AE21*'Project Info'!$G$64)+($AG21*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U22*'Project Info'!C$56)+(V22*'Project Info'!C$55)+(W22*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Depopulate_Rate,((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO22*(SUM(D22,E22,F22,J22)/(C22+K22)),BO22*SUM('Dev Type Attributes'!DT22:DW22)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(L22/($K22+$C22)),$BO22*'Dev Type Attributes'!DX22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(M22/($K22+$C22)),$BO22*'Dev Type Attributes'!DY22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(N22/($K22+$C22)),$BO22*'Dev Type Attributes'!DZ22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(O22/($K22+$C22)),$BO22*'Dev Type Attributes'!EA22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(P22/($K22+$C22)),$BO22*'Dev Type Attributes'!EB22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(Q22/($K22+$C22)),$BO22*'Dev Type Attributes'!EC22),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX22*'Project Info'!$G$62)+($BC22*'Project Info'!$G$66)+(SUM($AY22,$BA22)*'Project Info'!$G$63)+($AZ22*'Project Info'!$G$64)+($BB22*'Project Info'!$G$65))-(($AC22*'Project Info'!$G$62)+($AH22*'Project Info'!$G$66)+(SUM($AD22,$AF22)*'Project Info'!$G$63)+($AE22*'Project Info'!$G$64)+($AG22*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U23*'Project Info'!C$56)+(V23*'Project Info'!C$55)+(W23*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Depopulate_Rate,((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO23*(SUM(D23,E23,F23,J23)/(C23+K23)),BO23*SUM('Dev Type Attributes'!DT23:DW23)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(L23/($K23+$C23)),$BO23*'Dev Type Attributes'!DX23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(M23/($K23+$C23)),$BO23*'Dev Type Attributes'!DY23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(N23/($K23+$C23)),$BO23*'Dev Type Attributes'!DZ23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(O23/($K23+$C23)),$BO23*'Dev Type Attributes'!EA23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(P23/($K23+$C23)),$BO23*'Dev Type Attributes'!EB23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(Q23/($K23+$C23)),$BO23*'Dev Type Attributes'!EC23),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX23*'Project Info'!$G$62)+($BC23*'Project Info'!$G$66)+(SUM($AY23,$BA23)*'Project Info'!$G$63)+($AZ23*'Project Info'!$G$64)+($BB23*'Project Info'!$G$65))-(($AC23*'Project Info'!$G$62)+($AH23*'Project Info'!$G$66)+(SUM($AD23,$AF23)*'Project Info'!$G$63)+($AE23*'Project Info'!$G$64)+($AG23*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U24*'Project Info'!C$56)+(V24*'Project Info'!C$55)+(W24*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Depopulate_Rate,((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO24*(SUM(D24,E24,F24,J24)/(C24+K24)),BO24*SUM('Dev Type Attributes'!DT24:DW24)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(L24/($K24+$C24)),$BO24*'Dev Type Attributes'!DX24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(M24/($K24+$C24)),$BO24*'Dev Type Attributes'!DY24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(N24/($K24+$C24)),$BO24*'Dev Type Attributes'!DZ24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(O24/($K24+$C24)),$BO24*'Dev Type Attributes'!EA24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(P24/($K24+$C24)),$BO24*'Dev Type Attributes'!EB24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(Q24/($K24+$C24)),$BO24*'Dev Type Attributes'!EC24),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX24*'Project Info'!$G$62)+($BC24*'Project Info'!$G$66)+(SUM($AY24,$BA24)*'Project Info'!$G$63)+($AZ24*'Project Info'!$G$64)+($BB24*'Project Info'!$G$65))-(($AC24*'Project Info'!$G$62)+($AH24*'Project Info'!$G$66)+(SUM($AD24,$AF24)*'Project Info'!$G$63)+($AE24*'Project Info'!$G$64)+($AG24*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U25*'Project Info'!C$56)+(V25*'Project Info'!C$55)+(W25*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Depopulate_Rate,((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO25*(SUM(D25,E25,F25,J25)/(C25+K25)),BO25*SUM('Dev Type Attributes'!DT25:DW25)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(L25/($K25+$C25)),$BO25*'Dev Type Attributes'!DX25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(M25/($K25+$C25)),$BO25*'Dev Type Attributes'!DY25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(N25/($K25+$C25)),$BO25*'Dev Type Attributes'!DZ25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(O25/($K25+$C25)),$BO25*'Dev Type Attributes'!EA25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(P25/($K25+$C25)),$BO25*'Dev Type Attributes'!EB25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(Q25/($K25+$C25)),$BO25*'Dev Type Attributes'!EC25),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX25*'Project Info'!$G$62)+($BC25*'Project Info'!$G$66)+(SUM($AY25,$BA25)*'Project Info'!$G$63)+($AZ25*'Project Info'!$G$64)+($BB25*'Project Info'!$G$65))-(($AC25*'Project Info'!$G$62)+($AH25*'Project Info'!$G$66)+(SUM($AD25,$AF25)*'Project Info'!$G$63)+($AE25*'Project Info'!$G$64)+($AG25*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U26*'Project Info'!C$56)+(V26*'Project Info'!C$55)+(W26*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Depopulate_Rate,((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO26*(SUM(D26,E26,F26,J26)/(C26+K26)),BO26*SUM('Dev Type Attributes'!DT26:DW26)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(L26/($K26+$C26)),$BO26*'Dev Type Attributes'!DX26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(M26/($K26+$C26)),$BO26*'Dev Type Attributes'!DY26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(N26/($K26+$C26)),$BO26*'Dev Type Attributes'!DZ26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(O26/($K26+$C26)),$BO26*'Dev Type Attributes'!EA26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(P26/($K26+$C26)),$BO26*'Dev Type Attributes'!EB26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(Q26/($K26+$C26)),$BO26*'Dev Type Attributes'!EC26),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX26*'Project Info'!$G$62)+($BC26*'Project Info'!$G$66)+(SUM($AY26,$BA26)*'Project Info'!$G$63)+($AZ26*'Project Info'!$G$64)+($BB26*'Project Info'!$G$65))-(($AC26*'Project Info'!$G$62)+($AH26*'Project Info'!$G$66)+(SUM($AD26,$AF26)*'Project Info'!$G$63)+($AE26*'Project Info'!$G$64)+($AG26*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U27*'Project Info'!C$56)+(V27*'Project Info'!C$55)+(W27*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Depopulate_Rate,((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO27*(SUM(D27,E27,F27,J27)/(C27+K27)),BO27*SUM('Dev Type Attributes'!DT27:DW27)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(L27/($K27+$C27)),$BO27*'Dev Type Attributes'!DX27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(M27/($K27+$C27)),$BO27*'Dev Type Attributes'!DY27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(N27/($K27+$C27)),$BO27*'Dev Type Attributes'!DZ27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(O27/($K27+$C27)),$BO27*'Dev Type Attributes'!EA27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(P27/($K27+$C27)),$BO27*'Dev Type Attributes'!EB27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(Q27/($K27+$C27)),$BO27*'Dev Type Attributes'!EC27),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX27*'Project Info'!$G$62)+($BC27*'Project Info'!$G$66)+(SUM($AY27,$BA27)*'Project Info'!$G$63)+($AZ27*'Project Info'!$G$64)+($BB27*'Project Info'!$G$65))-(($AC27*'Project Info'!$G$62)+($AH27*'Project Info'!$G$66)+(SUM($AD27,$AF27)*'Project Info'!$G$63)+($AE27*'Project Info'!$G$64)+($AG27*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U28*'Project Info'!C$56)+(V28*'Project Info'!C$55)+(W28*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Depopulate_Rate,((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO28*(SUM(D28,E28,F28,J28)/(C28+K28)),BO28*SUM('Dev Type Attributes'!DT28:DW28)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(L28/($K28+$C28)),$BO28*'Dev Type Attributes'!DX28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(M28/($K28+$C28)),$BO28*'Dev Type Attributes'!DY28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(N28/($K28+$C28)),$BO28*'Dev Type Attributes'!DZ28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(O28/($K28+$C28)),$BO28*'Dev Type Attributes'!EA28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(P28/($K28+$C28)),$BO28*'Dev Type Attributes'!EB28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(Q28/($K28+$C28)),$BO28*'Dev Type Attributes'!EC28),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX28*'Project Info'!$G$62)+($BC28*'Project Info'!$G$66)+(SUM($AY28,$BA28)*'Project Info'!$G$63)+($AZ28*'Project Info'!$G$64)+($BB28*'Project Info'!$G$65))-(($AC28*'Project Info'!$G$62)+($AH28*'Project Info'!$G$66)+(SUM($AD28,$AF28)*'Project Info'!$G$63)+($AE28*'Project Info'!$G$64)+($AG28*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U29*'Project Info'!C$56)+(V29*'Project Info'!C$55)+(W29*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Depopulate_Rate,((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO29*(SUM(D29,E29,F29,J29)/(C29+K29)),BO29*SUM('Dev Type Attributes'!DT29:DW29)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(L29/($K29+$C29)),$BO29*'Dev Type Attributes'!DX29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(M29/($K29+$C29)),$BO29*'Dev Type Attributes'!DY29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(N29/($K29+$C29)),$BO29*'Dev Type Attributes'!DZ29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(O29/($K29+$C29)),$BO29*'Dev Type Attributes'!EA29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(P29/($K29+$C29)),$BO29*'Dev Type Attributes'!EB29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(Q29/($K29+$C29)),$BO29*'Dev Type Attributes'!EC29),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX29*'Project Info'!$G$62)+($BC29*'Project Info'!$G$66)+(SUM($AY29,$BA29)*'Project Info'!$G$63)+($AZ29*'Project Info'!$G$64)+($BB29*'Project Info'!$G$65))-(($AC29*'Project Info'!$G$62)+($AH29*'Project Info'!$G$66)+(SUM($AD29,$AF29)*'Project Info'!$G$63)+($AE29*'Project Info'!$G$64)+($AG29*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U30*'Project Info'!C$56)+(V30*'Project Info'!C$55)+(W30*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Depopulate_Rate,((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO30*(SUM(D30,E30,F30,J30)/(C30+K30)),BO30*SUM('Dev Type Attributes'!DT30:DW30)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(L30/($K30+$C30)),$BO30*'Dev Type Attributes'!DX30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(M30/($K30+$C30)),$BO30*'Dev Type Attributes'!DY30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(N30/($K30+$C30)),$BO30*'Dev Type Attributes'!DZ30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(O30/($K30+$C30)),$BO30*'Dev Type Attributes'!EA30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(P30/($K30+$C30)),$BO30*'Dev Type Attributes'!EB30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(Q30/($K30+$C30)),$BO30*'Dev Type Attributes'!EC30),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX30*'Project Info'!$G$62)+($BC30*'Project Info'!$G$66)+(SUM($AY30,$BA30)*'Project Info'!$G$63)+($AZ30*'Project Info'!$G$64)+($BB30*'Project Info'!$G$65))-(($AC30*'Project Info'!$G$62)+($AH30*'Project Info'!$G$66)+(SUM($AD30,$AF30)*'Project Info'!$G$63)+($AE30*'Project Info'!$G$64)+($AG30*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U31*'Project Info'!C$56)+(V31*'Project Info'!C$55)+(W31*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Depopulate_Rate,((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO31*(SUM(D31,E31,F31,J31)/(C31+K31)),BO31*SUM('Dev Type Attributes'!DT31:DW31)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(L31/($K31+$C31)),$BO31*'Dev Type Attributes'!DX31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(M31/($K31+$C31)),$BO31*'Dev Type Attributes'!DY31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(N31/($K31+$C31)),$BO31*'Dev Type Attributes'!DZ31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(O31/($K31+$C31)),$BO31*'Dev Type Attributes'!EA31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(P31/($K31+$C31)),$BO31*'Dev Type Attributes'!EB31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(Q31/($K31+$C31)),$BO31*'Dev Type Attributes'!EC31),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX31*'Project Info'!$G$62)+($BC31*'Project Info'!$G$66)+(SUM($AY31,$BA31)*'Project Info'!$G$63)+($AZ31*'Project Info'!$G$64)+($BB31*'Project Info'!$G$65))-(($AC31*'Project Info'!$G$62)+($AH31*'Project Info'!$G$66)+(SUM($AD31,$AF31)*'Project Info'!$G$63)+($AE31*'Project Info'!$G$64)+($AG31*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U32*'Project Info'!C$56)+(V32*'Project Info'!C$55)+(W32*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Depopulate_Rate,((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO32*(SUM(D32,E32,F32,J32)/(C32+K32)),BO32*SUM('Dev Type Attributes'!DT32:DW32)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(L32/($K32+$C32)),$BO32*'Dev Type Attributes'!DX32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(M32/($K32+$C32)),$BO32*'Dev Type Attributes'!DY32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(N32/($K32+$C32)),$BO32*'Dev Type Attributes'!DZ32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(O32/($K32+$C32)),$BO32*'Dev Type Attributes'!EA32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(P32/($K32+$C32)),$BO32*'Dev Type Attributes'!EB32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(Q32/($K32+$C32)),$BO32*'Dev Type Attributes'!EC32),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX32*'Project Info'!$G$62)+($BC32*'Project Info'!$G$66)+(SUM($AY32,$BA32)*'Project Info'!$G$63)+($AZ32*'Project Info'!$G$64)+($BB32*'Project Info'!$G$65))-(($AC32*'Project Info'!$G$62)+($AH32*'Project Info'!$G$66)+(SUM($AD32,$AF32)*'Project Info'!$G$63)+($AE32*'Project Info'!$G$64)+($AG32*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U33*'Project Info'!C$56)+(V33*'Project Info'!C$55)+(W33*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Depopulate_Rate,((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO33*(SUM(D33,E33,F33,J33)/(C33+K33)),BO33*SUM('Dev Type Attributes'!DT33:DW33)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(L33/($K33+$C33)),$BO33*'Dev Type Attributes'!DX33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(M33/($K33+$C33)),$BO33*'Dev Type Attributes'!DY33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(N33/($K33+$C33)),$BO33*'Dev Type Attributes'!DZ33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(O33/($K33+$C33)),$BO33*'Dev Type Attributes'!EA33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(P33/($K33+$C33)),$BO33*'Dev Type Attributes'!EB33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(Q33/($K33+$C33)),$BO33*'Dev Type Attributes'!EC33),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX33*'Project Info'!$G$62)+($BC33*'Project Info'!$G$66)+(SUM($AY33,$BA33)*'Project Info'!$G$63)+($AZ33*'Project Info'!$G$64)+($BB33*'Project Info'!$G$65))-(($AC33*'Project Info'!$G$62)+($AH33*'Project Info'!$G$66)+(SUM($AD33,$AF33)*'Project Info'!$G$63)+($AE33*'Project Info'!$G$64)+($AG33*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U34*'Project Info'!C$56)+(V34*'Project Info'!C$55)+(W34*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Depopulate_Rate,((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO34*(SUM(D34,E34,F34,J34)/(C34+K34)),BO34*SUM('Dev Type Attributes'!DT34:DW34)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(L34/($K34+$C34)),$BO34*'Dev Type Attributes'!DX34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(M34/($K34+$C34)),$BO34*'Dev Type Attributes'!DY34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(N34/($K34+$C34)),$BO34*'Dev Type Attributes'!DZ34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(O34/($K34+$C34)),$BO34*'Dev Type Attributes'!EA34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(P34/($K34+$C34)),$BO34*'Dev Type Attributes'!EB34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(Q34/($K34+$C34)),$BO34*'Dev Type Attributes'!EC34),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX34*'Project Info'!$G$62)+($BC34*'Project Info'!$G$66)+(SUM($AY34,$BA34)*'Project Info'!$G$63)+($AZ34*'Project Info'!$G$64)+($BB34*'Project Info'!$G$65))-(($AC34*'Project Info'!$G$62)+($AH34*'Project Info'!$G$66)+(SUM($AD34,$AF34)*'Project Info'!$G$63)+($AE34*'Project Info'!$G$64)+($AG34*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U35*'Project Info'!C$56)+(V35*'Project Info'!C$55)+(W35*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Depopulate_Rate,((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO35*(SUM(D35,E35,F35,J35)/(C35+K35)),BO35*SUM('Dev Type Attributes'!DT35:DW35)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(L35/($K35+$C35)),$BO35*'Dev Type Attributes'!DX35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(M35/($K35+$C35)),$BO35*'Dev Type Attributes'!DY35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(N35/($K35+$C35)),$BO35*'Dev Type Attributes'!DZ35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(O35/($K35+$C35)),$BO35*'Dev Type Attributes'!EA35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(P35/($K35+$C35)),$BO35*'Dev Type Attributes'!EB35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(Q35/($K35+$C35)),$BO35*'Dev Type Attributes'!EC35),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX35*'Project Info'!$G$62)+($BC35*'Project Info'!$G$66)+(SUM($AY35,$BA35)*'Project Info'!$G$63)+($AZ35*'Project Info'!$G$64)+($BB35*'Project Info'!$G$65))-(($AC35*'Project Info'!$G$62)+($AH35*'Project Info'!$G$66)+(SUM($AD35,$AF35)*'Project Info'!$G$63)+($AE35*'Project Info'!$G$64)+($AG35*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B36*(D_Abandonment_Rate+D_Depopulate_Rate),B36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U36*'Project Info'!C$56)+(V36*'Project Info'!C$55)+(W36*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Depopulate_Rate,((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C36*(D_Abandonment_Rate),C36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D36*(D_Abandonment_Rate),(D36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E36*(D_Abandonment_Rate),(E36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F36*(D_Abandonment_Rate),(F36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G36*(D_Abandonment_Rate),(G36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H36*(D_Abandonment_Rate),(H36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I36*(D_Abandonment_Rate),(I36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J36*(D_Abandonment_Rate),(J36*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K36*(D_Abandonment_Rate+D_Depopulate_Rate),K36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L36*(D_Abandonment_Rate+D_Depopulate_Rate),L36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M36*(D_Abandonment_Rate+D_Depopulate_Rate),M36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N36*(D_Abandonment_Rate+D_Depopulate_Rate),N36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O36*(D_Abandonment_Rate+D_Depopulate_Rate),O36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P36*(D_Abandonment_Rate+D_Depopulate_Rate),P36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q36*(D_Abandonment_Rate+D_Depopulate_Rate),Q36*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO36*(SUM(D36,E36,F36,J36)/(C36+K36)),BO36*SUM('Dev Type Attributes'!DT36:DW36)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(L36/($K36+$C36)),$BO36*'Dev Type Attributes'!DX36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(M36/($K36+$C36)),$BO36*'Dev Type Attributes'!DY36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(N36/($K36+$C36)),$BO36*'Dev Type Attributes'!DZ36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(O36/($K36+$C36)),$BO36*'Dev Type Attributes'!EA36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(P36/($K36+$C36)),$BO36*'Dev Type Attributes'!EB36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(Q36/($K36+$C36)),$BO36*'Dev Type Attributes'!EC36),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX36*'Project Info'!$G$62)+($BC36*'Project Info'!$G$66)+(SUM($AY36,$BA36)*'Project Info'!$G$63)+($AZ36*'Project Info'!$G$64)+($BB36*'Project Info'!$G$65))-(($AC36*'Project Info'!$G$62)+($AH36*'Project Info'!$G$66)+(SUM($AD36,$AF36)*'Project Info'!$G$63)+($AE36*'Project Info'!$G$64)+($AG36*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000)*D_Depopulate_Rate)*-1,Tot_Acre_3*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U37*'Project Info'!C$56)+(V37*'Project Info'!C$55)+(W37*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Depopulate_Rate,((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO37*(SUM(D37,E37,F37,J37)/(C37+K37)),BO37*SUM('Dev Type Attributes'!DT37:DW37)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(L37/($K37+$C37)),$BO37*'Dev Type Attributes'!DX37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(M37/($K37+$C37)),$BO37*'Dev Type Attributes'!DY37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(N37/($K37+$C37)),$BO37*'Dev Type Attributes'!DZ37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(O37/($K37+$C37)),$BO37*'Dev Type Attributes'!EA37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(P37/($K37+$C37)),$BO37*'Dev Type Attributes'!EB37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(Q37/($K37+$C37)),$BO37*'Dev Type Attributes'!EC37),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX37*'Project Info'!$G$62)+($BC37*'Project Info'!$G$66)+(SUM($AY37,$BA37)*'Project Info'!$G$63)+($AZ37*'Project Info'!$G$64)+($BB37*'Project Info'!$G$65))-(($AC37*'Project Info'!$G$62)+($AH37*'Project Info'!$G$66)+(SUM($AD37,$AF37)*'Project Info'!$G$63)+($AE37*'Project Info'!$G$64)+($AG37*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U38*'Project Info'!C$56)+(V38*'Project Info'!C$55)+(W38*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Depopulate_Rate,((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_3,VAC_ACRE_3+Redev_Acres_3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO38*(SUM(D38,E38,F38,J38)/(C38+K38)),BO38*SUM('Dev Type Attributes'!DT38:DW38)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(L38/($K38+$C38)),$BO38*'Dev Type Attributes'!DX38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(M38/($K38+$C38)),$BO38*'Dev Type Attributes'!DY38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(N38/($K38+$C38)),$BO38*'Dev Type Attributes'!DZ38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(O38/($K38+$C38)),$BO38*'Dev Type Attributes'!EA38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(P38/($K38+$C38)),$BO38*'Dev Type Attributes'!EB38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(Q38/($K38+$C38)),$BO38*'Dev Type Attributes'!EC38),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX38*'Project Info'!$G$62)+($BC38*'Project Info'!$G$66)+(SUM($AY38,$BA38)*'Project Info'!$G$63)+($AZ38*'Project Info'!$G$64)+($BB38*'Project Info'!$G$65))-(($AC38*'Project Info'!$G$62)+($AH38*'Project Info'!$G$66)+(SUM($AD38,$AF38)*'Project Info'!$G$63)+($AE38*'Project Info'!$G$64)+($AG38*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U39*'Project Info'!C$56)+(V39*'Project Info'!C$55)+(W39*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Depopulate_Rate,((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO39*(SUM(D39,E39,F39,J39)/(C39+K39)),BO39*SUM('Dev Type Attributes'!DT39:DW39)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(L39/($K39+$C39)),$BO39*'Dev Type Attributes'!DX39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(M39/($K39+$C39)),$BO39*'Dev Type Attributes'!DY39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(N39/($K39+$C39)),$BO39*'Dev Type Attributes'!DZ39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(O39/($K39+$C39)),$BO39*'Dev Type Attributes'!EA39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(P39/($K39+$C39)),$BO39*'Dev Type Attributes'!EB39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(Q39/($K39+$C39)),$BO39*'Dev Type Attributes'!EC39),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX39*'Project Info'!$G$62)+($BC39*'Project Info'!$G$66)+(SUM($AY39,$BA39)*'Project Info'!$G$63)+($AZ39*'Project Info'!$G$64)+($BB39*'Project Info'!$G$65))-(($AC39*'Project Info'!$G$62)+($AH39*'Project Info'!$G$66)+(SUM($AD39,$AF39)*'Project Info'!$G$63)+($AE39*'Project Info'!$G$64)+($AG39*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U40*'Project Info'!C$56)+(V40*'Project Info'!C$55)+(W40*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Depopulate_Rate,((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO40*(SUM(D40,E40,F40,J40)/(C40+K40)),BO40*SUM('Dev Type Attributes'!DT40:DW40)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(L40/($K40+$C40)),$BO40*'Dev Type Attributes'!DX40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(M40/($K40+$C40)),$BO40*'Dev Type Attributes'!DY40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(N40/($K40+$C40)),$BO40*'Dev Type Attributes'!DZ40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(O40/($K40+$C40)),$BO40*'Dev Type Attributes'!EA40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(P40/($K40+$C40)),$BO40*'Dev Type Attributes'!EB40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(Q40/($K40+$C40)),$BO40*'Dev Type Attributes'!EC40),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX40*'Project Info'!$G$62)+($BC40*'Project Info'!$G$66)+(SUM($AY40,$BA40)*'Project Info'!$G$63)+($AZ40*'Project Info'!$G$64)+($BB40*'Project Info'!$G$65))-(($AC40*'Project Info'!$G$62)+($AH40*'Project Info'!$G$66)+(SUM($AD40,$AF40)*'Project Info'!$G$63)+($AE40*'Project Info'!$G$64)+($AG40*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U41*'Project Info'!C$56)+(V41*'Project Info'!C$55)+(W41*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Depopulate_Rate,((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO41*(SUM(D41,E41,F41,J41)/(C41+K41)),BO41*SUM('Dev Type Attributes'!DT41:DW41)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(L41/($K41+$C41)),$BO41*'Dev Type Attributes'!DX41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(M41/($K41+$C41)),$BO41*'Dev Type Attributes'!DY41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(N41/($K41+$C41)),$BO41*'Dev Type Attributes'!DZ41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(O41/($K41+$C41)),$BO41*'Dev Type Attributes'!EA41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(P41/($K41+$C41)),$BO41*'Dev Type Attributes'!EB41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(Q41/($K41+$C41)),$BO41*'Dev Type Attributes'!EC41),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX41*'Project Info'!$G$62)+($BC41*'Project Info'!$G$66)+(SUM($AY41,$BA41)*'Project Info'!$G$63)+($AZ41*'Project Info'!$G$64)+($BB41*'Project Info'!$G$65))-(($AC41*'Project Info'!$G$62)+($AH41*'Project Info'!$G$66)+(SUM($AD41,$AF41)*'Project Info'!$G$63)+($AE41*'Project Info'!$G$64)+($AG41*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U42*'Project Info'!C$56)+(V42*'Project Info'!C$55)+(W42*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Depopulate_Rate,((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO42*(SUM(D42,E42,F42,J42)/(C42+K42)),BO42*SUM('Dev Type Attributes'!DT42:DW42)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(L42/($K42+$C42)),$BO42*'Dev Type Attributes'!DX42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(M42/($K42+$C42)),$BO42*'Dev Type Attributes'!DY42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(N42/($K42+$C42)),$BO42*'Dev Type Attributes'!DZ42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(O42/($K42+$C42)),$BO42*'Dev Type Attributes'!EA42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(P42/($K42+$C42)),$BO42*'Dev Type Attributes'!EB42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(Q42/($K42+$C42)),$BO42*'Dev Type Attributes'!EC42),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX42*'Project Info'!$G$62)+($BC42*'Project Info'!$G$66)+(SUM($AY42,$BA42)*'Project Info'!$G$63)+($AZ42*'Project Info'!$G$64)+($BB42*'Project Info'!$G$65))-(($AC42*'Project Info'!$G$62)+($AH42*'Project Info'!$G$66)+(SUM($AD42,$AF42)*'Project Info'!$G$63)+($AE42*'Project Info'!$G$64)+($AG42*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U43*'Project Info'!C$56)+(V43*'Project Info'!C$55)+(W43*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Depopulate_Rate,((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO43*(SUM(D43,E43,F43,J43)/(C43+K43)),BO43*SUM('Dev Type Attributes'!DT43:DW43)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(L43/($K43+$C43)),$BO43*'Dev Type Attributes'!DX43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(M43/($K43+$C43)),$BO43*'Dev Type Attributes'!DY43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(N43/($K43+$C43)),$BO43*'Dev Type Attributes'!DZ43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(O43/($K43+$C43)),$BO43*'Dev Type Attributes'!EA43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(P43/($K43+$C43)),$BO43*'Dev Type Attributes'!EB43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(Q43/($K43+$C43)),$BO43*'Dev Type Attributes'!EC43),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX43*'Project Info'!$G$62)+($BC43*'Project Info'!$G$66)+(SUM($AY43,$BA43)*'Project Info'!$G$63)+($AZ43*'Project Info'!$G$64)+($BB43*'Project Info'!$G$65))-(($AC43*'Project Info'!$G$62)+($AH43*'Project Info'!$G$66)+(SUM($AD43,$AF43)*'Project Info'!$G$63)+($AE43*'Project Info'!$G$64)+($AG43*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U44*'Project Info'!C$56)+(V44*'Project Info'!C$55)+(W44*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Depopulate_Rate,((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO44*(SUM(D44,E44,F44,J44)/(C44+K44)),BO44*SUM('Dev Type Attributes'!DT44:DW44)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(L44/($K44+$C44)),$BO44*'Dev Type Attributes'!DX44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(M44/($K44+$C44)),$BO44*'Dev Type Attributes'!DY44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(N44/($K44+$C44)),$BO44*'Dev Type Attributes'!DZ44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(O44/($K44+$C44)),$BO44*'Dev Type Attributes'!EA44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(P44/($K44+$C44)),$BO44*'Dev Type Attributes'!EB44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(Q44/($K44+$C44)),$BO44*'Dev Type Attributes'!EC44),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX44*'Project Info'!$G$62)+($BC44*'Project Info'!$G$66)+(SUM($AY44,$BA44)*'Project Info'!$G$63)+($AZ44*'Project Info'!$G$64)+($BB44*'Project Info'!$G$65))-(($AC44*'Project Info'!$G$62)+($AH44*'Project Info'!$G$66)+(SUM($AD44,$AF44)*'Project Info'!$G$63)+($AE44*'Project Info'!$G$64)+($AG44*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U45*'Project Info'!C$56)+(V45*'Project Info'!C$55)+(W45*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Depopulate_Rate,((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO45*(SUM(D45,E45,F45,J45)/(C45+K45)),BO45*SUM('Dev Type Attributes'!DT45:DW45)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(L45/($K45+$C45)),$BO45*'Dev Type Attributes'!DX45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(M45/($K45+$C45)),$BO45*'Dev Type Attributes'!DY45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(N45/($K45+$C45)),$BO45*'Dev Type Attributes'!DZ45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(O45/($K45+$C45)),$BO45*'Dev Type Attributes'!EA45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(P45/($K45+$C45)),$BO45*'Dev Type Attributes'!EB45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(Q45/($K45+$C45)),$BO45*'Dev Type Attributes'!EC45),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX45*'Project Info'!$G$62)+($BC45*'Project Info'!$G$66)+(SUM($AY45,$BA45)*'Project Info'!$G$63)+($AZ45*'Project Info'!$G$64)+($BB45*'Project Info'!$G$65))-(($AC45*'Project Info'!$G$62)+($AH45*'Project Info'!$G$66)+(SUM($AD45,$AF45)*'Project Info'!$G$63)+($AE45*'Project Info'!$G$64)+($AG45*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U46*'Project Info'!C$56)+(V46*'Project Info'!C$55)+(W46*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Depopulate_Rate,((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO46*(SUM(D46,E46,F46,J46)/(C46+K46)),BO46*SUM('Dev Type Attributes'!DT46:DW46)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(L46/($K46+$C46)),$BO46*'Dev Type Attributes'!DX46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(M46/($K46+$C46)),$BO46*'Dev Type Attributes'!DY46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(N46/($K46+$C46)),$BO46*'Dev Type Attributes'!DZ46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(O46/($K46+$C46)),$BO46*'Dev Type Attributes'!EA46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(P46/($K46+$C46)),$BO46*'Dev Type Attributes'!EB46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(Q46/($K46+$C46)),$BO46*'Dev Type Attributes'!EC46),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX46*'Project Info'!$G$62)+($BC46*'Project Info'!$G$66)+(SUM($AY46,$BA46)*'Project Info'!$G$63)+($AZ46*'Project Info'!$G$64)+($BB46*'Project Info'!$G$65))-(($AC46*'Project Info'!$G$62)+($AH46*'Project Info'!$G$66)+(SUM($AD46,$AF46)*'Project Info'!$G$63)+($AE46*'Project Info'!$G$64)+($AG46*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U47*'Project Info'!C$56)+(V47*'Project Info'!C$55)+(W47*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Depopulate_Rate,((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO47*(SUM(D47,E47,F47,J47)/(C47+K47)),BO47*SUM('Dev Type Attributes'!DT47:DW47)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(L47/($K47+$C47)),$BO47*'Dev Type Attributes'!DX47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(M47/($K47+$C47)),$BO47*'Dev Type Attributes'!DY47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(N47/($K47+$C47)),$BO47*'Dev Type Attributes'!DZ47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(O47/($K47+$C47)),$BO47*'Dev Type Attributes'!EA47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(P47/($K47+$C47)),$BO47*'Dev Type Attributes'!EB47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(Q47/($K47+$C47)),$BO47*'Dev Type Attributes'!EC47),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX47*'Project Info'!$G$62)+($BC47*'Project Info'!$G$66)+(SUM($AY47,$BA47)*'Project Info'!$G$63)+($AZ47*'Project Info'!$G$64)+($BB47*'Project Info'!$G$65))-(($AC47*'Project Info'!$G$62)+($AH47*'Project Info'!$G$66)+(SUM($AD47,$AF47)*'Project Info'!$G$63)+($AE47*'Project Info'!$G$64)+($AG47*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U48*'Project Info'!C$56)+(V48*'Project Info'!C$55)+(W48*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Depopulate_Rate,((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO48*(SUM(D48,E48,F48,J48)/(C48+K48)),BO48*SUM('Dev Type Attributes'!DT48:DW48)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(L48/($K48+$C48)),$BO48*'Dev Type Attributes'!DX48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(M48/($K48+$C48)),$BO48*'Dev Type Attributes'!DY48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(N48/($K48+$C48)),$BO48*'Dev Type Attributes'!DZ48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(O48/($K48+$C48)),$BO48*'Dev Type Attributes'!EA48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(P48/($K48+$C48)),$BO48*'Dev Type Attributes'!EB48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(Q48/($K48+$C48)),$BO48*'Dev Type Attributes'!EC48),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX48*'Project Info'!$G$62)+($BC48*'Project Info'!$G$66)+(SUM($AY48,$BA48)*'Project Info'!$G$63)+($AZ48*'Project Info'!$G$64)+($BB48*'Project Info'!$G$65))-(($AC48*'Project Info'!$G$62)+($AH48*'Project Info'!$G$66)+(SUM($AD48,$AF48)*'Project Info'!$G$63)+($AE48*'Project Info'!$G$64)+($AG48*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U49*'Project Info'!C$56)+(V49*'Project Info'!C$55)+(W49*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Depopulate_Rate,((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO49*(SUM(D49,E49,F49,J49)/(C49+K49)),BO49*SUM('Dev Type Attributes'!DT49:DW49)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(L49/($K49+$C49)),$BO49*'Dev Type Attributes'!DX49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(M49/($K49+$C49)),$BO49*'Dev Type Attributes'!DY49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(N49/($K49+$C49)),$BO49*'Dev Type Attributes'!DZ49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(O49/($K49+$C49)),$BO49*'Dev Type Attributes'!EA49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(P49/($K49+$C49)),$BO49*'Dev Type Attributes'!EB49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(Q49/($K49+$C49)),$BO49*'Dev Type Attributes'!EC49),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX49*'Project Info'!$G$62)+($BC49*'Project Info'!$G$66)+(SUM($AY49,$BA49)*'Project Info'!$G$63)+($AZ49*'Project Info'!$G$64)+($BB49*'Project Info'!$G$65))-(($AC49*'Project Info'!$G$62)+($AH49*'Project Info'!$G$66)+(SUM($AD49,$AF49)*'Project Info'!$G$63)+($AE49*'Project Info'!$G$64)+($AG49*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U50*'Project Info'!C$56)+(V50*'Project Info'!C$55)+(W50*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Depopulate_Rate,((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO50*(SUM(D50,E50,F50,J50)/(C50+K50)),BO50*SUM('Dev Type Attributes'!DT50:DW50)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(L50/($K50+$C50)),$BO50*'Dev Type Attributes'!DX50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(M50/($K50+$C50)),$BO50*'Dev Type Attributes'!DY50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(N50/($K50+$C50)),$BO50*'Dev Type Attributes'!DZ50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(O50/($K50+$C50)),$BO50*'Dev Type Attributes'!EA50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(P50/($K50+$C50)),$BO50*'Dev Type Attributes'!EB50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(Q50/($K50+$C50)),$BO50*'Dev Type Attributes'!EC50),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX50*'Project Info'!$G$62)+($BC50*'Project Info'!$G$66)+(SUM($AY50,$BA50)*'Project Info'!$G$63)+($AZ50*'Project Info'!$G$64)+($BB50*'Project Info'!$G$65))-(($AC50*'Project Info'!$G$62)+($AH50*'Project Info'!$G$66)+(SUM($AD50,$AF50)*'Project Info'!$G$63)+($AE50*'Project Info'!$G$64)+($AG50*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U51*'Project Info'!C$56)+(V51*'Project Info'!C$55)+(W51*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Depopulate_Rate,((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO51*(SUM(D51,E51,F51,J51)/(C51+K51)),BO51*SUM('Dev Type Attributes'!DT51:DW51)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(L51/($K51+$C51)),$BO51*'Dev Type Attributes'!DX51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(M51/($K51+$C51)),$BO51*'Dev Type Attributes'!DY51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(N51/($K51+$C51)),$BO51*'Dev Type Attributes'!DZ51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(O51/($K51+$C51)),$BO51*'Dev Type Attributes'!EA51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(P51/($K51+$C51)),$BO51*'Dev Type Attributes'!EB51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(Q51/($K51+$C51)),$BO51*'Dev Type Attributes'!EC51),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX51*'Project Info'!$G$62)+($BC51*'Project Info'!$G$66)+(SUM($AY51,$BA51)*'Project Info'!$G$63)+($AZ51*'Project Info'!$G$64)+($BB51*'Project Info'!$G$65))-(($AC51*'Project Info'!$G$62)+($AH51*'Project Info'!$G$66)+(SUM($AD51,$AF51)*'Project Info'!$G$63)+($AE51*'Project Info'!$G$64)+($AG51*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U52*'Project Info'!C$56)+(V52*'Project Info'!C$55)+(W52*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Depopulate_Rate,((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO52*(SUM(D52,E52,F52,J52)/(C52+K52)),BO52*SUM('Dev Type Attributes'!DT52:DW52)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(L52/($K52+$C52)),$BO52*'Dev Type Attributes'!DX52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(M52/($K52+$C52)),$BO52*'Dev Type Attributes'!DY52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(N52/($K52+$C52)),$BO52*'Dev Type Attributes'!DZ52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(O52/($K52+$C52)),$BO52*'Dev Type Attributes'!EA52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(P52/($K52+$C52)),$BO52*'Dev Type Attributes'!EB52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(Q52/($K52+$C52)),$BO52*'Dev Type Attributes'!EC52),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX52*'Project Info'!$G$62)+($BC52*'Project Info'!$G$66)+(SUM($AY52,$BA52)*'Project Info'!$G$63)+($AZ52*'Project Info'!$G$64)+($BB52*'Project Info'!$G$65))-(($AC52*'Project Info'!$G$62)+($AH52*'Project Info'!$G$66)+(SUM($AD52,$AF52)*'Project Info'!$G$63)+($AE52*'Project Info'!$G$64)+($AG52*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U53*'Project Info'!C$56)+(V53*'Project Info'!C$55)+(W53*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Depopulate_Rate,((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO53*(SUM(D53,E53,F53,J53)/(C53+K53)),BO53*SUM('Dev Type Attributes'!DT53:DW53)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(L53/($K53+$C53)),$BO53*'Dev Type Attributes'!DX53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(M53/($K53+$C53)),$BO53*'Dev Type Attributes'!DY53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(N53/($K53+$C53)),$BO53*'Dev Type Attributes'!DZ53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(O53/($K53+$C53)),$BO53*'Dev Type Attributes'!EA53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(P53/($K53+$C53)),$BO53*'Dev Type Attributes'!EB53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(Q53/($K53+$C53)),$BO53*'Dev Type Attributes'!EC53),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX53*'Project Info'!$G$62)+($BC53*'Project Info'!$G$66)+(SUM($AY53,$BA53)*'Project Info'!$G$63)+($AZ53*'Project Info'!$G$64)+($BB53*'Project Info'!$G$65))-(($AC53*'Project Info'!$G$62)+($AH53*'Project Info'!$G$66)+(SUM($AD53,$AF53)*'Project Info'!$G$63)+($AE53*'Project Info'!$G$64)+($AG53*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U54*'Project Info'!C$56)+(V54*'Project Info'!C$55)+(W54*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Depopulate_Rate,((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO54*(SUM(D54,E54,F54,J54)/(C54+K54)),BO54*SUM('Dev Type Attributes'!DT54:DW54)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(L54/($K54+$C54)),$BO54*'Dev Type Attributes'!DX54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(M54/($K54+$C54)),$BO54*'Dev Type Attributes'!DY54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(N54/($K54+$C54)),$BO54*'Dev Type Attributes'!DZ54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(O54/($K54+$C54)),$BO54*'Dev Type Attributes'!EA54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(P54/($K54+$C54)),$BO54*'Dev Type Attributes'!EB54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(Q54/($K54+$C54)),$BO54*'Dev Type Attributes'!EC54),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX54*'Project Info'!$G$62)+($BC54*'Project Info'!$G$66)+(SUM($AY54,$BA54)*'Project Info'!$G$63)+($AZ54*'Project Info'!$G$64)+($BB54*'Project Info'!$G$65))-(($AC54*'Project Info'!$G$62)+($AH54*'Project Info'!$G$66)+(SUM($AD54,$AF54)*'Project Info'!$G$63)+($AE54*'Project Info'!$G$64)+($AG54*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U55*'Project Info'!C$56)+(V55*'Project Info'!C$55)+(W55*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Depopulate_Rate,((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55)*D_Depopulate_Rate)*-1),Tot_Acre_3*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO55*(SUM(D55,E55,F55,J55)/(C55+K55)),BO55*SUM('Dev Type Attributes'!DT55:DW55)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(L55/($K55+$C55)),$BO55*'Dev Type Attributes'!DX55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(M55/($K55+$C55)),$BO55*'Dev Type Attributes'!DY55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(N55/($K55+$C55)),$BO55*'Dev Type Attributes'!DZ55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(O55/($K55+$C55)),$BO55*'Dev Type Attributes'!EA55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(P55/($K55+$C55)),$BO55*'Dev Type Attributes'!EB55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(Q55/($K55+$C55)),$BO55*'Dev Type Attributes'!EC55),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_3*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX55*'Project Info'!$G$62)+($BC55*'Project Info'!$G$66)+(SUM($AY55,$BA55)*'Project Info'!$G$63)+($AZ55*'Project Info'!$G$64)+($BB55*'Project Info'!$G$65))-(($AC55*'Project Info'!$G$62)+($AH55*'Project Info'!$G$66)+(SUM($AD55,$AF55)*'Project Info'!$G$63)+($AE55*'Project Info'!$G$64)+($AG55*'Project Info'!$G$65))","v":0},0]
["Net Totals",{"$f":"SUM(B6:B55)","v":0},{"$f":"SUM(C6:C55)","v":0},{"$f":"SUM(D6:D55)","v":0},{"$f":"SUM(E6:E55)","v":0},{"$f":"SUM(F6:F55)","v":0},{"$f":"SUM(G6:G55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S6:S55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP6:AP55)","v":0},{"$f":"SUM(AQ6:AQ55)","v":0},{"$f":"SUM(AR6:AR55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM6:BM55)","v":0},{"$f":"SUM(BN6:BN55)","v":0},0,0,0,0,{"$f":"SUM(BS6:BS55)","v":0},0,0,0,0,0,0,{"$f":"SUM(BZ6:BZ55)","v":0},0]
["% of Total",null,null,{"$f":"IF($C$56=0,0,D56/$C$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($K$56=0,0,L56/$K$56)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF($K$56=0,0,U56/$K$56)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"IF($AL$56=0,0,AI56/$AL$56)","v":0},null,{"$f":"IF($AL$56=0,0,AK56/$AL$56)","v":0},null,null,null,null,{"$f":"IF($AO$56=0,0,AP56/$AO$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($AW$56=0,0,AX56/$AW$56)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Land_Cost_Acre)/SUM(Tot_Acre_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_3*D_Avg_Rent*D_per_Renter)/SUMPRODUCT(HU_3*D_per_Renter)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_3*D_Avg_Sales_Price*D_per_Owner)/SUMPRODUCT(HU_3*D_per_Owner)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_3,D_Bldg_SqFt_Acre),0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3,D_Subsidy)/SUM(HU_3),0)","v":0}]
["Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","Avg Rent","Avg Sales Price","$ / Sq Ft",null,null,null,null,null,null,null,"$ / Unit",null,"$ / Acre"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street etc land reductions only applied to vacant acres"]

{"sheet":"SCENARIO4","index":13,"n_rows":61,"n_cols":79,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,63,2,78],[2,17,3,17],[2,19,3,19],[2,40,3,40],[2,41,2,47],[2,48,3,48],[2,20,2,26],[2,27,3,27],[2,28,2,33],[2,34,2,36],[2,37,3,37],[2,18,3,18],[2,49,2,54],[2,38,3,38],[2,39,3,39],[2,61,2,62],[2,55,2,60],[0,0,1,0],[2,2,3,2],[2,3,2,9],[2,10,3,10],[2,11,2,16],[2,1,3,1]]}
["Scenario 4:"]
[]
[null,"Population in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Redeveloped Population","Redeveloped Children","Redeveloped Housing Units","Redeveloped Housing Mix",null,null,null,null,null,null,"Redeveloped Employment","Redeveloped Employment Mix",null,null,null,null,null,"New Acres Consumed",null,null,"Total Acres","Population","Children","New Housing Units","Housing Mix",null,null,null,null,null,null,"New Jobs","Employment Mix",null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials"]
["Development Type",null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Vacant Acres","Developed Acres","Discounted Developed Acres (*Redev %)",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Energy Use (Million BTU/Yr)","GHG Emissions (Tons/Yr)","Landscaping Water Use (G/Day)","Internal Water Consumption (G/Day)","Waste Water (G/Day)","Solid Waste (lbs/Day)","Parking Spaces","Parking SqFt","Land Cost","Rent","Sales Price","Project Value","Residential","Retail","Office","Industrial","Public/Civic","Education","Hotel","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Total Payroll ($/yr)","Sales Tax Revenue ($/yr)"]
["DEV_TYPE","EX_POP","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE","DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B6*(D_Abandonment_Rate+D_Depopulate_Rate),B6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U6*'Project Info'!C$56)+(V6*'Project Info'!C$55)+(W6*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Depopulate_Rate,((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C6*(D_Abandonment_Rate),C6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D6*(D_Abandonment_Rate),(D6*D_Redev_Rate))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K6*(D_Abandonment_Rate+D_Depopulate_Rate),K6*D_Redev_Rate)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF(D_Abandonment_Rate>0,DEVD_ACRE_4*(D_Abandonment_Rate),D_Redev_Rate*DEVD_ACRE_4)","v":0},{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_4,VAC_ACRE_4+Redev_Acres_4)","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,HU_4*(1-D_Depopulate_Rate)*D_Avg_HH_Size)","v":0},{"$f":"HU_4*D_children","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_MF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_TH_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_SM_Lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_MD_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_LRG_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_HU_Gross_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_MHper))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,((VAC_ACRE_4*D_EMP_Gross_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_EMP_Gross_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_RETper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_EMP_Gross_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_OFFper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_EMP_Gross_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_INDper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_EMP_Gross_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_PUBper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_EMP_Gross_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_EDUper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_4*D_EMP_Gross_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_HOTELper)*(1-D_Depopulate_Rate))","v":0},{"$f":"(HU_4*D_Energy_Use_Unit)+(EMP_4*D_Energy_Use_EMP)","v":0},{"$f":"Tot_Acre_4*D_Carbon_Building_Acre","v":0},{"$f":"Tot_Acre_4*D_Landscaping_Water_Acre","v":0},{"$f":"Tot_Acre_4*D_Internal_Water_Acre","v":0},{"$f":"Tot_Acre_4*D_Waste_Water_Acre","v":0},{"$f":"Tot_Acre_4*D_Solid_Waste_Acre","v":0},{"$f":"Tot_Acre_4*D_Parking_Spaces","v":0},{"$f":"Tot_Acre_4*D_Parking_SqFt","v":0},{"$f":"Tot_Acre_4*D_Land_Cost_Acre","v":0},{"$f":"HU_4*D_per_Renter*D_Avg_Rent","v":0},{"$f":"HU_4*D_per_Owner*D_Avg_Sales_Price","v":0},{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO6*(SUM(D6,E6,F6,J6)/(C6+K6)),BO6*SUM('Dev Type Attributes'!DT6:DW6)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(L6/($K6+$C6)),$BO6*'Dev Type Attributes'!DX6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(M6/($K6+$C6)),$BO6*'Dev Type Attributes'!DY6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(N6/($K6+$C6)),$BO6*'Dev Type Attributes'!DZ6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(O6/($K6+$C6)),$BO6*'Dev Type Attributes'!EA6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(P6/($K6+$C6)),$BO6*'Dev Type Attributes'!EB6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(Q6/($K6+$C6)),$BO6*'Dev Type Attributes'!EC6),0)","v":0},{"$f":"Tot_Acre_4*D_Subsidy","v":0},{"$f":"VAC_ACRE_4*D_Tot_Street_Mi_Acre","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX6*'Project Info'!$G$62)+($BC6*'Project Info'!$G$66)+(SUM($AY6,$BA6)*'Project Info'!$G$63)+($AZ6*'Project Info'!$G$64)+($BB6*'Project Info'!$G$65))-(($AC6*'Project Info'!$G$62)+($AH6*'Project Info'!$G$66)+(SUM($AD6,$AF6)*'Project Info'!$G$63)+($AE6*'Project Info'!$G$64)+($AG6*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000)*D_Depopulate_Rate)*-1,Tot_Acre_4*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U7*'Project Info'!C$56)+(V7*'Project Info'!C$55)+(W7*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Depopulate_Rate,((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO7*(SUM(D7,E7,F7,J7)/(C7+K7)),BO7*SUM('Dev Type Attributes'!DT7:DW7)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(L7/($K7+$C7)),$BO7*'Dev Type Attributes'!DX7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(M7/($K7+$C7)),$BO7*'Dev Type Attributes'!DY7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(N7/($K7+$C7)),$BO7*'Dev Type Attributes'!DZ7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(O7/($K7+$C7)),$BO7*'Dev Type Attributes'!EA7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(P7/($K7+$C7)),$BO7*'Dev Type Attributes'!EB7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(Q7/($K7+$C7)),$BO7*'Dev Type Attributes'!EC7),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX7*'Project Info'!$G$62)+($BC7*'Project Info'!$G$66)+(SUM($AY7,$BA7)*'Project Info'!$G$63)+($AZ7*'Project Info'!$G$64)+($BB7*'Project Info'!$G$65))-(($AC7*'Project Info'!$G$62)+($AH7*'Project Info'!$G$66)+(SUM($AD7,$AF7)*'Project Info'!$G$63)+($AE7*'Project Info'!$G$64)+($AG7*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U8*'Project Info'!C$56)+(V8*'Project Info'!C$55)+(W8*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Depopulate_Rate,((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO8*(SUM(D8,E8,F8,J8)/(C8+K8)),BO8*SUM('Dev Type Attributes'!DT8:DW8)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(L8/($K8+$C8)),$BO8*'Dev Type Attributes'!DX8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(M8/($K8+$C8)),$BO8*'Dev Type Attributes'!DY8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(N8/($K8+$C8)),$BO8*'Dev Type Attributes'!DZ8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(O8/($K8+$C8)),$BO8*'Dev Type Attributes'!EA8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(P8/($K8+$C8)),$BO8*'Dev Type Attributes'!EB8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(Q8/($K8+$C8)),$BO8*'Dev Type Attributes'!EC8),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX8*'Project Info'!$G$62)+($BC8*'Project Info'!$G$66)+(SUM($AY8,$BA8)*'Project Info'!$G$63)+($AZ8*'Project Info'!$G$64)+($BB8*'Project Info'!$G$65))-(($AC8*'Project Info'!$G$62)+($AH8*'Project Info'!$G$66)+(SUM($AD8,$AF8)*'Project Info'!$G$63)+($AE8*'Project Info'!$G$64)+($AG8*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U9*'Project Info'!C$56)+(V9*'Project Info'!C$55)+(W9*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Depopulate_Rate,((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO9*(SUM(D9,E9,F9,J9)/(C9+K9)),BO9*SUM('Dev Type Attributes'!DT9:DW9)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(L9/($K9+$C9)),$BO9*'Dev Type Attributes'!DX9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(M9/($K9+$C9)),$BO9*'Dev Type Attributes'!DY9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(N9/($K9+$C9)),$BO9*'Dev Type Attributes'!DZ9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(O9/($K9+$C9)),$BO9*'Dev Type Attributes'!EA9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(P9/($K9+$C9)),$BO9*'Dev Type Attributes'!EB9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(Q9/($K9+$C9)),$BO9*'Dev Type Attributes'!EC9),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX9*'Project Info'!$G$62)+($BC9*'Project Info'!$G$66)+(SUM($AY9,$BA9)*'Project Info'!$G$63)+($AZ9*'Project Info'!$G$64)+($BB9*'Project Info'!$G$65))-(($AC9*'Project Info'!$G$62)+($AH9*'Project Info'!$G$66)+(SUM($AD9,$AF9)*'Project Info'!$G$63)+($AE9*'Project Info'!$G$64)+($AG9*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U10*'Project Info'!C$56)+(V10*'Project Info'!C$55)+(W10*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Depopulate_Rate,((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO10*(SUM(D10,E10,F10,J10)/(C10+K10)),BO10*SUM('Dev Type Attributes'!DT10:DW10)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(L10/($K10+$C10)),$BO10*'Dev Type Attributes'!DX10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(M10/($K10+$C10)),$BO10*'Dev Type Attributes'!DY10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(N10/($K10+$C10)),$BO10*'Dev Type Attributes'!DZ10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(O10/($K10+$C10)),$BO10*'Dev Type Attributes'!EA10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(P10/($K10+$C10)),$BO10*'Dev Type Attributes'!EB10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(Q10/($K10+$C10)),$BO10*'Dev Type Attributes'!EC10),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX10*'Project Info'!$G$62)+($BC10*'Project Info'!$G$66)+(SUM($AY10,$BA10)*'Project Info'!$G$63)+($AZ10*'Project Info'!$G$64)+($BB10*'Project Info'!$G$65))-(($AC10*'Project Info'!$G$62)+($AH10*'Project Info'!$G$66)+(SUM($AD10,$AF10)*'Project Info'!$G$63)+($AE10*'Project Info'!$G$64)+($AG10*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U11*'Project Info'!C$56)+(V11*'Project Info'!C$55)+(W11*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Depopulate_Rate,((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO11*(SUM(D11,E11,F11,J11)/(C11+K11)),BO11*SUM('Dev Type Attributes'!DT11:DW11)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(L11/($K11+$C11)),$BO11*'Dev Type Attributes'!DX11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(M11/($K11+$C11)),$BO11*'Dev Type Attributes'!DY11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(N11/($K11+$C11)),$BO11*'Dev Type Attributes'!DZ11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(O11/($K11+$C11)),$BO11*'Dev Type Attributes'!EA11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(P11/($K11+$C11)),$BO11*'Dev Type Attributes'!EB11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(Q11/($K11+$C11)),$BO11*'Dev Type Attributes'!EC11),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX11*'Project Info'!$G$62)+($BC11*'Project Info'!$G$66)+(SUM($AY11,$BA11)*'Project Info'!$G$63)+($AZ11*'Project Info'!$G$64)+($BB11*'Project Info'!$G$65))-(($AC11*'Project Info'!$G$62)+($AH11*'Project Info'!$G$66)+(SUM($AD11,$AF11)*'Project Info'!$G$63)+($AE11*'Project Info'!$G$64)+($AG11*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U12*'Project Info'!C$56)+(V12*'Project Info'!C$55)+(W12*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Depopulate_Rate,((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO12*(SUM(D12,E12,F12,J12)/(C12+K12)),BO12*SUM('Dev Type Attributes'!DT12:DW12)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(L12/($K12+$C12)),$BO12*'Dev Type Attributes'!DX12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(M12/($K12+$C12)),$BO12*'Dev Type Attributes'!DY12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(N12/($K12+$C12)),$BO12*'Dev Type Attributes'!DZ12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(O12/($K12+$C12)),$BO12*'Dev Type Attributes'!EA12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(P12/($K12+$C12)),$BO12*'Dev Type Attributes'!EB12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(Q12/($K12+$C12)),$BO12*'Dev Type Attributes'!EC12),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX12*'Project Info'!$G$62)+($BC12*'Project Info'!$G$66)+(SUM($AY12,$BA12)*'Project Info'!$G$63)+($AZ12*'Project Info'!$G$64)+($BB12*'Project Info'!$G$65))-(($AC12*'Project Info'!$G$62)+($AH12*'Project Info'!$G$66)+(SUM($AD12,$AF12)*'Project Info'!$G$63)+($AE12*'Project Info'!$G$64)+($AG12*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U13*'Project Info'!C$56)+(V13*'Project Info'!C$55)+(W13*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Depopulate_Rate,((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO13*(SUM(D13,E13,F13,J13)/(C13+K13)),BO13*SUM('Dev Type Attributes'!DT13:DW13)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(L13/($K13+$C13)),$BO13*'Dev Type Attributes'!DX13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(M13/($K13+$C13)),$BO13*'Dev Type Attributes'!DY13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(N13/($K13+$C13)),$BO13*'Dev Type Attributes'!DZ13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(O13/($K13+$C13)),$BO13*'Dev Type Attributes'!EA13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(P13/($K13+$C13)),$BO13*'Dev Type Attributes'!EB13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(Q13/($K13+$C13)),$BO13*'Dev Type Attributes'!EC13),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX13*'Project Info'!$G$62)+($BC13*'Project Info'!$G$66)+(SUM($AY13,$BA13)*'Project Info'!$G$63)+($AZ13*'Project Info'!$G$64)+($BB13*'Project Info'!$G$65))-(($AC13*'Project Info'!$G$62)+($AH13*'Project Info'!$G$66)+(SUM($AD13,$AF13)*'Project Info'!$G$63)+($AE13*'Project Info'!$G$64)+($AG13*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B14*(D_Abandonment_Rate+D_Depopulate_Rate),B14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U14*'Project Info'!C$56)+(V14*'Project Info'!C$55)+(W14*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Depopulate_Rate,((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C14*(D_Abandonment_Rate),C14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D14*(D_Abandonment_Rate),(D14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E14*(D_Abandonment_Rate),(E14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F14*(D_Abandonment_Rate),(F14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G14*(D_Abandonment_Rate),(G14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H14*(D_Abandonment_Rate),(H14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I14*(D_Abandonment_Rate),(I14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J14*(D_Abandonment_Rate),(J14*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K14*(D_Abandonment_Rate+D_Depopulate_Rate),K14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L14*(D_Abandonment_Rate+D_Depopulate_Rate),L14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M14*(D_Abandonment_Rate+D_Depopulate_Rate),M14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N14*(D_Abandonment_Rate+D_Depopulate_Rate),N14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O14*(D_Abandonment_Rate+D_Depopulate_Rate),O14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P14*(D_Abandonment_Rate+D_Depopulate_Rate),P14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q14*(D_Abandonment_Rate+D_Depopulate_Rate),Q14*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO14*(SUM(D14,E14,F14,J14)/(C14+K14)),BO14*SUM('Dev Type Attributes'!DT14:DW14)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(L14/($K14+$C14)),$BO14*'Dev Type Attributes'!DX14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(M14/($K14+$C14)),$BO14*'Dev Type Attributes'!DY14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(N14/($K14+$C14)),$BO14*'Dev Type Attributes'!DZ14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(O14/($K14+$C14)),$BO14*'Dev Type Attributes'!EA14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(P14/($K14+$C14)),$BO14*'Dev Type Attributes'!EB14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(Q14/($K14+$C14)),$BO14*'Dev Type Attributes'!EC14),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX14*'Project Info'!$G$62)+($BC14*'Project Info'!$G$66)+(SUM($AY14,$BA14)*'Project Info'!$G$63)+($AZ14*'Project Info'!$G$64)+($BB14*'Project Info'!$G$65))-(($AC14*'Project Info'!$G$62)+($AH14*'Project Info'!$G$66)+(SUM($AD14,$AF14)*'Project Info'!$G$63)+($AE14*'Project Info'!$G$64)+($AG14*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC14*1000)*D_Depopulate_Rate)*-1,Tot_Acre_4*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U15*'Project Info'!C$56)+(V15*'Project Info'!C$55)+(W15*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Depopulate_Rate,((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO15*(SUM(D15,E15,F15,J15)/(C15+K15)),BO15*SUM('Dev Type Attributes'!DT15:DW15)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(L15/($K15+$C15)),$BO15*'Dev Type Attributes'!DX15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(M15/($K15+$C15)),$BO15*'Dev Type Attributes'!DY15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(N15/($K15+$C15)),$BO15*'Dev Type Attributes'!DZ15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(O15/($K15+$C15)),$BO15*'Dev Type Attributes'!EA15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(P15/($K15+$C15)),$BO15*'Dev Type Attributes'!EB15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(Q15/($K15+$C15)),$BO15*'Dev Type Attributes'!EC15),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX15*'Project Info'!$G$62)+($BC15*'Project Info'!$G$66)+(SUM($AY15,$BA15)*'Project Info'!$G$63)+($AZ15*'Project Info'!$G$64)+($BB15*'Project Info'!$G$65))-(($AC15*'Project Info'!$G$62)+($AH15*'Project Info'!$G$66)+(SUM($AD15,$AF15)*'Project Info'!$G$63)+($AE15*'Project Info'!$G$64)+($AG15*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U16*'Project Info'!C$56)+(V16*'Project Info'!C$55)+(W16*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Depopulate_Rate,((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO16*(SUM(D16,E16,F16,J16)/(C16+K16)),BO16*SUM('Dev Type Attributes'!DT16:DW16)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(L16/($K16+$C16)),$BO16*'Dev Type Attributes'!DX16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(M16/($K16+$C16)),$BO16*'Dev Type Attributes'!DY16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(N16/($K16+$C16)),$BO16*'Dev Type Attributes'!DZ16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(O16/($K16+$C16)),$BO16*'Dev Type Attributes'!EA16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(P16/($K16+$C16)),$BO16*'Dev Type Attributes'!EB16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(Q16/($K16+$C16)),$BO16*'Dev Type Attributes'!EC16),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX16*'Project Info'!$G$62)+($BC16*'Project Info'!$G$66)+(SUM($AY16,$BA16)*'Project Info'!$G$63)+($AZ16*'Project Info'!$G$64)+($BB16*'Project Info'!$G$65))-(($AC16*'Project Info'!$G$62)+($AH16*'Project Info'!$G$66)+(SUM($AD16,$AF16)*'Project Info'!$G$63)+($AE16*'Project Info'!$G$64)+($AG16*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U17*'Project Info'!C$56)+(V17*'Project Info'!C$55)+(W17*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Depopulate_Rate,((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO17*(SUM(D17,E17,F17,J17)/(C17+K17)),BO17*SUM('Dev Type Attributes'!DT17:DW17)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(L17/($K17+$C17)),$BO17*'Dev Type Attributes'!DX17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(M17/($K17+$C17)),$BO17*'Dev Type Attributes'!DY17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(N17/($K17+$C17)),$BO17*'Dev Type Attributes'!DZ17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(O17/($K17+$C17)),$BO17*'Dev Type Attributes'!EA17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(P17/($K17+$C17)),$BO17*'Dev Type Attributes'!EB17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(Q17/($K17+$C17)),$BO17*'Dev Type Attributes'!EC17),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX17*'Project Info'!$G$62)+($BC17*'Project Info'!$G$66)+(SUM($AY17,$BA17)*'Project Info'!$G$63)+($AZ17*'Project Info'!$G$64)+($BB17*'Project Info'!$G$65))-(($AC17*'Project Info'!$G$62)+($AH17*'Project Info'!$G$66)+(SUM($AD17,$AF17)*'Project Info'!$G$63)+($AE17*'Project Info'!$G$64)+($AG17*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U18*'Project Info'!C$56)+(V18*'Project Info'!C$55)+(W18*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Depopulate_Rate,((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO18*(SUM(D18,E18,F18,J18)/(C18+K18)),BO18*SUM('Dev Type Attributes'!DT18:DW18)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(L18/($K18+$C18)),$BO18*'Dev Type Attributes'!DX18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(M18/($K18+$C18)),$BO18*'Dev Type Attributes'!DY18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(N18/($K18+$C18)),$BO18*'Dev Type Attributes'!DZ18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(O18/($K18+$C18)),$BO18*'Dev Type Attributes'!EA18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(P18/($K18+$C18)),$BO18*'Dev Type Attributes'!EB18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(Q18/($K18+$C18)),$BO18*'Dev Type Attributes'!EC18),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX18*'Project Info'!$G$62)+($BC18*'Project Info'!$G$66)+(SUM($AY18,$BA18)*'Project Info'!$G$63)+($AZ18*'Project Info'!$G$64)+($BB18*'Project Info'!$G$65))-(($AC18*'Project Info'!$G$62)+($AH18*'Project Info'!$G$66)+(SUM($AD18,$AF18)*'Project Info'!$G$63)+($AE18*'Project Info'!$G$64)+($AG18*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U19*'Project Info'!C$56)+(V19*'Project Info'!C$55)+(W19*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Depopulate_Rate,((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO19*(SUM(D19,E19,F19,J19)/(C19+K19)),BO19*SUM('Dev Type Attributes'!DT19:DW19)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(L19/($K19+$C19)),$BO19*'Dev Type Attributes'!DX19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(M19/($K19+$C19)),$BO19*'Dev Type Attributes'!DY19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(N19/($K19+$C19)),$BO19*'Dev Type Attributes'!DZ19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(O19/($K19+$C19)),$BO19*'Dev Type Attributes'!EA19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(P19/($K19+$C19)),$BO19*'Dev Type Attributes'!EB19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(Q19/($K19+$C19)),$BO19*'Dev Type Attributes'!EC19),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX19*'Project Info'!$G$62)+($BC19*'Project Info'!$G$66)+(SUM($AY19,$BA19)*'Project Info'!$G$63)+($AZ19*'Project Info'!$G$64)+($BB19*'Project Info'!$G$65))-(($AC19*'Project Info'!$G$62)+($AH19*'Project Info'!$G$66)+(SUM($AD19,$AF19)*'Project Info'!$G$63)+($AE19*'Project Info'!$G$64)+($AG19*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U20*'Project Info'!C$56)+(V20*'Project Info'!C$55)+(W20*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Depopulate_Rate,((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO20*(SUM(D20,E20,F20,J20)/(C20+K20)),BO20*SUM('Dev Type Attributes'!DT20:DW20)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(L20/($K20+$C20)),$BO20*'Dev Type Attributes'!DX20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(M20/($K20+$C20)),$BO20*'Dev Type Attributes'!DY20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(N20/($K20+$C20)),$BO20*'Dev Type Attributes'!DZ20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(O20/($K20+$C20)),$BO20*'Dev Type Attributes'!EA20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(P20/($K20+$C20)),$BO20*'Dev Type Attributes'!EB20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(Q20/($K20+$C20)),$BO20*'Dev Type Attributes'!EC20),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX20*'Project Info'!$G$62)+($BC20*'Project Info'!$G$66)+(SUM($AY20,$BA20)*'Project Info'!$G$63)+($AZ20*'Project Info'!$G$64)+($BB20*'Project Info'!$G$65))-(($AC20*'Project Info'!$G$62)+($AH20*'Project Info'!$G$66)+(SUM($AD20,$AF20)*'Project Info'!$G$63)+($AE20*'Project Info'!$G$64)+($AG20*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U21*'Project Info'!C$56)+(V21*'Project Info'!C$55)+(W21*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Depopulate_Rate,((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO21*(SUM(D21,E21,F21,J21)/(C21+K21)),BO21*SUM('Dev Type Attributes'!DT21:DW21)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(L21/($K21+$C21)),$BO21*'Dev Type Attributes'!DX21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(M21/($K21+$C21)),$BO21*'Dev Type Attributes'!DY21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(N21/($K21+$C21)),$BO21*'Dev Type Attributes'!DZ21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(O21/($K21+$C21)),$BO21*'Dev Type Attributes'!EA21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(P21/($K21+$C21)),$BO21*'Dev Type Attributes'!EB21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(Q21/($K21+$C21)),$BO21*'Dev Type Attributes'!EC21),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX21*'Project Info'!$G$62)+($BC21*'Project Info'!$G$66)+(SUM($AY21,$BA21)*'Project Info'!$G$63)+($AZ21*'Project Info'!$G$64)+($BB21*'Project Info'!$G$65))-(($AC21*'Project Info'!$G$62)+($AH21*'Project Info'!$G$66)+(SUM($AD21,$AF21)*'Project Info'!$G$63)+($AE21*'Project Info'!$G$64)+($AG21*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U22*'Project Info'!C$56)+(V22*'Project Info'!C$55)+(W22*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Depopulate_Rate,((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO22*(SUM(D22,E22,F22,J22)/(C22+K22)),BO22*SUM('Dev Type Attributes'!DT22:DW22)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(L22/($K22+$C22)),$BO22*'Dev Type Attributes'!DX22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(M22/($K22+$C22)),$BO22*'Dev Type Attributes'!DY22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(N22/($K22+$C22)),$BO22*'Dev Type Attributes'!DZ22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(O22/($K22+$C22)),$BO22*'Dev Type Attributes'!EA22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(P22/($K22+$C22)),$BO22*'Dev Type Attributes'!EB22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(Q22/($K22+$C22)),$BO22*'Dev Type Attributes'!EC22),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX22*'Project Info'!$G$62)+($BC22*'Project Info'!$G$66)+(SUM($AY22,$BA22)*'Project Info'!$G$63)+($AZ22*'Project Info'!$G$64)+($BB22*'Project Info'!$G$65))-(($AC22*'Project Info'!$G$62)+($AH22*'Project Info'!$G$66)+(SUM($AD22,$AF22)*'Project Info'!$G$63)+($AE22*'Project Info'!$G$64)+($AG22*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U23*'Project Info'!C$56)+(V23*'Project Info'!C$55)+(W23*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Depopulate_Rate,((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO23*(SUM(D23,E23,F23,J23)/(C23+K23)),BO23*SUM('Dev Type Attributes'!DT23:DW23)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(L23/($K23+$C23)),$BO23*'Dev Type Attributes'!DX23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(M23/($K23+$C23)),$BO23*'Dev Type Attributes'!DY23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(N23/($K23+$C23)),$BO23*'Dev Type Attributes'!DZ23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(O23/($K23+$C23)),$BO23*'Dev Type Attributes'!EA23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(P23/($K23+$C23)),$BO23*'Dev Type Attributes'!EB23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(Q23/($K23+$C23)),$BO23*'Dev Type Attributes'!EC23),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX23*'Project Info'!$G$62)+($BC23*'Project Info'!$G$66)+(SUM($AY23,$BA23)*'Project Info'!$G$63)+($AZ23*'Project Info'!$G$64)+($BB23*'Project Info'!$G$65))-(($AC23*'Project Info'!$G$62)+($AH23*'Project Info'!$G$66)+(SUM($AD23,$AF23)*'Project Info'!$G$63)+($AE23*'Project Info'!$G$64)+($AG23*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U24*'Project Info'!C$56)+(V24*'Project Info'!C$55)+(W24*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Depopulate_Rate,((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO24*(SUM(D24,E24,F24,J24)/(C24+K24)),BO24*SUM('Dev Type Attributes'!DT24:DW24)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(L24/($K24+$C24)),$BO24*'Dev Type Attributes'!DX24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(M24/($K24+$C24)),$BO24*'Dev Type Attributes'!DY24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(N24/($K24+$C24)),$BO24*'Dev Type Attributes'!DZ24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(O24/($K24+$C24)),$BO24*'Dev Type Attributes'!EA24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(P24/($K24+$C24)),$BO24*'Dev Type Attributes'!EB24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(Q24/($K24+$C24)),$BO24*'Dev Type Attributes'!EC24),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX24*'Project Info'!$G$62)+($BC24*'Project Info'!$G$66)+(SUM($AY24,$BA24)*'Project Info'!$G$63)+($AZ24*'Project Info'!$G$64)+($BB24*'Project Info'!$G$65))-(($AC24*'Project Info'!$G$62)+($AH24*'Project Info'!$G$66)+(SUM($AD24,$AF24)*'Project Info'!$G$63)+($AE24*'Project Info'!$G$64)+($AG24*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U25*'Project Info'!C$56)+(V25*'Project Info'!C$55)+(W25*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Depopulate_Rate,((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO25*(SUM(D25,E25,F25,J25)/(C25+K25)),BO25*SUM('Dev Type Attributes'!DT25:DW25)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(L25/($K25+$C25)),$BO25*'Dev Type Attributes'!DX25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(M25/($K25+$C25)),$BO25*'Dev Type Attributes'!DY25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(N25/($K25+$C25)),$BO25*'Dev Type Attributes'!DZ25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(O25/($K25+$C25)),$BO25*'Dev Type Attributes'!EA25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(P25/($K25+$C25)),$BO25*'Dev Type Attributes'!EB25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(Q25/($K25+$C25)),$BO25*'Dev Type Attributes'!EC25),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX25*'Project Info'!$G$62)+($BC25*'Project Info'!$G$66)+(SUM($AY25,$BA25)*'Project Info'!$G$63)+($AZ25*'Project Info'!$G$64)+($BB25*'Project Info'!$G$65))-(($AC25*'Project Info'!$G$62)+($AH25*'Project Info'!$G$66)+(SUM($AD25,$AF25)*'Project Info'!$G$63)+($AE25*'Project Info'!$G$64)+($AG25*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U26*'Project Info'!C$56)+(V26*'Project Info'!C$55)+(W26*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Depopulate_Rate,((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO26*(SUM(D26,E26,F26,J26)/(C26+K26)),BO26*SUM('Dev Type Attributes'!DT26:DW26)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(L26/($K26+$C26)),$BO26*'Dev Type Attributes'!DX26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(M26/($K26+$C26)),$BO26*'Dev Type Attributes'!DY26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(N26/($K26+$C26)),$BO26*'Dev Type Attributes'!DZ26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(O26/($K26+$C26)),$BO26*'Dev Type Attributes'!EA26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(P26/($K26+$C26)),$BO26*'Dev Type Attributes'!EB26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(Q26/($K26+$C26)),$BO26*'Dev Type Attributes'!EC26),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX26*'Project Info'!$G$62)+($BC26*'Project Info'!$G$66)+(SUM($AY26,$BA26)*'Project Info'!$G$63)+($AZ26*'Project Info'!$G$64)+($BB26*'Project Info'!$G$65))-(($AC26*'Project Info'!$G$62)+($AH26*'Project Info'!$G$66)+(SUM($AD26,$AF26)*'Project Info'!$G$63)+($AE26*'Project Info'!$G$64)+($AG26*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U27*'Project Info'!C$56)+(V27*'Project Info'!C$55)+(W27*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Depopulate_Rate,((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO27*(SUM(D27,E27,F27,J27)/(C27+K27)),BO27*SUM('Dev Type Attributes'!DT27:DW27)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(L27/($K27+$C27)),$BO27*'Dev Type Attributes'!DX27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(M27/($K27+$C27)),$BO27*'Dev Type Attributes'!DY27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(N27/($K27+$C27)),$BO27*'Dev Type Attributes'!DZ27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(O27/($K27+$C27)),$BO27*'Dev Type Attributes'!EA27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(P27/($K27+$C27)),$BO27*'Dev Type Attributes'!EB27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(Q27/($K27+$C27)),$BO27*'Dev Type Attributes'!EC27),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX27*'Project Info'!$G$62)+($BC27*'Project Info'!$G$66)+(SUM($AY27,$BA27)*'Project Info'!$G$63)+($AZ27*'Project Info'!$G$64)+($BB27*'Project Info'!$G$65))-(($AC27*'Project Info'!$G$62)+($AH27*'Project Info'!$G$66)+(SUM($AD27,$AF27)*'Project Info'!$G$63)+($AE27*'Project Info'!$G$64)+($AG27*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U28*'Project Info'!C$56)+(V28*'Project Info'!C$55)+(W28*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Depopulate_Rate,((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO28*(SUM(D28,E28,F28,J28)/(C28+K28)),BO28*SUM('Dev Type Attributes'!DT28:DW28)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(L28/($K28+$C28)),$BO28*'Dev Type Attributes'!DX28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(M28/($K28+$C28)),$BO28*'Dev Type Attributes'!DY28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(N28/($K28+$C28)),$BO28*'Dev Type Attributes'!DZ28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(O28/($K28+$C28)),$BO28*'Dev Type Attributes'!EA28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(P28/($K28+$C28)),$BO28*'Dev Type Attributes'!EB28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(Q28/($K28+$C28)),$BO28*'Dev Type Attributes'!EC28),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX28*'Project Info'!$G$62)+($BC28*'Project Info'!$G$66)+(SUM($AY28,$BA28)*'Project Info'!$G$63)+($AZ28*'Project Info'!$G$64)+($BB28*'Project Info'!$G$65))-(($AC28*'Project Info'!$G$62)+($AH28*'Project Info'!$G$66)+(SUM($AD28,$AF28)*'Project Info'!$G$63)+($AE28*'Project Info'!$G$64)+($AG28*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U29*'Project Info'!C$56)+(V29*'Project Info'!C$55)+(W29*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Depopulate_Rate,((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO29*(SUM(D29,E29,F29,J29)/(C29+K29)),BO29*SUM('Dev Type Attributes'!DT29:DW29)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(L29/($K29+$C29)),$BO29*'Dev Type Attributes'!DX29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(M29/($K29+$C29)),$BO29*'Dev Type Attributes'!DY29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(N29/($K29+$C29)),$BO29*'Dev Type Attributes'!DZ29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(O29/($K29+$C29)),$BO29*'Dev Type Attributes'!EA29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(P29/($K29+$C29)),$BO29*'Dev Type Attributes'!EB29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(Q29/($K29+$C29)),$BO29*'Dev Type Attributes'!EC29),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX29*'Project Info'!$G$62)+($BC29*'Project Info'!$G$66)+(SUM($AY29,$BA29)*'Project Info'!$G$63)+($AZ29*'Project Info'!$G$64)+($BB29*'Project Info'!$G$65))-(($AC29*'Project Info'!$G$62)+($AH29*'Project Info'!$G$66)+(SUM($AD29,$AF29)*'Project Info'!$G$63)+($AE29*'Project Info'!$G$64)+($AG29*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U30*'Project Info'!C$56)+(V30*'Project Info'!C$55)+(W30*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Depopulate_Rate,((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO30*(SUM(D30,E30,F30,J30)/(C30+K30)),BO30*SUM('Dev Type Attributes'!DT30:DW30)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(L30/($K30+$C30)),$BO30*'Dev Type Attributes'!DX30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(M30/($K30+$C30)),$BO30*'Dev Type Attributes'!DY30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(N30/($K30+$C30)),$BO30*'Dev Type Attributes'!DZ30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(O30/($K30+$C30)),$BO30*'Dev Type Attributes'!EA30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(P30/($K30+$C30)),$BO30*'Dev Type Attributes'!EB30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(Q30/($K30+$C30)),$BO30*'Dev Type Attributes'!EC30),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX30*'Project Info'!$G$62)+($BC30*'Project Info'!$G$66)+(SUM($AY30,$BA30)*'Project Info'!$G$63)+($AZ30*'Project Info'!$G$64)+($BB30*'Project Info'!$G$65))-(($AC30*'Project Info'!$G$62)+($AH30*'Project Info'!$G$66)+(SUM($AD30,$AF30)*'Project Info'!$G$63)+($AE30*'Project Info'!$G$64)+($AG30*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U31*'Project Info'!C$56)+(V31*'Project Info'!C$55)+(W31*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Depopulate_Rate,((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO31*(SUM(D31,E31,F31,J31)/(C31+K31)),BO31*SUM('Dev Type Attributes'!DT31:DW31)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(L31/($K31+$C31)),$BO31*'Dev Type Attributes'!DX31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(M31/($K31+$C31)),$BO31*'Dev Type Attributes'!DY31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(N31/($K31+$C31)),$BO31*'Dev Type Attributes'!DZ31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(O31/($K31+$C31)),$BO31*'Dev Type Attributes'!EA31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(P31/($K31+$C31)),$BO31*'Dev Type Attributes'!EB31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(Q31/($K31+$C31)),$BO31*'Dev Type Attributes'!EC31),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX31*'Project Info'!$G$62)+($BC31*'Project Info'!$G$66)+(SUM($AY31,$BA31)*'Project Info'!$G$63)+($AZ31*'Project Info'!$G$64)+($BB31*'Project Info'!$G$65))-(($AC31*'Project Info'!$G$62)+($AH31*'Project Info'!$G$66)+(SUM($AD31,$AF31)*'Project Info'!$G$63)+($AE31*'Project Info'!$G$64)+($AG31*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U32*'Project Info'!C$56)+(V32*'Project Info'!C$55)+(W32*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Depopulate_Rate,((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO32*(SUM(D32,E32,F32,J32)/(C32+K32)),BO32*SUM('Dev Type Attributes'!DT32:DW32)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(L32/($K32+$C32)),$BO32*'Dev Type Attributes'!DX32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(M32/($K32+$C32)),$BO32*'Dev Type Attributes'!DY32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(N32/($K32+$C32)),$BO32*'Dev Type Attributes'!DZ32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(O32/($K32+$C32)),$BO32*'Dev Type Attributes'!EA32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(P32/($K32+$C32)),$BO32*'Dev Type Attributes'!EB32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(Q32/($K32+$C32)),$BO32*'Dev Type Attributes'!EC32),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX32*'Project Info'!$G$62)+($BC32*'Project Info'!$G$66)+(SUM($AY32,$BA32)*'Project Info'!$G$63)+($AZ32*'Project Info'!$G$64)+($BB32*'Project Info'!$G$65))-(($AC32*'Project Info'!$G$62)+($AH32*'Project Info'!$G$66)+(SUM($AD32,$AF32)*'Project Info'!$G$63)+($AE32*'Project Info'!$G$64)+($AG32*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U33*'Project Info'!C$56)+(V33*'Project Info'!C$55)+(W33*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Depopulate_Rate,((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO33*(SUM(D33,E33,F33,J33)/(C33+K33)),BO33*SUM('Dev Type Attributes'!DT33:DW33)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(L33/($K33+$C33)),$BO33*'Dev Type Attributes'!DX33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(M33/($K33+$C33)),$BO33*'Dev Type Attributes'!DY33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(N33/($K33+$C33)),$BO33*'Dev Type Attributes'!DZ33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(O33/($K33+$C33)),$BO33*'Dev Type Attributes'!EA33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(P33/($K33+$C33)),$BO33*'Dev Type Attributes'!EB33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(Q33/($K33+$C33)),$BO33*'Dev Type Attributes'!EC33),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX33*'Project Info'!$G$62)+($BC33*'Project Info'!$G$66)+(SUM($AY33,$BA33)*'Project Info'!$G$63)+($AZ33*'Project Info'!$G$64)+($BB33*'Project Info'!$G$65))-(($AC33*'Project Info'!$G$62)+($AH33*'Project Info'!$G$66)+(SUM($AD33,$AF33)*'Project Info'!$G$63)+($AE33*'Project Info'!$G$64)+($AG33*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U34*'Project Info'!C$56)+(V34*'Project Info'!C$55)+(W34*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Depopulate_Rate,((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO34*(SUM(D34,E34,F34,J34)/(C34+K34)),BO34*SUM('Dev Type Attributes'!DT34:DW34)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(L34/($K34+$C34)),$BO34*'Dev Type Attributes'!DX34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(M34/($K34+$C34)),$BO34*'Dev Type Attributes'!DY34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(N34/($K34+$C34)),$BO34*'Dev Type Attributes'!DZ34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(O34/($K34+$C34)),$BO34*'Dev Type Attributes'!EA34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(P34/($K34+$C34)),$BO34*'Dev Type Attributes'!EB34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(Q34/($K34+$C34)),$BO34*'Dev Type Attributes'!EC34),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX34*'Project Info'!$G$62)+($BC34*'Project Info'!$G$66)+(SUM($AY34,$BA34)*'Project Info'!$G$63)+($AZ34*'Project Info'!$G$64)+($BB34*'Project Info'!$G$65))-(($AC34*'Project Info'!$G$62)+($AH34*'Project Info'!$G$66)+(SUM($AD34,$AF34)*'Project Info'!$G$63)+($AE34*'Project Info'!$G$64)+($AG34*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U35*'Project Info'!C$56)+(V35*'Project Info'!C$55)+(W35*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Depopulate_Rate,((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO35*(SUM(D35,E35,F35,J35)/(C35+K35)),BO35*SUM('Dev Type Attributes'!DT35:DW35)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(L35/($K35+$C35)),$BO35*'Dev Type Attributes'!DX35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(M35/($K35+$C35)),$BO35*'Dev Type Attributes'!DY35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(N35/($K35+$C35)),$BO35*'Dev Type Attributes'!DZ35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(O35/($K35+$C35)),$BO35*'Dev Type Attributes'!EA35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(P35/($K35+$C35)),$BO35*'Dev Type Attributes'!EB35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(Q35/($K35+$C35)),$BO35*'Dev Type Attributes'!EC35),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX35*'Project Info'!$G$62)+($BC35*'Project Info'!$G$66)+(SUM($AY35,$BA35)*'Project Info'!$G$63)+($AZ35*'Project Info'!$G$64)+($BB35*'Project Info'!$G$65))-(($AC35*'Project Info'!$G$62)+($AH35*'Project Info'!$G$66)+(SUM($AD35,$AF35)*'Project Info'!$G$63)+($AE35*'Project Info'!$G$64)+($AG35*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B36*(D_Abandonment_Rate+D_Depopulate_Rate),B36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U36*'Project Info'!C$56)+(V36*'Project Info'!C$55)+(W36*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Depopulate_Rate,((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C36*(D_Abandonment_Rate),C36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D36*(D_Abandonment_Rate),(D36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E36*(D_Abandonment_Rate),(E36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F36*(D_Abandonment_Rate),(F36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G36*(D_Abandonment_Rate),(G36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H36*(D_Abandonment_Rate),(H36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I36*(D_Abandonment_Rate),(I36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J36*(D_Abandonment_Rate),(J36*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K36*(D_Abandonment_Rate+D_Depopulate_Rate),K36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L36*(D_Abandonment_Rate+D_Depopulate_Rate),L36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M36*(D_Abandonment_Rate+D_Depopulate_Rate),M36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N36*(D_Abandonment_Rate+D_Depopulate_Rate),N36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O36*(D_Abandonment_Rate+D_Depopulate_Rate),O36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P36*(D_Abandonment_Rate+D_Depopulate_Rate),P36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q36*(D_Abandonment_Rate+D_Depopulate_Rate),Q36*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO36*(SUM(D36,E36,F36,J36)/(C36+K36)),BO36*SUM('Dev Type Attributes'!DT36:DW36)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(L36/($K36+$C36)),$BO36*'Dev Type Attributes'!DX36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(M36/($K36+$C36)),$BO36*'Dev Type Attributes'!DY36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(N36/($K36+$C36)),$BO36*'Dev Type Attributes'!DZ36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(O36/($K36+$C36)),$BO36*'Dev Type Attributes'!EA36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(P36/($K36+$C36)),$BO36*'Dev Type Attributes'!EB36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(Q36/($K36+$C36)),$BO36*'Dev Type Attributes'!EC36),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX36*'Project Info'!$G$62)+($BC36*'Project Info'!$G$66)+(SUM($AY36,$BA36)*'Project Info'!$G$63)+($AZ36*'Project Info'!$G$64)+($BB36*'Project Info'!$G$65))-(($AC36*'Project Info'!$G$62)+($AH36*'Project Info'!$G$66)+(SUM($AD36,$AF36)*'Project Info'!$G$63)+($AE36*'Project Info'!$G$64)+($AG36*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC36*1000)*D_Depopulate_Rate)*-1,Tot_Acre_4*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U37*'Project Info'!C$56)+(V37*'Project Info'!C$55)+(W37*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Depopulate_Rate,((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO37*(SUM(D37,E37,F37,J37)/(C37+K37)),BO37*SUM('Dev Type Attributes'!DT37:DW37)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(L37/($K37+$C37)),$BO37*'Dev Type Attributes'!DX37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(M37/($K37+$C37)),$BO37*'Dev Type Attributes'!DY37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(N37/($K37+$C37)),$BO37*'Dev Type Attributes'!DZ37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(O37/($K37+$C37)),$BO37*'Dev Type Attributes'!EA37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(P37/($K37+$C37)),$BO37*'Dev Type Attributes'!EB37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(Q37/($K37+$C37)),$BO37*'Dev Type Attributes'!EC37),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX37*'Project Info'!$G$62)+($BC37*'Project Info'!$G$66)+(SUM($AY37,$BA37)*'Project Info'!$G$63)+($AZ37*'Project Info'!$G$64)+($BB37*'Project Info'!$G$65))-(($AC37*'Project Info'!$G$62)+($AH37*'Project Info'!$G$66)+(SUM($AD37,$AF37)*'Project Info'!$G$63)+($AE37*'Project Info'!$G$64)+($AG37*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U38*'Project Info'!C$56)+(V38*'Project Info'!C$55)+(W38*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Depopulate_Rate,((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_4,VAC_ACRE_4+Redev_Acres_4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO38*(SUM(D38,E38,F38,J38)/(C38+K38)),BO38*SUM('Dev Type Attributes'!DT38:DW38)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(L38/($K38+$C38)),$BO38*'Dev Type Attributes'!DX38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(M38/($K38+$C38)),$BO38*'Dev Type Attributes'!DY38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(N38/($K38+$C38)),$BO38*'Dev Type Attributes'!DZ38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(O38/($K38+$C38)),$BO38*'Dev Type Attributes'!EA38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(P38/($K38+$C38)),$BO38*'Dev Type Attributes'!EB38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(Q38/($K38+$C38)),$BO38*'Dev Type Attributes'!EC38),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX38*'Project Info'!$G$62)+($BC38*'Project Info'!$G$66)+(SUM($AY38,$BA38)*'Project Info'!$G$63)+($AZ38*'Project Info'!$G$64)+($BB38*'Project Info'!$G$65))-(($AC38*'Project Info'!$G$62)+($AH38*'Project Info'!$G$66)+(SUM($AD38,$AF38)*'Project Info'!$G$63)+($AE38*'Project Info'!$G$64)+($AG38*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U39*'Project Info'!C$56)+(V39*'Project Info'!C$55)+(W39*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Depopulate_Rate,((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO39*(SUM(D39,E39,F39,J39)/(C39+K39)),BO39*SUM('Dev Type Attributes'!DT39:DW39)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(L39/($K39+$C39)),$BO39*'Dev Type Attributes'!DX39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(M39/($K39+$C39)),$BO39*'Dev Type Attributes'!DY39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(N39/($K39+$C39)),$BO39*'Dev Type Attributes'!DZ39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(O39/($K39+$C39)),$BO39*'Dev Type Attributes'!EA39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(P39/($K39+$C39)),$BO39*'Dev Type Attributes'!EB39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(Q39/($K39+$C39)),$BO39*'Dev Type Attributes'!EC39),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX39*'Project Info'!$G$62)+($BC39*'Project Info'!$G$66)+(SUM($AY39,$BA39)*'Project Info'!$G$63)+($AZ39*'Project Info'!$G$64)+($BB39*'Project Info'!$G$65))-(($AC39*'Project Info'!$G$62)+($AH39*'Project Info'!$G$66)+(SUM($AD39,$AF39)*'Project Info'!$G$63)+($AE39*'Project Info'!$G$64)+($AG39*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U40*'Project Info'!C$56)+(V40*'Project Info'!C$55)+(W40*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Depopulate_Rate,((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO40*(SUM(D40,E40,F40,J40)/(C40+K40)),BO40*SUM('Dev Type Attributes'!DT40:DW40)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(L40/($K40+$C40)),$BO40*'Dev Type Attributes'!DX40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(M40/($K40+$C40)),$BO40*'Dev Type Attributes'!DY40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(N40/($K40+$C40)),$BO40*'Dev Type Attributes'!DZ40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(O40/($K40+$C40)),$BO40*'Dev Type Attributes'!EA40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(P40/($K40+$C40)),$BO40*'Dev Type Attributes'!EB40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(Q40/($K40+$C40)),$BO40*'Dev Type Attributes'!EC40),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX40*'Project Info'!$G$62)+($BC40*'Project Info'!$G$66)+(SUM($AY40,$BA40)*'Project Info'!$G$63)+($AZ40*'Project Info'!$G$64)+($BB40*'Project Info'!$G$65))-(($AC40*'Project Info'!$G$62)+($AH40*'Project Info'!$G$66)+(SUM($AD40,$AF40)*'Project Info'!$G$63)+($AE40*'Project Info'!$G$64)+($AG40*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U41*'Project Info'!C$56)+(V41*'Project Info'!C$55)+(W41*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Depopulate_Rate,((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO41*(SUM(D41,E41,F41,J41)/(C41+K41)),BO41*SUM('Dev Type Attributes'!DT41:DW41)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(L41/($K41+$C41)),$BO41*'Dev Type Attributes'!DX41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(M41/($K41+$C41)),$BO41*'Dev Type Attributes'!DY41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(N41/($K41+$C41)),$BO41*'Dev Type Attributes'!DZ41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(O41/($K41+$C41)),$BO41*'Dev Type Attributes'!EA41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(P41/($K41+$C41)),$BO41*'Dev Type Attributes'!EB41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(Q41/($K41+$C41)),$BO41*'Dev Type Attributes'!EC41),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX41*'Project Info'!$G$62)+($BC41*'Project Info'!$G$66)+(SUM($AY41,$BA41)*'Project Info'!$G$63)+($AZ41*'Project Info'!$G$64)+($BB41*'Project Info'!$G$65))-(($AC41*'Project Info'!$G$62)+($AH41*'Project Info'!$G$66)+(SUM($AD41,$AF41)*'Project Info'!$G$63)+($AE41*'Project Info'!$G$64)+($AG41*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U42*'Project Info'!C$56)+(V42*'Project Info'!C$55)+(W42*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Depopulate_Rate,((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO42*(SUM(D42,E42,F42,J42)/(C42+K42)),BO42*SUM('Dev Type Attributes'!DT42:DW42)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(L42/($K42+$C42)),$BO42*'Dev Type Attributes'!DX42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(M42/($K42+$C42)),$BO42*'Dev Type Attributes'!DY42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(N42/($K42+$C42)),$BO42*'Dev Type Attributes'!DZ42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(O42/($K42+$C42)),$BO42*'Dev Type Attributes'!EA42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(P42/($K42+$C42)),$BO42*'Dev Type Attributes'!EB42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(Q42/($K42+$C42)),$BO42*'Dev Type Attributes'!EC42),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX42*'Project Info'!$G$62)+($BC42*'Project Info'!$G$66)+(SUM($AY42,$BA42)*'Project Info'!$G$63)+($AZ42*'Project Info'!$G$64)+($BB42*'Project Info'!$G$65))-(($AC42*'Project Info'!$G$62)+($AH42*'Project Info'!$G$66)+(SUM($AD42,$AF42)*'Project Info'!$G$63)+($AE42*'Project Info'!$G$64)+($AG42*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U43*'Project Info'!C$56)+(V43*'Project Info'!C$55)+(W43*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Depopulate_Rate,((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO43*(SUM(D43,E43,F43,J43)/(C43+K43)),BO43*SUM('Dev Type Attributes'!DT43:DW43)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(L43/($K43+$C43)),$BO43*'Dev Type Attributes'!DX43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(M43/($K43+$C43)),$BO43*'Dev Type Attributes'!DY43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(N43/($K43+$C43)),$BO43*'Dev Type Attributes'!DZ43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(O43/($K43+$C43)),$BO43*'Dev Type Attributes'!EA43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(P43/($K43+$C43)),$BO43*'Dev Type Attributes'!EB43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(Q43/($K43+$C43)),$BO43*'Dev Type Attributes'!EC43),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX43*'Project Info'!$G$62)+($BC43*'Project Info'!$G$66)+(SUM($AY43,$BA43)*'Project Info'!$G$63)+($AZ43*'Project Info'!$G$64)+($BB43*'Project Info'!$G$65))-(($AC43*'Project Info'!$G$62)+($AH43*'Project Info'!$G$66)+(SUM($AD43,$AF43)*'Project Info'!$G$63)+($AE43*'Project Info'!$G$64)+($AG43*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U44*'Project Info'!C$56)+(V44*'Project Info'!C$55)+(W44*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Depopulate_Rate,((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO44*(SUM(D44,E44,F44,J44)/(C44+K44)),BO44*SUM('Dev Type Attributes'!DT44:DW44)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(L44/($K44+$C44)),$BO44*'Dev Type Attributes'!DX44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(M44/($K44+$C44)),$BO44*'Dev Type Attributes'!DY44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(N44/($K44+$C44)),$BO44*'Dev Type Attributes'!DZ44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(O44/($K44+$C44)),$BO44*'Dev Type Attributes'!EA44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(P44/($K44+$C44)),$BO44*'Dev Type Attributes'!EB44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(Q44/($K44+$C44)),$BO44*'Dev Type Attributes'!EC44),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX44*'Project Info'!$G$62)+($BC44*'Project Info'!$G$66)+(SUM($AY44,$BA44)*'Project Info'!$G$63)+($AZ44*'Project Info'!$G$64)+($BB44*'Project Info'!$G$65))-(($AC44*'Project Info'!$G$62)+($AH44*'Project Info'!$G$66)+(SUM($AD44,$AF44)*'Project Info'!$G$63)+($AE44*'Project Info'!$G$64)+($AG44*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U45*'Project Info'!C$56)+(V45*'Project Info'!C$55)+(W45*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Depopulate_Rate,((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO45*(SUM(D45,E45,F45,J45)/(C45+K45)),BO45*SUM('Dev Type Attributes'!DT45:DW45)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(L45/($K45+$C45)),$BO45*'Dev Type Attributes'!DX45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(M45/($K45+$C45)),$BO45*'Dev Type Attributes'!DY45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(N45/($K45+$C45)),$BO45*'Dev Type Attributes'!DZ45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(O45/($K45+$C45)),$BO45*'Dev Type Attributes'!EA45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(P45/($K45+$C45)),$BO45*'Dev Type Attributes'!EB45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(Q45/($K45+$C45)),$BO45*'Dev Type Attributes'!EC45),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX45*'Project Info'!$G$62)+($BC45*'Project Info'!$G$66)+(SUM($AY45,$BA45)*'Project Info'!$G$63)+($AZ45*'Project Info'!$G$64)+($BB45*'Project Info'!$G$65))-(($AC45*'Project Info'!$G$62)+($AH45*'Project Info'!$G$66)+(SUM($AD45,$AF45)*'Project Info'!$G$63)+($AE45*'Project Info'!$G$64)+($AG45*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U46*'Project Info'!C$56)+(V46*'Project Info'!C$55)+(W46*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Depopulate_Rate,((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO46*(SUM(D46,E46,F46,J46)/(C46+K46)),BO46*SUM('Dev Type Attributes'!DT46:DW46)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(L46/($K46+$C46)),$BO46*'Dev Type Attributes'!DX46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(M46/($K46+$C46)),$BO46*'Dev Type Attributes'!DY46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(N46/($K46+$C46)),$BO46*'Dev Type Attributes'!DZ46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(O46/($K46+$C46)),$BO46*'Dev Type Attributes'!EA46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(P46/($K46+$C46)),$BO46*'Dev Type Attributes'!EB46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(Q46/($K46+$C46)),$BO46*'Dev Type Attributes'!EC46),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX46*'Project Info'!$G$62)+($BC46*'Project Info'!$G$66)+(SUM($AY46,$BA46)*'Project Info'!$G$63)+($AZ46*'Project Info'!$G$64)+($BB46*'Project Info'!$G$65))-(($AC46*'Project Info'!$G$62)+($AH46*'Project Info'!$G$66)+(SUM($AD46,$AF46)*'Project Info'!$G$63)+($AE46*'Project Info'!$G$64)+($AG46*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U47*'Project Info'!C$56)+(V47*'Project Info'!C$55)+(W47*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Depopulate_Rate,((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO47*(SUM(D47,E47,F47,J47)/(C47+K47)),BO47*SUM('Dev Type Attributes'!DT47:DW47)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(L47/($K47+$C47)),$BO47*'Dev Type Attributes'!DX47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(M47/($K47+$C47)),$BO47*'Dev Type Attributes'!DY47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(N47/($K47+$C47)),$BO47*'Dev Type Attributes'!DZ47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(O47/($K47+$C47)),$BO47*'Dev Type Attributes'!EA47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(P47/($K47+$C47)),$BO47*'Dev Type Attributes'!EB47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(Q47/($K47+$C47)),$BO47*'Dev Type Attributes'!EC47),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX47*'Project Info'!$G$62)+($BC47*'Project Info'!$G$66)+(SUM($AY47,$BA47)*'Project Info'!$G$63)+($AZ47*'Project Info'!$G$64)+($BB47*'Project Info'!$G$65))-(($AC47*'Project Info'!$G$62)+($AH47*'Project Info'!$G$66)+(SUM($AD47,$AF47)*'Project Info'!$G$63)+($AE47*'Project Info'!$G$64)+($AG47*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U48*'Project Info'!C$56)+(V48*'Project Info'!C$55)+(W48*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Depopulate_Rate,((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO48*(SUM(D48,E48,F48,J48)/(C48+K48)),BO48*SUM('Dev Type Attributes'!DT48:DW48)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(L48/($K48+$C48)),$BO48*'Dev Type Attributes'!DX48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(M48/($K48+$C48)),$BO48*'Dev Type Attributes'!DY48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(N48/($K48+$C48)),$BO48*'Dev Type Attributes'!DZ48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(O48/($K48+$C48)),$BO48*'Dev Type Attributes'!EA48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(P48/($K48+$C48)),$BO48*'Dev Type Attributes'!EB48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(Q48/($K48+$C48)),$BO48*'Dev Type Attributes'!EC48),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX48*'Project Info'!$G$62)+($BC48*'Project Info'!$G$66)+(SUM($AY48,$BA48)*'Project Info'!$G$63)+($AZ48*'Project Info'!$G$64)+($BB48*'Project Info'!$G$65))-(($AC48*'Project Info'!$G$62)+($AH48*'Project Info'!$G$66)+(SUM($AD48,$AF48)*'Project Info'!$G$63)+($AE48*'Project Info'!$G$64)+($AG48*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U49*'Project Info'!C$56)+(V49*'Project Info'!C$55)+(W49*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Depopulate_Rate,((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO49*(SUM(D49,E49,F49,J49)/(C49+K49)),BO49*SUM('Dev Type Attributes'!DT49:DW49)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(L49/($K49+$C49)),$BO49*'Dev Type Attributes'!DX49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(M49/($K49+$C49)),$BO49*'Dev Type Attributes'!DY49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(N49/($K49+$C49)),$BO49*'Dev Type Attributes'!DZ49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(O49/($K49+$C49)),$BO49*'Dev Type Attributes'!EA49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(P49/($K49+$C49)),$BO49*'Dev Type Attributes'!EB49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(Q49/($K49+$C49)),$BO49*'Dev Type Attributes'!EC49),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX49*'Project Info'!$G$62)+($BC49*'Project Info'!$G$66)+(SUM($AY49,$BA49)*'Project Info'!$G$63)+($AZ49*'Project Info'!$G$64)+($BB49*'Project Info'!$G$65))-(($AC49*'Project Info'!$G$62)+($AH49*'Project Info'!$G$66)+(SUM($AD49,$AF49)*'Project Info'!$G$63)+($AE49*'Project Info'!$G$64)+($AG49*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U50*'Project Info'!C$56)+(V50*'Project Info'!C$55)+(W50*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Depopulate_Rate,((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO50*(SUM(D50,E50,F50,J50)/(C50+K50)),BO50*SUM('Dev Type Attributes'!DT50:DW50)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(L50/($K50+$C50)),$BO50*'Dev Type Attributes'!DX50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(M50/($K50+$C50)),$BO50*'Dev Type Attributes'!DY50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(N50/($K50+$C50)),$BO50*'Dev Type Attributes'!DZ50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(O50/($K50+$C50)),$BO50*'Dev Type Attributes'!EA50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(P50/($K50+$C50)),$BO50*'Dev Type Attributes'!EB50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(Q50/($K50+$C50)),$BO50*'Dev Type Attributes'!EC50),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX50*'Project Info'!$G$62)+($BC50*'Project Info'!$G$66)+(SUM($AY50,$BA50)*'Project Info'!$G$63)+($AZ50*'Project Info'!$G$64)+($BB50*'Project Info'!$G$65))-(($AC50*'Project Info'!$G$62)+($AH50*'Project Info'!$G$66)+(SUM($AD50,$AF50)*'Project Info'!$G$63)+($AE50*'Project Info'!$G$64)+($AG50*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U51*'Project Info'!C$56)+(V51*'Project Info'!C$55)+(W51*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Depopulate_Rate,((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO51*(SUM(D51,E51,F51,J51)/(C51+K51)),BO51*SUM('Dev Type Attributes'!DT51:DW51)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(L51/($K51+$C51)),$BO51*'Dev Type Attributes'!DX51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(M51/($K51+$C51)),$BO51*'Dev Type Attributes'!DY51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(N51/($K51+$C51)),$BO51*'Dev Type Attributes'!DZ51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(O51/($K51+$C51)),$BO51*'Dev Type Attributes'!EA51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(P51/($K51+$C51)),$BO51*'Dev Type Attributes'!EB51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(Q51/($K51+$C51)),$BO51*'Dev Type Attributes'!EC51),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX51*'Project Info'!$G$62)+($BC51*'Project Info'!$G$66)+(SUM($AY51,$BA51)*'Project Info'!$G$63)+($AZ51*'Project Info'!$G$64)+($BB51*'Project Info'!$G$65))-(($AC51*'Project Info'!$G$62)+($AH51*'Project Info'!$G$66)+(SUM($AD51,$AF51)*'Project Info'!$G$63)+($AE51*'Project Info'!$G$64)+($AG51*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U52*'Project Info'!C$56)+(V52*'Project Info'!C$55)+(W52*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Depopulate_Rate,((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO52*(SUM(D52,E52,F52,J52)/(C52+K52)),BO52*SUM('Dev Type Attributes'!DT52:DW52)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(L52/($K52+$C52)),$BO52*'Dev Type Attributes'!DX52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(M52/($K52+$C52)),$BO52*'Dev Type Attributes'!DY52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(N52/($K52+$C52)),$BO52*'Dev Type Attributes'!DZ52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(O52/($K52+$C52)),$BO52*'Dev Type Attributes'!EA52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(P52/($K52+$C52)),$BO52*'Dev Type Attributes'!EB52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(Q52/($K52+$C52)),$BO52*'Dev Type Attributes'!EC52),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX52*'Project Info'!$G$62)+($BC52*'Project Info'!$G$66)+(SUM($AY52,$BA52)*'Project Info'!$G$63)+($AZ52*'Project Info'!$G$64)+($BB52*'Project Info'!$G$65))-(($AC52*'Project Info'!$G$62)+($AH52*'Project Info'!$G$66)+(SUM($AD52,$AF52)*'Project Info'!$G$63)+($AE52*'Project Info'!$G$64)+($AG52*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U53*'Project Info'!C$56)+(V53*'Project Info'!C$55)+(W53*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Depopulate_Rate,((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO53*(SUM(D53,E53,F53,J53)/(C53+K53)),BO53*SUM('Dev Type Attributes'!DT53:DW53)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(L53/($K53+$C53)),$BO53*'Dev Type Attributes'!DX53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(M53/($K53+$C53)),$BO53*'Dev Type Attributes'!DY53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(N53/($K53+$C53)),$BO53*'Dev Type Attributes'!DZ53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(O53/($K53+$C53)),$BO53*'Dev Type Attributes'!EA53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(P53/($K53+$C53)),$BO53*'Dev Type Attributes'!EB53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(Q53/($K53+$C53)),$BO53*'Dev Type Attributes'!EC53),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX53*'Project Info'!$G$62)+($BC53*'Project Info'!$G$66)+(SUM($AY53,$BA53)*'Project Info'!$G$63)+($AZ53*'Project Info'!$G$64)+($BB53*'Project Info'!$G$65))-(($AC53*'Project Info'!$G$62)+($AH53*'Project Info'!$G$66)+(SUM($AD53,$AF53)*'Project Info'!$G$63)+($AE53*'Project Info'!$G$64)+($AG53*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U54*'Project Info'!C$56)+(V54*'Project Info'!C$55)+(W54*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Depopulate_Rate,((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO54*(SUM(D54,E54,F54,J54)/(C54+K54)),BO54*SUM('Dev Type Attributes'!DT54:DW54)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(L54/($K54+$C54)),$BO54*'Dev Type Attributes'!DX54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(M54/($K54+$C54)),$BO54*'Dev Type Attributes'!DY54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(N54/($K54+$C54)),$BO54*'Dev Type Attributes'!DZ54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(O54/($K54+$C54)),$BO54*'Dev Type Attributes'!EA54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(P54/($K54+$C54)),$BO54*'Dev Type Attributes'!EB54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(Q54/($K54+$C54)),$BO54*'Dev Type Attributes'!EC54),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX54*'Project Info'!$G$62)+($BC54*'Project Info'!$G$66)+(SUM($AY54,$BA54)*'Project Info'!$G$63)+($AZ54*'Project Info'!$G$64)+($BB54*'Project Info'!$G$65))-(($AC54*'Project Info'!$G$62)+($AH54*'Project Info'!$G$66)+(SUM($AD54,$AF54)*'Project Info'!$G$63)+($AE54*'Project Info'!$G$64)+($AG54*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U55*'Project Info'!C$56)+(V55*'Project Info'!C$55)+(W55*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Depopulate_Rate,((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55)*D_Depopulate_Rate)*-1),Tot_Acre_4*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO55*(SUM(D55,E55,F55,J55)/(C55+K55)),BO55*SUM('Dev Type Attributes'!DT55:DW55)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(L55/($K55+$C55)),$BO55*'Dev Type Attributes'!DX55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(M55/($K55+$C55)),$BO55*'Dev Type Attributes'!DY55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(N55/($K55+$C55)),$BO55*'Dev Type Attributes'!DZ55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(O55/($K55+$C55)),$BO55*'Dev Type Attributes'!EA55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(P55/($K55+$C55)),$BO55*'Dev Type Attributes'!EB55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(Q55/($K55+$C55)),$BO55*'Dev Type Attributes'!EC55),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_4*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX55*'Project Info'!$G$62)+($BC55*'Project Info'!$G$66)+(SUM($AY55,$BA55)*'Project Info'!$G$63)+($AZ55*'Project Info'!$G$64)+($BB55*'Project Info'!$G$65))-(($AC55*'Project Info'!$G$62)+($AH55*'Project Info'!$G$66)+(SUM($AD55,$AF55)*'Project Info'!$G$63)+($AE55*'Project Info'!$G$64)+($AG55*'Project Info'!$G$65))","v":0},0]
["Net Totals",{"$f":"SUM(B6:B55)","v":0},{"$f":"SUM(C6:C55)","v":0},{"$f":"SUM(D6:D55)","v":0},{"$f":"SUM(E6:E55)","v":0},{"$f":"SUM(F6:F55)","v":0},{"$f":"SUM(G6:G55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S6:S55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP6:AP55)","v":0},{"$f":"SUM(AQ6:AQ55)","v":0},{"$f":"SUM(AR6:AR55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM6:BM55)","v":0},{"$f":"SUM(BN6:BN55)","v":0},0,0,0,0,{"$f":"SUM(BS6:BS55)","v":0},0,0,0,0,0,0,{"$f":"SUM(BZ6:BZ55)","v":0},0]
["% of Total",null,null,{"$f":"IF($C$56=0,0,D56/$C$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($K$56=0,0,L56/$K$56)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF($K$56=0,0,U56/$K$56)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"IF($AL$56=0,0,AI56/$AL$56)","v":0},null,{"$f":"IF($AL$56=0,0,AK56/$AL$56)","v":0},null,null,null,null,{"$f":"IF($AO$56=0,0,AP56/$AO$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($AW$56=0,0,AX56/$AW$56)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Land_Cost_Acre)/SUM(Tot_Acre_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_4*D_Avg_Rent*D_per_Renter)/SUMPRODUCT(HU_4*D_per_Renter)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_4*D_Avg_Sales_Price*D_per_Owner)/SUMPRODUCT(HU_4*D_per_Owner)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_4,D_Bldg_SqFt_Acre),0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Subsidy)/SUM(HU_4),0)","v":0}]
["Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","Avg Rent","Avg Sales Price","$ / Sq Ft",null,null,null,null,null,null,null,"$ / Unit",null,"$ / Acre"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street etc land reductions only applied to vacant acres"]

{"sheet":"SCENARIO5","index":14,"n_rows":61,"n_cols":79,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,63,2,78],[2,17,3,17],[2,19,3,19],[2,40,3,40],[2,41,2,47],[2,48,3,48],[2,20,2,26],[2,27,3,27],[2,28,2,33],[2,34,2,36],[2,37,3,37],[2,18,3,18],[2,49,2,54],[2,38,3,38],[2,39,3,39],[2,61,2,62],[2,55,2,60],[0,0,1,0],[2,2,3,2],[2,3,2,9],[2,10,3,10],[2,11,2,16],[2,1,3,1]]}
["Scenario 5:"]
[]
[null,"Population in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Redeveloped Population","Redeveloped Children","Redeveloped Housing Units","Redeveloped Housing Mix",null,null,null,null,null,null,"Redeveloped Employment","Redeveloped Employment Mix",null,null,null,null,null,"New Acres Consumed",null,null,"Total Acres","Population","Children","New Housing Units","Housing Mix",null,null,null,null,null,null,"New Jobs","Employment Mix",null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials"]
["Development Type",null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Vacant Acres","Developed Acres","Discounted Developed Acres (*Redev %)",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Energy Use (Million BTU/Yr)","GHG Emissions (Tons/Yr)","Landscaping Water Use (G/Day)","Internal Water Consumption (G/Day)","Waste Water (G/Day)","Solid Waste (lbs/Day)","Parking Spaces","Parking SqFt","Land Cost","Rent","Sales Price","Project Value","Residential","Retail","Office","Industrial","Public/Civic","Education","Hotel","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Total Payroll ($/yr)","Sales Tax Revenue ($/yr)"]
["DEV_TYPE","EX_POP","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE","DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B6*(D_Abandonment_Rate+D_Depopulate_Rate),B6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U6*'Project Info'!C$56)+(V6*'Project Info'!C$55)+(W6*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Depopulate_Rate,((D6*'Project Info'!C$56)+(E6*'Project Info'!C$55)+(F6*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C6*(D_Abandonment_Rate),C6*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D6*(D_Abandonment_Rate),(D6*D_Redev_Rate))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K6*(D_Abandonment_Rate+D_Depopulate_Rate),K6*D_Redev_Rate)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF(D_Abandonment_Rate>0,DEVD_ACRE_5*(D_Abandonment_Rate),D_Redev_Rate*DEVD_ACRE_5)","v":0},{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_5,VAC_ACRE_5+Redev_Acres_5)","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,HU_5*(1-D_Depopulate_Rate)*D_Avg_HH_Size)","v":0},{"$f":"HU_5*D_children","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_TH_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_SM_Lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_MD_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_LRG_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MHper))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_RETper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_OFFper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_INDper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_PUBper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_EDUper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_HOTELper)*(1-D_Depopulate_Rate))","v":0},{"$f":"(HU_5*D_Energy_Use_Unit)+(EMP_5*D_Energy_Use_EMP)","v":0},{"$f":"Tot_Acre_5*D_Carbon_Building_Acre","v":0},{"$f":"Tot_Acre_5*D_Landscaping_Water_Acre","v":0},{"$f":"Tot_Acre_5*D_Internal_Water_Acre","v":0},{"$f":"Tot_Acre_5*D_Waste_Water_Acre","v":0},{"$f":"Tot_Acre_5*D_Solid_Waste_Acre","v":0},{"$f":"Tot_Acre_5*D_Parking_Spaces","v":0},{"$f":"Tot_Acre_5*D_Parking_SqFt","v":0},{"$f":"Tot_Acre_5*D_Land_Cost_Acre","v":0},{"$f":"HU_5*D_per_Renter*D_Avg_Rent","v":0},{"$f":"HU_5*D_per_Owner*D_Avg_Sales_Price","v":0},{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6)+(Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO6*(SUM(D6,E6,F6,J6)/(C6+K6)),BO6*SUM('Dev Type Attributes'!DT6:DW6)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(L6/($K6+$C6)),$BO6*'Dev Type Attributes'!DX6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(M6/($K6+$C6)),$BO6*'Dev Type Attributes'!DY6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(N6/($K6+$C6)),$BO6*'Dev Type Attributes'!DZ6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(O6/($K6+$C6)),$BO6*'Dev Type Attributes'!EA6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(P6/($K6+$C6)),$BO6*'Dev Type Attributes'!EB6),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO6*(Q6/($K6+$C6)),$BO6*'Dev Type Attributes'!EC6),0)","v":0},{"$f":"Tot_Acre_5*D_Subsidy","v":0},{"$f":"VAC_ACRE_5*D_Tot_Street_Mi_Acre","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W6)+(Abandonment!G$10*V6)+(Abandonment!G$9*U6)+(Abandonment!G$12*AA6))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC6)+(Abandonment!G$14*AD6)+(Abandonment!G$15*AE6)+(Abandonment!G$16*AF6)+(Abandonment!G$17*AG6)+(Abandonment!G$18*AH6))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX6*'Project Info'!$G$62)+($BC6*'Project Info'!$G$66)+(SUM($AY6,$BA6)*'Project Info'!$G$63)+($AZ6*'Project Info'!$G$64)+($BB6*'Project Info'!$G$65))-(($AC6*'Project Info'!$G$62)+($AH6*'Project Info'!$G$66)+(SUM($AD6,$AF6)*'Project Info'!$G$63)+($AE6*'Project Info'!$G$64)+($AG6*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC6*1000)*D_Depopulate_Rate)*-1,Tot_Acre_5*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U7*'Project Info'!C$56)+(V7*'Project Info'!C$55)+(W7*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Depopulate_Rate,((D7*'Project Info'!C$56)+(E7*'Project Info'!C$55)+(F7*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7)+(Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO7*(SUM(D7,E7,F7,J7)/(C7+K7)),BO7*SUM('Dev Type Attributes'!DT7:DW7)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(L7/($K7+$C7)),$BO7*'Dev Type Attributes'!DX7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(M7/($K7+$C7)),$BO7*'Dev Type Attributes'!DY7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(N7/($K7+$C7)),$BO7*'Dev Type Attributes'!DZ7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(O7/($K7+$C7)),$BO7*'Dev Type Attributes'!EA7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(P7/($K7+$C7)),$BO7*'Dev Type Attributes'!EB7),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO7*(Q7/($K7+$C7)),$BO7*'Dev Type Attributes'!EC7),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W7)+(Abandonment!G$10*V7)+(Abandonment!G$9*U7)+(Abandonment!G$12*AA7))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC7)+(Abandonment!G$14*AD7)+(Abandonment!G$15*AE7)+(Abandonment!G$16*AF7)+(Abandonment!G$17*AG7)+(Abandonment!G$18*AH7))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX7*'Project Info'!$G$62)+($BC7*'Project Info'!$G$66)+(SUM($AY7,$BA7)*'Project Info'!$G$63)+($AZ7*'Project Info'!$G$64)+($BB7*'Project Info'!$G$65))-(($AC7*'Project Info'!$G$62)+($AH7*'Project Info'!$G$66)+(SUM($AD7,$AF7)*'Project Info'!$G$63)+($AE7*'Project Info'!$G$64)+($AG7*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U8*'Project Info'!C$56)+(V8*'Project Info'!C$55)+(W8*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Depopulate_Rate,((D8*'Project Info'!C$56)+(E8*'Project Info'!C$55)+(F8*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8)+(Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO8*(SUM(D8,E8,F8,J8)/(C8+K8)),BO8*SUM('Dev Type Attributes'!DT8:DW8)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(L8/($K8+$C8)),$BO8*'Dev Type Attributes'!DX8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(M8/($K8+$C8)),$BO8*'Dev Type Attributes'!DY8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(N8/($K8+$C8)),$BO8*'Dev Type Attributes'!DZ8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(O8/($K8+$C8)),$BO8*'Dev Type Attributes'!EA8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(P8/($K8+$C8)),$BO8*'Dev Type Attributes'!EB8),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO8*(Q8/($K8+$C8)),$BO8*'Dev Type Attributes'!EC8),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W8)+(Abandonment!G$10*V8)+(Abandonment!G$9*U8)+(Abandonment!G$12*AA8))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC8)+(Abandonment!G$14*AD8)+(Abandonment!G$15*AE8)+(Abandonment!G$16*AF8)+(Abandonment!G$17*AG8)+(Abandonment!G$18*AH8))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX8*'Project Info'!$G$62)+($BC8*'Project Info'!$G$66)+(SUM($AY8,$BA8)*'Project Info'!$G$63)+($AZ8*'Project Info'!$G$64)+($BB8*'Project Info'!$G$65))-(($AC8*'Project Info'!$G$62)+($AH8*'Project Info'!$G$66)+(SUM($AD8,$AF8)*'Project Info'!$G$63)+($AE8*'Project Info'!$G$64)+($AG8*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U9*'Project Info'!C$56)+(V9*'Project Info'!C$55)+(W9*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Depopulate_Rate,((D9*'Project Info'!C$56)+(E9*'Project Info'!C$55)+(F9*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9)+(Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO9*(SUM(D9,E9,F9,J9)/(C9+K9)),BO9*SUM('Dev Type Attributes'!DT9:DW9)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(L9/($K9+$C9)),$BO9*'Dev Type Attributes'!DX9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(M9/($K9+$C9)),$BO9*'Dev Type Attributes'!DY9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(N9/($K9+$C9)),$BO9*'Dev Type Attributes'!DZ9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(O9/($K9+$C9)),$BO9*'Dev Type Attributes'!EA9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(P9/($K9+$C9)),$BO9*'Dev Type Attributes'!EB9),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO9*(Q9/($K9+$C9)),$BO9*'Dev Type Attributes'!EC9),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W9)+(Abandonment!G$10*V9)+(Abandonment!G$9*U9)+(Abandonment!G$12*AA9))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC9)+(Abandonment!G$14*AD9)+(Abandonment!G$15*AE9)+(Abandonment!G$16*AF9)+(Abandonment!G$17*AG9)+(Abandonment!G$18*AH9))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX9*'Project Info'!$G$62)+($BC9*'Project Info'!$G$66)+(SUM($AY9,$BA9)*'Project Info'!$G$63)+($AZ9*'Project Info'!$G$64)+($BB9*'Project Info'!$G$65))-(($AC9*'Project Info'!$G$62)+($AH9*'Project Info'!$G$66)+(SUM($AD9,$AF9)*'Project Info'!$G$63)+($AE9*'Project Info'!$G$64)+($AG9*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U10*'Project Info'!C$56)+(V10*'Project Info'!C$55)+(W10*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Depopulate_Rate,((D10*'Project Info'!C$56)+(E10*'Project Info'!C$55)+(F10*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10)+(Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO10*(SUM(D10,E10,F10,J10)/(C10+K10)),BO10*SUM('Dev Type Attributes'!DT10:DW10)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(L10/($K10+$C10)),$BO10*'Dev Type Attributes'!DX10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(M10/($K10+$C10)),$BO10*'Dev Type Attributes'!DY10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(N10/($K10+$C10)),$BO10*'Dev Type Attributes'!DZ10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(O10/($K10+$C10)),$BO10*'Dev Type Attributes'!EA10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(P10/($K10+$C10)),$BO10*'Dev Type Attributes'!EB10),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO10*(Q10/($K10+$C10)),$BO10*'Dev Type Attributes'!EC10),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W10)+(Abandonment!G$10*V10)+(Abandonment!G$9*U10)+(Abandonment!G$12*AA10))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC10)+(Abandonment!G$14*AD10)+(Abandonment!G$15*AE10)+(Abandonment!G$16*AF10)+(Abandonment!G$17*AG10)+(Abandonment!G$18*AH10))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX10*'Project Info'!$G$62)+($BC10*'Project Info'!$G$66)+(SUM($AY10,$BA10)*'Project Info'!$G$63)+($AZ10*'Project Info'!$G$64)+($BB10*'Project Info'!$G$65))-(($AC10*'Project Info'!$G$62)+($AH10*'Project Info'!$G$66)+(SUM($AD10,$AF10)*'Project Info'!$G$63)+($AE10*'Project Info'!$G$64)+($AG10*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U11*'Project Info'!C$56)+(V11*'Project Info'!C$55)+(W11*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Depopulate_Rate,((D11*'Project Info'!C$56)+(E11*'Project Info'!C$55)+(F11*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11)+(Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO11*(SUM(D11,E11,F11,J11)/(C11+K11)),BO11*SUM('Dev Type Attributes'!DT11:DW11)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(L11/($K11+$C11)),$BO11*'Dev Type Attributes'!DX11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(M11/($K11+$C11)),$BO11*'Dev Type Attributes'!DY11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(N11/($K11+$C11)),$BO11*'Dev Type Attributes'!DZ11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(O11/($K11+$C11)),$BO11*'Dev Type Attributes'!EA11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(P11/($K11+$C11)),$BO11*'Dev Type Attributes'!EB11),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO11*(Q11/($K11+$C11)),$BO11*'Dev Type Attributes'!EC11),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W11)+(Abandonment!G$10*V11)+(Abandonment!G$9*U11)+(Abandonment!G$12*AA11))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC11)+(Abandonment!G$14*AD11)+(Abandonment!G$15*AE11)+(Abandonment!G$16*AF11)+(Abandonment!G$17*AG11)+(Abandonment!G$18*AH11))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX11*'Project Info'!$G$62)+($BC11*'Project Info'!$G$66)+(SUM($AY11,$BA11)*'Project Info'!$G$63)+($AZ11*'Project Info'!$G$64)+($BB11*'Project Info'!$G$65))-(($AC11*'Project Info'!$G$62)+($AH11*'Project Info'!$G$66)+(SUM($AD11,$AF11)*'Project Info'!$G$63)+($AE11*'Project Info'!$G$64)+($AG11*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U12*'Project Info'!C$56)+(V12*'Project Info'!C$55)+(W12*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Depopulate_Rate,((D12*'Project Info'!C$56)+(E12*'Project Info'!C$55)+(F12*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12)+(Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO12*(SUM(D12,E12,F12,J12)/(C12+K12)),BO12*SUM('Dev Type Attributes'!DT12:DW12)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(L12/($K12+$C12)),$BO12*'Dev Type Attributes'!DX12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(M12/($K12+$C12)),$BO12*'Dev Type Attributes'!DY12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(N12/($K12+$C12)),$BO12*'Dev Type Attributes'!DZ12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(O12/($K12+$C12)),$BO12*'Dev Type Attributes'!EA12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(P12/($K12+$C12)),$BO12*'Dev Type Attributes'!EB12),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO12*(Q12/($K12+$C12)),$BO12*'Dev Type Attributes'!EC12),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W12)+(Abandonment!G$10*V12)+(Abandonment!G$9*U12)+(Abandonment!G$12*AA12))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC12)+(Abandonment!G$14*AD12)+(Abandonment!G$15*AE12)+(Abandonment!G$16*AF12)+(Abandonment!G$17*AG12)+(Abandonment!G$18*AH12))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX12*'Project Info'!$G$62)+($BC12*'Project Info'!$G$66)+(SUM($AY12,$BA12)*'Project Info'!$G$63)+($AZ12*'Project Info'!$G$64)+($BB12*'Project Info'!$G$65))-(($AC12*'Project Info'!$G$62)+($AH12*'Project Info'!$G$66)+(SUM($AD12,$AF12)*'Project Info'!$G$63)+($AE12*'Project Info'!$G$64)+($AG12*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U13*'Project Info'!C$56)+(V13*'Project Info'!C$55)+(W13*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Depopulate_Rate,((D13*'Project Info'!C$56)+(E13*'Project Info'!C$55)+(F13*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13)+(Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO13*(SUM(D13,E13,F13,J13)/(C13+K13)),BO13*SUM('Dev Type Attributes'!DT13:DW13)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(L13/($K13+$C13)),$BO13*'Dev Type Attributes'!DX13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(M13/($K13+$C13)),$BO13*'Dev Type Attributes'!DY13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(N13/($K13+$C13)),$BO13*'Dev Type Attributes'!DZ13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(O13/($K13+$C13)),$BO13*'Dev Type Attributes'!EA13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(P13/($K13+$C13)),$BO13*'Dev Type Attributes'!EB13),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO13*(Q13/($K13+$C13)),$BO13*'Dev Type Attributes'!EC13),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W13)+(Abandonment!G$10*V13)+(Abandonment!G$9*U13)+(Abandonment!G$12*AA13))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC13)+(Abandonment!G$14*AD13)+(Abandonment!G$15*AE13)+(Abandonment!G$16*AF13)+(Abandonment!G$17*AG13)+(Abandonment!G$18*AH13))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX13*'Project Info'!$G$62)+($BC13*'Project Info'!$G$66)+(SUM($AY13,$BA13)*'Project Info'!$G$63)+($AZ13*'Project Info'!$G$64)+($BB13*'Project Info'!$G$65))-(($AC13*'Project Info'!$G$62)+($AH13*'Project Info'!$G$66)+(SUM($AD13,$AF13)*'Project Info'!$G$63)+($AE13*'Project Info'!$G$64)+($AG13*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B14*(D_Abandonment_Rate+D_Depopulate_Rate),B14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U14*'Project Info'!C$56)+(V14*'Project Info'!C$55)+(W14*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Depopulate_Rate,((D14*'Project Info'!C$56)+(E14*'Project Info'!C$55)+(F14*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C14*(D_Abandonment_Rate),C14*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D14*(D_Abandonment_Rate),(D14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E14*(D_Abandonment_Rate),(E14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F14*(D_Abandonment_Rate),(F14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G14*(D_Abandonment_Rate),(G14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H14*(D_Abandonment_Rate),(H14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I14*(D_Abandonment_Rate),(I14*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J14*(D_Abandonment_Rate),(J14*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K14*(D_Abandonment_Rate+D_Depopulate_Rate),K14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L14*(D_Abandonment_Rate+D_Depopulate_Rate),L14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M14*(D_Abandonment_Rate+D_Depopulate_Rate),M14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N14*(D_Abandonment_Rate+D_Depopulate_Rate),N14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O14*(D_Abandonment_Rate+D_Depopulate_Rate),O14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P14*(D_Abandonment_Rate+D_Depopulate_Rate),P14*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q14*(D_Abandonment_Rate+D_Depopulate_Rate),Q14*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14)+(Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO14*(SUM(D14,E14,F14,J14)/(C14+K14)),BO14*SUM('Dev Type Attributes'!DT14:DW14)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(L14/($K14+$C14)),$BO14*'Dev Type Attributes'!DX14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(M14/($K14+$C14)),$BO14*'Dev Type Attributes'!DY14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(N14/($K14+$C14)),$BO14*'Dev Type Attributes'!DZ14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(O14/($K14+$C14)),$BO14*'Dev Type Attributes'!EA14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(P14/($K14+$C14)),$BO14*'Dev Type Attributes'!EB14),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO14*(Q14/($K14+$C14)),$BO14*'Dev Type Attributes'!EC14),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W14)+(Abandonment!G$10*V14)+(Abandonment!G$9*U14)+(Abandonment!G$12*AA14))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC14)+(Abandonment!G$14*AD14)+(Abandonment!G$15*AE14)+(Abandonment!G$16*AF14)+(Abandonment!G$17*AG14)+(Abandonment!G$18*AH14))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX14*'Project Info'!$G$62)+($BC14*'Project Info'!$G$66)+(SUM($AY14,$BA14)*'Project Info'!$G$63)+($AZ14*'Project Info'!$G$64)+($BB14*'Project Info'!$G$65))-(($AC14*'Project Info'!$G$62)+($AH14*'Project Info'!$G$66)+(SUM($AD14,$AF14)*'Project Info'!$G$63)+($AE14*'Project Info'!$G$64)+($AG14*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U15*'Project Info'!C$56)+(V15*'Project Info'!C$55)+(W15*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Depopulate_Rate,((D15*'Project Info'!C$56)+(E15*'Project Info'!C$55)+(F15*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15)+(Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO15*(SUM(D15,E15,F15,J15)/(C15+K15)),BO15*SUM('Dev Type Attributes'!DT15:DW15)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(L15/($K15+$C15)),$BO15*'Dev Type Attributes'!DX15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(M15/($K15+$C15)),$BO15*'Dev Type Attributes'!DY15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(N15/($K15+$C15)),$BO15*'Dev Type Attributes'!DZ15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(O15/($K15+$C15)),$BO15*'Dev Type Attributes'!EA15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(P15/($K15+$C15)),$BO15*'Dev Type Attributes'!EB15),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO15*(Q15/($K15+$C15)),$BO15*'Dev Type Attributes'!EC15),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W15)+(Abandonment!G$10*V15)+(Abandonment!G$9*U15)+(Abandonment!G$12*AA15))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC15)+(Abandonment!G$14*AD15)+(Abandonment!G$15*AE15)+(Abandonment!G$16*AF15)+(Abandonment!G$17*AG15)+(Abandonment!G$18*AH15))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX15*'Project Info'!$G$62)+($BC15*'Project Info'!$G$66)+(SUM($AY15,$BA15)*'Project Info'!$G$63)+($AZ15*'Project Info'!$G$64)+($BB15*'Project Info'!$G$65))-(($AC15*'Project Info'!$G$62)+($AH15*'Project Info'!$G$66)+(SUM($AD15,$AF15)*'Project Info'!$G$63)+($AE15*'Project Info'!$G$64)+($AG15*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U16*'Project Info'!C$56)+(V16*'Project Info'!C$55)+(W16*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Depopulate_Rate,((D16*'Project Info'!C$56)+(E16*'Project Info'!C$55)+(F16*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16)+(Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO16*(SUM(D16,E16,F16,J16)/(C16+K16)),BO16*SUM('Dev Type Attributes'!DT16:DW16)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(L16/($K16+$C16)),$BO16*'Dev Type Attributes'!DX16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(M16/($K16+$C16)),$BO16*'Dev Type Attributes'!DY16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(N16/($K16+$C16)),$BO16*'Dev Type Attributes'!DZ16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(O16/($K16+$C16)),$BO16*'Dev Type Attributes'!EA16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(P16/($K16+$C16)),$BO16*'Dev Type Attributes'!EB16),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO16*(Q16/($K16+$C16)),$BO16*'Dev Type Attributes'!EC16),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W16)+(Abandonment!G$10*V16)+(Abandonment!G$9*U16)+(Abandonment!G$12*AA16))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC16)+(Abandonment!G$14*AD16)+(Abandonment!G$15*AE16)+(Abandonment!G$16*AF16)+(Abandonment!G$17*AG16)+(Abandonment!G$18*AH16))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX16*'Project Info'!$G$62)+($BC16*'Project Info'!$G$66)+(SUM($AY16,$BA16)*'Project Info'!$G$63)+($AZ16*'Project Info'!$G$64)+($BB16*'Project Info'!$G$65))-(($AC16*'Project Info'!$G$62)+($AH16*'Project Info'!$G$66)+(SUM($AD16,$AF16)*'Project Info'!$G$63)+($AE16*'Project Info'!$G$64)+($AG16*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U17*'Project Info'!C$56)+(V17*'Project Info'!C$55)+(W17*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Depopulate_Rate,((D17*'Project Info'!C$56)+(E17*'Project Info'!C$55)+(F17*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17)+(Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO17*(SUM(D17,E17,F17,J17)/(C17+K17)),BO17*SUM('Dev Type Attributes'!DT17:DW17)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(L17/($K17+$C17)),$BO17*'Dev Type Attributes'!DX17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(M17/($K17+$C17)),$BO17*'Dev Type Attributes'!DY17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(N17/($K17+$C17)),$BO17*'Dev Type Attributes'!DZ17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(O17/($K17+$C17)),$BO17*'Dev Type Attributes'!EA17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(P17/($K17+$C17)),$BO17*'Dev Type Attributes'!EB17),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO17*(Q17/($K17+$C17)),$BO17*'Dev Type Attributes'!EC17),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W17)+(Abandonment!G$10*V17)+(Abandonment!G$9*U17)+(Abandonment!G$12*AA17))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC17)+(Abandonment!G$14*AD17)+(Abandonment!G$15*AE17)+(Abandonment!G$16*AF17)+(Abandonment!G$17*AG17)+(Abandonment!G$18*AH17))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX17*'Project Info'!$G$62)+($BC17*'Project Info'!$G$66)+(SUM($AY17,$BA17)*'Project Info'!$G$63)+($AZ17*'Project Info'!$G$64)+($BB17*'Project Info'!$G$65))-(($AC17*'Project Info'!$G$62)+($AH17*'Project Info'!$G$66)+(SUM($AD17,$AF17)*'Project Info'!$G$63)+($AE17*'Project Info'!$G$64)+($AG17*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U18*'Project Info'!C$56)+(V18*'Project Info'!C$55)+(W18*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Depopulate_Rate,((D18*'Project Info'!C$56)+(E18*'Project Info'!C$55)+(F18*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18)+(Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO18*(SUM(D18,E18,F18,J18)/(C18+K18)),BO18*SUM('Dev Type Attributes'!DT18:DW18)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(L18/($K18+$C18)),$BO18*'Dev Type Attributes'!DX18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(M18/($K18+$C18)),$BO18*'Dev Type Attributes'!DY18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(N18/($K18+$C18)),$BO18*'Dev Type Attributes'!DZ18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(O18/($K18+$C18)),$BO18*'Dev Type Attributes'!EA18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(P18/($K18+$C18)),$BO18*'Dev Type Attributes'!EB18),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO18*(Q18/($K18+$C18)),$BO18*'Dev Type Attributes'!EC18),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W18)+(Abandonment!G$10*V18)+(Abandonment!G$9*U18)+(Abandonment!G$12*AA18))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC18)+(Abandonment!G$14*AD18)+(Abandonment!G$15*AE18)+(Abandonment!G$16*AF18)+(Abandonment!G$17*AG18)+(Abandonment!G$18*AH18))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX18*'Project Info'!$G$62)+($BC18*'Project Info'!$G$66)+(SUM($AY18,$BA18)*'Project Info'!$G$63)+($AZ18*'Project Info'!$G$64)+($BB18*'Project Info'!$G$65))-(($AC18*'Project Info'!$G$62)+($AH18*'Project Info'!$G$66)+(SUM($AD18,$AF18)*'Project Info'!$G$63)+($AE18*'Project Info'!$G$64)+($AG18*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U19*'Project Info'!C$56)+(V19*'Project Info'!C$55)+(W19*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Depopulate_Rate,((D19*'Project Info'!C$56)+(E19*'Project Info'!C$55)+(F19*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19)+(Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO19*(SUM(D19,E19,F19,J19)/(C19+K19)),BO19*SUM('Dev Type Attributes'!DT19:DW19)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(L19/($K19+$C19)),$BO19*'Dev Type Attributes'!DX19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(M19/($K19+$C19)),$BO19*'Dev Type Attributes'!DY19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(N19/($K19+$C19)),$BO19*'Dev Type Attributes'!DZ19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(O19/($K19+$C19)),$BO19*'Dev Type Attributes'!EA19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(P19/($K19+$C19)),$BO19*'Dev Type Attributes'!EB19),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO19*(Q19/($K19+$C19)),$BO19*'Dev Type Attributes'!EC19),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W19)+(Abandonment!G$10*V19)+(Abandonment!G$9*U19)+(Abandonment!G$12*AA19))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC19)+(Abandonment!G$14*AD19)+(Abandonment!G$15*AE19)+(Abandonment!G$16*AF19)+(Abandonment!G$17*AG19)+(Abandonment!G$18*AH19))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX19*'Project Info'!$G$62)+($BC19*'Project Info'!$G$66)+(SUM($AY19,$BA19)*'Project Info'!$G$63)+($AZ19*'Project Info'!$G$64)+($BB19*'Project Info'!$G$65))-(($AC19*'Project Info'!$G$62)+($AH19*'Project Info'!$G$66)+(SUM($AD19,$AF19)*'Project Info'!$G$63)+($AE19*'Project Info'!$G$64)+($AG19*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U20*'Project Info'!C$56)+(V20*'Project Info'!C$55)+(W20*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Depopulate_Rate,((D20*'Project Info'!C$56)+(E20*'Project Info'!C$55)+(F20*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20)+(Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO20*(SUM(D20,E20,F20,J20)/(C20+K20)),BO20*SUM('Dev Type Attributes'!DT20:DW20)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(L20/($K20+$C20)),$BO20*'Dev Type Attributes'!DX20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(M20/($K20+$C20)),$BO20*'Dev Type Attributes'!DY20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(N20/($K20+$C20)),$BO20*'Dev Type Attributes'!DZ20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(O20/($K20+$C20)),$BO20*'Dev Type Attributes'!EA20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(P20/($K20+$C20)),$BO20*'Dev Type Attributes'!EB20),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO20*(Q20/($K20+$C20)),$BO20*'Dev Type Attributes'!EC20),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W20)+(Abandonment!G$10*V20)+(Abandonment!G$9*U20)+(Abandonment!G$12*AA20))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC20)+(Abandonment!G$14*AD20)+(Abandonment!G$15*AE20)+(Abandonment!G$16*AF20)+(Abandonment!G$17*AG20)+(Abandonment!G$18*AH20))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX20*'Project Info'!$G$62)+($BC20*'Project Info'!$G$66)+(SUM($AY20,$BA20)*'Project Info'!$G$63)+($AZ20*'Project Info'!$G$64)+($BB20*'Project Info'!$G$65))-(($AC20*'Project Info'!$G$62)+($AH20*'Project Info'!$G$66)+(SUM($AD20,$AF20)*'Project Info'!$G$63)+($AE20*'Project Info'!$G$64)+($AG20*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U21*'Project Info'!C$56)+(V21*'Project Info'!C$55)+(W21*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Depopulate_Rate,((D21*'Project Info'!C$56)+(E21*'Project Info'!C$55)+(F21*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21)+(Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO21*(SUM(D21,E21,F21,J21)/(C21+K21)),BO21*SUM('Dev Type Attributes'!DT21:DW21)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(L21/($K21+$C21)),$BO21*'Dev Type Attributes'!DX21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(M21/($K21+$C21)),$BO21*'Dev Type Attributes'!DY21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(N21/($K21+$C21)),$BO21*'Dev Type Attributes'!DZ21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(O21/($K21+$C21)),$BO21*'Dev Type Attributes'!EA21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(P21/($K21+$C21)),$BO21*'Dev Type Attributes'!EB21),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO21*(Q21/($K21+$C21)),$BO21*'Dev Type Attributes'!EC21),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W21)+(Abandonment!G$10*V21)+(Abandonment!G$9*U21)+(Abandonment!G$12*AA21))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC21)+(Abandonment!G$14*AD21)+(Abandonment!G$15*AE21)+(Abandonment!G$16*AF21)+(Abandonment!G$17*AG21)+(Abandonment!G$18*AH21))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX21*'Project Info'!$G$62)+($BC21*'Project Info'!$G$66)+(SUM($AY21,$BA21)*'Project Info'!$G$63)+($AZ21*'Project Info'!$G$64)+($BB21*'Project Info'!$G$65))-(($AC21*'Project Info'!$G$62)+($AH21*'Project Info'!$G$66)+(SUM($AD21,$AF21)*'Project Info'!$G$63)+($AE21*'Project Info'!$G$64)+($AG21*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U22*'Project Info'!C$56)+(V22*'Project Info'!C$55)+(W22*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Depopulate_Rate,((D22*'Project Info'!C$56)+(E22*'Project Info'!C$55)+(F22*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22)+(Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO22*(SUM(D22,E22,F22,J22)/(C22+K22)),BO22*SUM('Dev Type Attributes'!DT22:DW22)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(L22/($K22+$C22)),$BO22*'Dev Type Attributes'!DX22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(M22/($K22+$C22)),$BO22*'Dev Type Attributes'!DY22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(N22/($K22+$C22)),$BO22*'Dev Type Attributes'!DZ22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(O22/($K22+$C22)),$BO22*'Dev Type Attributes'!EA22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(P22/($K22+$C22)),$BO22*'Dev Type Attributes'!EB22),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO22*(Q22/($K22+$C22)),$BO22*'Dev Type Attributes'!EC22),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W22)+(Abandonment!G$10*V22)+(Abandonment!G$9*U22)+(Abandonment!G$12*AA22))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC22)+(Abandonment!G$14*AD22)+(Abandonment!G$15*AE22)+(Abandonment!G$16*AF22)+(Abandonment!G$17*AG22)+(Abandonment!G$18*AH22))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX22*'Project Info'!$G$62)+($BC22*'Project Info'!$G$66)+(SUM($AY22,$BA22)*'Project Info'!$G$63)+($AZ22*'Project Info'!$G$64)+($BB22*'Project Info'!$G$65))-(($AC22*'Project Info'!$G$62)+($AH22*'Project Info'!$G$66)+(SUM($AD22,$AF22)*'Project Info'!$G$63)+($AE22*'Project Info'!$G$64)+($AG22*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U23*'Project Info'!C$56)+(V23*'Project Info'!C$55)+(W23*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Depopulate_Rate,((D23*'Project Info'!C$56)+(E23*'Project Info'!C$55)+(F23*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23)+(Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO23*(SUM(D23,E23,F23,J23)/(C23+K23)),BO23*SUM('Dev Type Attributes'!DT23:DW23)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(L23/($K23+$C23)),$BO23*'Dev Type Attributes'!DX23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(M23/($K23+$C23)),$BO23*'Dev Type Attributes'!DY23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(N23/($K23+$C23)),$BO23*'Dev Type Attributes'!DZ23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(O23/($K23+$C23)),$BO23*'Dev Type Attributes'!EA23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(P23/($K23+$C23)),$BO23*'Dev Type Attributes'!EB23),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO23*(Q23/($K23+$C23)),$BO23*'Dev Type Attributes'!EC23),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W23)+(Abandonment!G$10*V23)+(Abandonment!G$9*U23)+(Abandonment!G$12*AA23))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC23)+(Abandonment!G$14*AD23)+(Abandonment!G$15*AE23)+(Abandonment!G$16*AF23)+(Abandonment!G$17*AG23)+(Abandonment!G$18*AH23))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX23*'Project Info'!$G$62)+($BC23*'Project Info'!$G$66)+(SUM($AY23,$BA23)*'Project Info'!$G$63)+($AZ23*'Project Info'!$G$64)+($BB23*'Project Info'!$G$65))-(($AC23*'Project Info'!$G$62)+($AH23*'Project Info'!$G$66)+(SUM($AD23,$AF23)*'Project Info'!$G$63)+($AE23*'Project Info'!$G$64)+($AG23*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U24*'Project Info'!C$56)+(V24*'Project Info'!C$55)+(W24*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Depopulate_Rate,((D24*'Project Info'!C$56)+(E24*'Project Info'!C$55)+(F24*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24)+(Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO24*(SUM(D24,E24,F24,J24)/(C24+K24)),BO24*SUM('Dev Type Attributes'!DT24:DW24)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(L24/($K24+$C24)),$BO24*'Dev Type Attributes'!DX24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(M24/($K24+$C24)),$BO24*'Dev Type Attributes'!DY24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(N24/($K24+$C24)),$BO24*'Dev Type Attributes'!DZ24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(O24/($K24+$C24)),$BO24*'Dev Type Attributes'!EA24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(P24/($K24+$C24)),$BO24*'Dev Type Attributes'!EB24),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO24*(Q24/($K24+$C24)),$BO24*'Dev Type Attributes'!EC24),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W24)+(Abandonment!G$10*V24)+(Abandonment!G$9*U24)+(Abandonment!G$12*AA24))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC24)+(Abandonment!G$14*AD24)+(Abandonment!G$15*AE24)+(Abandonment!G$16*AF24)+(Abandonment!G$17*AG24)+(Abandonment!G$18*AH24))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX24*'Project Info'!$G$62)+($BC24*'Project Info'!$G$66)+(SUM($AY24,$BA24)*'Project Info'!$G$63)+($AZ24*'Project Info'!$G$64)+($BB24*'Project Info'!$G$65))-(($AC24*'Project Info'!$G$62)+($AH24*'Project Info'!$G$66)+(SUM($AD24,$AF24)*'Project Info'!$G$63)+($AE24*'Project Info'!$G$64)+($AG24*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U25*'Project Info'!C$56)+(V25*'Project Info'!C$55)+(W25*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Depopulate_Rate,((D25*'Project Info'!C$56)+(E25*'Project Info'!C$55)+(F25*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25)+(Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO25*(SUM(D25,E25,F25,J25)/(C25+K25)),BO25*SUM('Dev Type Attributes'!DT25:DW25)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(L25/($K25+$C25)),$BO25*'Dev Type Attributes'!DX25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(M25/($K25+$C25)),$BO25*'Dev Type Attributes'!DY25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(N25/($K25+$C25)),$BO25*'Dev Type Attributes'!DZ25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(O25/($K25+$C25)),$BO25*'Dev Type Attributes'!EA25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(P25/($K25+$C25)),$BO25*'Dev Type Attributes'!EB25),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO25*(Q25/($K25+$C25)),$BO25*'Dev Type Attributes'!EC25),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W25)+(Abandonment!G$10*V25)+(Abandonment!G$9*U25)+(Abandonment!G$12*AA25))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC25)+(Abandonment!G$14*AD25)+(Abandonment!G$15*AE25)+(Abandonment!G$16*AF25)+(Abandonment!G$17*AG25)+(Abandonment!G$18*AH25))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX25*'Project Info'!$G$62)+($BC25*'Project Info'!$G$66)+(SUM($AY25,$BA25)*'Project Info'!$G$63)+($AZ25*'Project Info'!$G$64)+($BB25*'Project Info'!$G$65))-(($AC25*'Project Info'!$G$62)+($AH25*'Project Info'!$G$66)+(SUM($AD25,$AF25)*'Project Info'!$G$63)+($AE25*'Project Info'!$G$64)+($AG25*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U26*'Project Info'!C$56)+(V26*'Project Info'!C$55)+(W26*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Depopulate_Rate,((D26*'Project Info'!C$56)+(E26*'Project Info'!C$55)+(F26*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26)+(Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO26*(SUM(D26,E26,F26,J26)/(C26+K26)),BO26*SUM('Dev Type Attributes'!DT26:DW26)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(L26/($K26+$C26)),$BO26*'Dev Type Attributes'!DX26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(M26/($K26+$C26)),$BO26*'Dev Type Attributes'!DY26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(N26/($K26+$C26)),$BO26*'Dev Type Attributes'!DZ26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(O26/($K26+$C26)),$BO26*'Dev Type Attributes'!EA26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(P26/($K26+$C26)),$BO26*'Dev Type Attributes'!EB26),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO26*(Q26/($K26+$C26)),$BO26*'Dev Type Attributes'!EC26),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W26)+(Abandonment!G$10*V26)+(Abandonment!G$9*U26)+(Abandonment!G$12*AA26))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC26)+(Abandonment!G$14*AD26)+(Abandonment!G$15*AE26)+(Abandonment!G$16*AF26)+(Abandonment!G$17*AG26)+(Abandonment!G$18*AH26))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX26*'Project Info'!$G$62)+($BC26*'Project Info'!$G$66)+(SUM($AY26,$BA26)*'Project Info'!$G$63)+($AZ26*'Project Info'!$G$64)+($BB26*'Project Info'!$G$65))-(($AC26*'Project Info'!$G$62)+($AH26*'Project Info'!$G$66)+(SUM($AD26,$AF26)*'Project Info'!$G$63)+($AE26*'Project Info'!$G$64)+($AG26*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U27*'Project Info'!C$56)+(V27*'Project Info'!C$55)+(W27*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Depopulate_Rate,((D27*'Project Info'!C$56)+(E27*'Project Info'!C$55)+(F27*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27)+(Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO27*(SUM(D27,E27,F27,J27)/(C27+K27)),BO27*SUM('Dev Type Attributes'!DT27:DW27)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(L27/($K27+$C27)),$BO27*'Dev Type Attributes'!DX27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(M27/($K27+$C27)),$BO27*'Dev Type Attributes'!DY27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(N27/($K27+$C27)),$BO27*'Dev Type Attributes'!DZ27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(O27/($K27+$C27)),$BO27*'Dev Type Attributes'!EA27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(P27/($K27+$C27)),$BO27*'Dev Type Attributes'!EB27),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO27*(Q27/($K27+$C27)),$BO27*'Dev Type Attributes'!EC27),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W27)+(Abandonment!G$10*V27)+(Abandonment!G$9*U27)+(Abandonment!G$12*AA27))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC27)+(Abandonment!G$14*AD27)+(Abandonment!G$15*AE27)+(Abandonment!G$16*AF27)+(Abandonment!G$17*AG27)+(Abandonment!G$18*AH27))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX27*'Project Info'!$G$62)+($BC27*'Project Info'!$G$66)+(SUM($AY27,$BA27)*'Project Info'!$G$63)+($AZ27*'Project Info'!$G$64)+($BB27*'Project Info'!$G$65))-(($AC27*'Project Info'!$G$62)+($AH27*'Project Info'!$G$66)+(SUM($AD27,$AF27)*'Project Info'!$G$63)+($AE27*'Project Info'!$G$64)+($AG27*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U28*'Project Info'!C$56)+(V28*'Project Info'!C$55)+(W28*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Depopulate_Rate,((D28*'Project Info'!C$56)+(E28*'Project Info'!C$55)+(F28*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28)+(Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO28*(SUM(D28,E28,F28,J28)/(C28+K28)),BO28*SUM('Dev Type Attributes'!DT28:DW28)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(L28/($K28+$C28)),$BO28*'Dev Type Attributes'!DX28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(M28/($K28+$C28)),$BO28*'Dev Type Attributes'!DY28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(N28/($K28+$C28)),$BO28*'Dev Type Attributes'!DZ28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(O28/($K28+$C28)),$BO28*'Dev Type Attributes'!EA28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(P28/($K28+$C28)),$BO28*'Dev Type Attributes'!EB28),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO28*(Q28/($K28+$C28)),$BO28*'Dev Type Attributes'!EC28),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W28)+(Abandonment!G$10*V28)+(Abandonment!G$9*U28)+(Abandonment!G$12*AA28))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC28)+(Abandonment!G$14*AD28)+(Abandonment!G$15*AE28)+(Abandonment!G$16*AF28)+(Abandonment!G$17*AG28)+(Abandonment!G$18*AH28))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX28*'Project Info'!$G$62)+($BC28*'Project Info'!$G$66)+(SUM($AY28,$BA28)*'Project Info'!$G$63)+($AZ28*'Project Info'!$G$64)+($BB28*'Project Info'!$G$65))-(($AC28*'Project Info'!$G$62)+($AH28*'Project Info'!$G$66)+(SUM($AD28,$AF28)*'Project Info'!$G$63)+($AE28*'Project Info'!$G$64)+($AG28*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U29*'Project Info'!C$56)+(V29*'Project Info'!C$55)+(W29*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Depopulate_Rate,((D29*'Project Info'!C$56)+(E29*'Project Info'!C$55)+(F29*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29)+(Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO29*(SUM(D29,E29,F29,J29)/(C29+K29)),BO29*SUM('Dev Type Attributes'!DT29:DW29)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(L29/($K29+$C29)),$BO29*'Dev Type Attributes'!DX29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(M29/($K29+$C29)),$BO29*'Dev Type Attributes'!DY29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(N29/($K29+$C29)),$BO29*'Dev Type Attributes'!DZ29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(O29/($K29+$C29)),$BO29*'Dev Type Attributes'!EA29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(P29/($K29+$C29)),$BO29*'Dev Type Attributes'!EB29),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO29*(Q29/($K29+$C29)),$BO29*'Dev Type Attributes'!EC29),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W29)+(Abandonment!G$10*V29)+(Abandonment!G$9*U29)+(Abandonment!G$12*AA29))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC29)+(Abandonment!G$14*AD29)+(Abandonment!G$15*AE29)+(Abandonment!G$16*AF29)+(Abandonment!G$17*AG29)+(Abandonment!G$18*AH29))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX29*'Project Info'!$G$62)+($BC29*'Project Info'!$G$66)+(SUM($AY29,$BA29)*'Project Info'!$G$63)+($AZ29*'Project Info'!$G$64)+($BB29*'Project Info'!$G$65))-(($AC29*'Project Info'!$G$62)+($AH29*'Project Info'!$G$66)+(SUM($AD29,$AF29)*'Project Info'!$G$63)+($AE29*'Project Info'!$G$64)+($AG29*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U30*'Project Info'!C$56)+(V30*'Project Info'!C$55)+(W30*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Depopulate_Rate,((D30*'Project Info'!C$56)+(E30*'Project Info'!C$55)+(F30*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30)+(Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO30*(SUM(D30,E30,F30,J30)/(C30+K30)),BO30*SUM('Dev Type Attributes'!DT30:DW30)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(L30/($K30+$C30)),$BO30*'Dev Type Attributes'!DX30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(M30/($K30+$C30)),$BO30*'Dev Type Attributes'!DY30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(N30/($K30+$C30)),$BO30*'Dev Type Attributes'!DZ30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(O30/($K30+$C30)),$BO30*'Dev Type Attributes'!EA30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(P30/($K30+$C30)),$BO30*'Dev Type Attributes'!EB30),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO30*(Q30/($K30+$C30)),$BO30*'Dev Type Attributes'!EC30),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W30)+(Abandonment!G$10*V30)+(Abandonment!G$9*U30)+(Abandonment!G$12*AA30))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC30)+(Abandonment!G$14*AD30)+(Abandonment!G$15*AE30)+(Abandonment!G$16*AF30)+(Abandonment!G$17*AG30)+(Abandonment!G$18*AH30))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX30*'Project Info'!$G$62)+($BC30*'Project Info'!$G$66)+(SUM($AY30,$BA30)*'Project Info'!$G$63)+($AZ30*'Project Info'!$G$64)+($BB30*'Project Info'!$G$65))-(($AC30*'Project Info'!$G$62)+($AH30*'Project Info'!$G$66)+(SUM($AD30,$AF30)*'Project Info'!$G$63)+($AE30*'Project Info'!$G$64)+($AG30*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U31*'Project Info'!C$56)+(V31*'Project Info'!C$55)+(W31*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Depopulate_Rate,((D31*'Project Info'!C$56)+(E31*'Project Info'!C$55)+(F31*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31)+(Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO31*(SUM(D31,E31,F31,J31)/(C31+K31)),BO31*SUM('Dev Type Attributes'!DT31:DW31)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(L31/($K31+$C31)),$BO31*'Dev Type Attributes'!DX31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(M31/($K31+$C31)),$BO31*'Dev Type Attributes'!DY31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(N31/($K31+$C31)),$BO31*'Dev Type Attributes'!DZ31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(O31/($K31+$C31)),$BO31*'Dev Type Attributes'!EA31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(P31/($K31+$C31)),$BO31*'Dev Type Attributes'!EB31),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO31*(Q31/($K31+$C31)),$BO31*'Dev Type Attributes'!EC31),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W31)+(Abandonment!G$10*V31)+(Abandonment!G$9*U31)+(Abandonment!G$12*AA31))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC31)+(Abandonment!G$14*AD31)+(Abandonment!G$15*AE31)+(Abandonment!G$16*AF31)+(Abandonment!G$17*AG31)+(Abandonment!G$18*AH31))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX31*'Project Info'!$G$62)+($BC31*'Project Info'!$G$66)+(SUM($AY31,$BA31)*'Project Info'!$G$63)+($AZ31*'Project Info'!$G$64)+($BB31*'Project Info'!$G$65))-(($AC31*'Project Info'!$G$62)+($AH31*'Project Info'!$G$66)+(SUM($AD31,$AF31)*'Project Info'!$G$63)+($AE31*'Project Info'!$G$64)+($AG31*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U32*'Project Info'!C$56)+(V32*'Project Info'!C$55)+(W32*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Depopulate_Rate,((D32*'Project Info'!C$56)+(E32*'Project Info'!C$55)+(F32*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32)+(Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO32*(SUM(D32,E32,F32,J32)/(C32+K32)),BO32*SUM('Dev Type Attributes'!DT32:DW32)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(L32/($K32+$C32)),$BO32*'Dev Type Attributes'!DX32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(M32/($K32+$C32)),$BO32*'Dev Type Attributes'!DY32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(N32/($K32+$C32)),$BO32*'Dev Type Attributes'!DZ32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(O32/($K32+$C32)),$BO32*'Dev Type Attributes'!EA32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(P32/($K32+$C32)),$BO32*'Dev Type Attributes'!EB32),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO32*(Q32/($K32+$C32)),$BO32*'Dev Type Attributes'!EC32),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W32)+(Abandonment!G$10*V32)+(Abandonment!G$9*U32)+(Abandonment!G$12*AA32))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC32)+(Abandonment!G$14*AD32)+(Abandonment!G$15*AE32)+(Abandonment!G$16*AF32)+(Abandonment!G$17*AG32)+(Abandonment!G$18*AH32))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX32*'Project Info'!$G$62)+($BC32*'Project Info'!$G$66)+(SUM($AY32,$BA32)*'Project Info'!$G$63)+($AZ32*'Project Info'!$G$64)+($BB32*'Project Info'!$G$65))-(($AC32*'Project Info'!$G$62)+($AH32*'Project Info'!$G$66)+(SUM($AD32,$AF32)*'Project Info'!$G$63)+($AE32*'Project Info'!$G$64)+($AG32*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U33*'Project Info'!C$56)+(V33*'Project Info'!C$55)+(W33*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Depopulate_Rate,((D33*'Project Info'!C$56)+(E33*'Project Info'!C$55)+(F33*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33)+(Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO33*(SUM(D33,E33,F33,J33)/(C33+K33)),BO33*SUM('Dev Type Attributes'!DT33:DW33)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(L33/($K33+$C33)),$BO33*'Dev Type Attributes'!DX33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(M33/($K33+$C33)),$BO33*'Dev Type Attributes'!DY33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(N33/($K33+$C33)),$BO33*'Dev Type Attributes'!DZ33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(O33/($K33+$C33)),$BO33*'Dev Type Attributes'!EA33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(P33/($K33+$C33)),$BO33*'Dev Type Attributes'!EB33),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO33*(Q33/($K33+$C33)),$BO33*'Dev Type Attributes'!EC33),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W33)+(Abandonment!G$10*V33)+(Abandonment!G$9*U33)+(Abandonment!G$12*AA33))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC33)+(Abandonment!G$14*AD33)+(Abandonment!G$15*AE33)+(Abandonment!G$16*AF33)+(Abandonment!G$17*AG33)+(Abandonment!G$18*AH33))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX33*'Project Info'!$G$62)+($BC33*'Project Info'!$G$66)+(SUM($AY33,$BA33)*'Project Info'!$G$63)+($AZ33*'Project Info'!$G$64)+($BB33*'Project Info'!$G$65))-(($AC33*'Project Info'!$G$62)+($AH33*'Project Info'!$G$66)+(SUM($AD33,$AF33)*'Project Info'!$G$63)+($AE33*'Project Info'!$G$64)+($AG33*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U34*'Project Info'!C$56)+(V34*'Project Info'!C$55)+(W34*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Depopulate_Rate,((D34*'Project Info'!C$56)+(E34*'Project Info'!C$55)+(F34*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34)+(Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO34*(SUM(D34,E34,F34,J34)/(C34+K34)),BO34*SUM('Dev Type Attributes'!DT34:DW34)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(L34/($K34+$C34)),$BO34*'Dev Type Attributes'!DX34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(M34/($K34+$C34)),$BO34*'Dev Type Attributes'!DY34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(N34/($K34+$C34)),$BO34*'Dev Type Attributes'!DZ34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(O34/($K34+$C34)),$BO34*'Dev Type Attributes'!EA34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(P34/($K34+$C34)),$BO34*'Dev Type Attributes'!EB34),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO34*(Q34/($K34+$C34)),$BO34*'Dev Type Attributes'!EC34),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W34)+(Abandonment!G$10*V34)+(Abandonment!G$9*U34)+(Abandonment!G$12*AA34))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC34)+(Abandonment!G$14*AD34)+(Abandonment!G$15*AE34)+(Abandonment!G$16*AF34)+(Abandonment!G$17*AG34)+(Abandonment!G$18*AH34))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX34*'Project Info'!$G$62)+($BC34*'Project Info'!$G$66)+(SUM($AY34,$BA34)*'Project Info'!$G$63)+($AZ34*'Project Info'!$G$64)+($BB34*'Project Info'!$G$65))-(($AC34*'Project Info'!$G$62)+($AH34*'Project Info'!$G$66)+(SUM($AD34,$AF34)*'Project Info'!$G$63)+($AE34*'Project Info'!$G$64)+($AG34*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U35*'Project Info'!C$56)+(V35*'Project Info'!C$55)+(W35*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Depopulate_Rate,((D35*'Project Info'!C$56)+(E35*'Project Info'!C$55)+(F35*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35)+(Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO35*(SUM(D35,E35,F35,J35)/(C35+K35)),BO35*SUM('Dev Type Attributes'!DT35:DW35)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(L35/($K35+$C35)),$BO35*'Dev Type Attributes'!DX35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(M35/($K35+$C35)),$BO35*'Dev Type Attributes'!DY35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(N35/($K35+$C35)),$BO35*'Dev Type Attributes'!DZ35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(O35/($K35+$C35)),$BO35*'Dev Type Attributes'!EA35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(P35/($K35+$C35)),$BO35*'Dev Type Attributes'!EB35),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO35*(Q35/($K35+$C35)),$BO35*'Dev Type Attributes'!EC35),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W35)+(Abandonment!G$10*V35)+(Abandonment!G$9*U35)+(Abandonment!G$12*AA35))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC35)+(Abandonment!G$14*AD35)+(Abandonment!G$15*AE35)+(Abandonment!G$16*AF35)+(Abandonment!G$17*AG35)+(Abandonment!G$18*AH35))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX35*'Project Info'!$G$62)+($BC35*'Project Info'!$G$66)+(SUM($AY35,$BA35)*'Project Info'!$G$63)+($AZ35*'Project Info'!$G$64)+($BB35*'Project Info'!$G$65))-(($AC35*'Project Info'!$G$62)+($AH35*'Project Info'!$G$66)+(SUM($AD35,$AF35)*'Project Info'!$G$63)+($AE35*'Project Info'!$G$64)+($AG35*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0)>0,B36*(D_Abandonment_Rate+D_Depopulate_Rate),B36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,(U36*'Project Info'!C$56)+(V36*'Project Info'!C$55)+(W36*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Depopulate_Rate,((D36*'Project Info'!C$56)+(E36*'Project Info'!C$55)+(F36*'Project Info'!C$54))*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,C36*(D_Abandonment_Rate),C36*D_Redev_Rate)","v":0},{"$f":"IF(D_Abandonment_Rate>0,D36*(D_Abandonment_Rate),(D36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,E36*(D_Abandonment_Rate),(E36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,F36*(D_Abandonment_Rate),(F36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,G36*(D_Abandonment_Rate),(G36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,H36*(D_Abandonment_Rate),(H36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,I36*(D_Abandonment_Rate),(I36*D_Redev_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,J36*(D_Abandonment_Rate),(J36*D_Redev_Rate))","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),K36*(D_Abandonment_Rate+D_Depopulate_Rate),K36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),L36*(D_Abandonment_Rate+D_Depopulate_Rate),L36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),M36*(D_Abandonment_Rate+D_Depopulate_Rate),M36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),N36*(D_Abandonment_Rate+D_Depopulate_Rate),N36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),O36*(D_Abandonment_Rate+D_Depopulate_Rate),O36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),P36*(D_Abandonment_Rate+D_Depopulate_Rate),P36*D_Redev_Rate)","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),Q36*(D_Abandonment_Rate+D_Depopulate_Rate),Q36*D_Redev_Rate)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36)+(Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO36*(SUM(D36,E36,F36,J36)/(C36+K36)),BO36*SUM('Dev Type Attributes'!DT36:DW36)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(L36/($K36+$C36)),$BO36*'Dev Type Attributes'!DX36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(M36/($K36+$C36)),$BO36*'Dev Type Attributes'!DY36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(N36/($K36+$C36)),$BO36*'Dev Type Attributes'!DZ36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(O36/($K36+$C36)),$BO36*'Dev Type Attributes'!EA36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(P36/($K36+$C36)),$BO36*'Dev Type Attributes'!EB36),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO36*(Q36/($K36+$C36)),$BO36*'Dev Type Attributes'!EC36),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W36)+(Abandonment!G$10*V36)+(Abandonment!G$9*U36)+(Abandonment!G$12*AA36))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC36)+(Abandonment!G$14*AD36)+(Abandonment!G$15*AE36)+(Abandonment!G$16*AF36)+(Abandonment!G$17*AG36)+(Abandonment!G$18*AH36))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX36*'Project Info'!$G$62)+($BC36*'Project Info'!$G$66)+(SUM($AY36,$BA36)*'Project Info'!$G$63)+($AZ36*'Project Info'!$G$64)+($BB36*'Project Info'!$G$65))-(($AC36*'Project Info'!$G$62)+($AH36*'Project Info'!$G$66)+(SUM($AD36,$AF36)*'Project Info'!$G$63)+($AE36*'Project Info'!$G$64)+($AG36*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U37*'Project Info'!C$56)+(V37*'Project Info'!C$55)+(W37*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Depopulate_Rate,((D37*'Project Info'!C$56)+(E37*'Project Info'!C$55)+(F37*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37)+(Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO37*(SUM(D37,E37,F37,J37)/(C37+K37)),BO37*SUM('Dev Type Attributes'!DT37:DW37)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(L37/($K37+$C37)),$BO37*'Dev Type Attributes'!DX37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(M37/($K37+$C37)),$BO37*'Dev Type Attributes'!DY37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(N37/($K37+$C37)),$BO37*'Dev Type Attributes'!DZ37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(O37/($K37+$C37)),$BO37*'Dev Type Attributes'!EA37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(P37/($K37+$C37)),$BO37*'Dev Type Attributes'!EB37),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO37*(Q37/($K37+$C37)),$BO37*'Dev Type Attributes'!EC37),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W37)+(Abandonment!G$10*V37)+(Abandonment!G$9*U37)+(Abandonment!G$12*AA37))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC37)+(Abandonment!G$14*AD37)+(Abandonment!G$15*AE37)+(Abandonment!G$16*AF37)+(Abandonment!G$17*AG37)+(Abandonment!G$18*AH37))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX37*'Project Info'!$G$62)+($BC37*'Project Info'!$G$66)+(SUM($AY37,$BA37)*'Project Info'!$G$63)+($AZ37*'Project Info'!$G$64)+($BB37*'Project Info'!$G$65))-(($AC37*'Project Info'!$G$62)+($AH37*'Project Info'!$G$66)+(SUM($AD37,$AF37)*'Project Info'!$G$63)+($AE37*'Project Info'!$G$64)+($AG37*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U38*'Project Info'!C$56)+(V38*'Project Info'!C$55)+(W38*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Depopulate_Rate,((D38*'Project Info'!C$56)+(E38*'Project Info'!C$55)+(F38*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF(AND(D_Abandonment_Rate>0,D_Redev_Rate=0),Redev_Acres_5,VAC_ACRE_5+Redev_Acres_5)","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,HU_5*(1-D_Depopulate_Rate)*D_Avg_HH_Size)","v":0},{"$f":"HU_5*D_children","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_TH_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_SM_Lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_MD_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_LRG_lot_per))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_HU_Gross_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MHper))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_RETper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_OFFper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_INDper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_PUBper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_EDUper)*(1-D_Depopulate_Rate))","v":0},{"$f":"IF(D_Abandonment_Rate>0,0,(((VAC_ACRE_5*D_EMP_Gross_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_HOTELper)*(1-D_Depopulate_Rate))","v":0},{"$f":"(HU_5*D_Energy_Use_Unit)+(EMP_5*D_Energy_Use_EMP)","v":0},{"$f":"Tot_Acre_5*D_Carbon_Building_Acre","v":0},{"$f":"Tot_Acre_5*D_Landscaping_Water_Acre","v":0},{"$f":"Tot_Acre_5*D_Internal_Water_Acre","v":0},{"$f":"Tot_Acre_5*D_Waste_Water_Acre","v":0},{"$f":"Tot_Acre_5*D_Solid_Waste_Acre","v":0},{"$f":"Tot_Acre_5*D_Parking_Spaces","v":0},{"$f":"Tot_Acre_5*D_Parking_SqFt","v":0},{"$f":"Tot_Acre_5*D_Land_Cost_Acre","v":0},{"$f":"HU_5*D_per_Renter*D_Avg_Rent","v":0},{"$f":"HU_5*D_per_Owner*D_Avg_Sales_Price","v":0},{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38)+(Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO38*(SUM(D38,E38,F38,J38)/(C38+K38)),BO38*SUM('Dev Type Attributes'!DT38:DW38)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(L38/($K38+$C38)),$BO38*'Dev Type Attributes'!DX38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(M38/($K38+$C38)),$BO38*'Dev Type Attributes'!DY38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(N38/($K38+$C38)),$BO38*'Dev Type Attributes'!DZ38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(O38/($K38+$C38)),$BO38*'Dev Type Attributes'!EA38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(P38/($K38+$C38)),$BO38*'Dev Type Attributes'!EB38),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO38*(Q38/($K38+$C38)),$BO38*'Dev Type Attributes'!EC38),0)","v":0},{"$f":"Tot_Acre_5*D_Subsidy","v":0},{"$f":"VAC_ACRE_5*D_Tot_Street_Mi_Acre","v":0},{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W38)+(Abandonment!G$10*V38)+(Abandonment!G$9*U38)+(Abandonment!G$12*AA38))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC38)+(Abandonment!G$14*AD38)+(Abandonment!G$15*AE38)+(Abandonment!G$16*AF38)+(Abandonment!G$17*AG38)+(Abandonment!G$18*AH38))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX38*'Project Info'!$G$62)+($BC38*'Project Info'!$G$66)+(SUM($AY38,$BA38)*'Project Info'!$G$63)+($AZ38*'Project Info'!$G$64)+($BB38*'Project Info'!$G$65))-(($AC38*'Project Info'!$G$62)+($AH38*'Project Info'!$G$66)+(SUM($AD38,$AF38)*'Project Info'!$G$63)+($AE38*'Project Info'!$G$64)+($AG38*'Project Info'!$G$65))","v":0},{"$f":"IF(D_Abandonment_Rate>0,((Sales_Tax_Rate*Sales_per_SqFt)*(AC38*1000))*-1,IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((Sales_Tax_Rate*Sales_per_SqFt)*(AC38*1000)*D_Depopulate_Rate)*-1,Tot_Acre_5*D_Sales_Tax_Acre))","v":0}]
[{"$f":"'Dev Type Building Mix'!A39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U39*'Project Info'!C$56)+(V39*'Project Info'!C$55)+(W39*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Depopulate_Rate,((D39*'Project Info'!C$56)+(E39*'Project Info'!C$55)+(F39*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(D_Abandonment_Rate>0,DEVD_ACRE_5*(D_Abandonment_Rate),D_Redev_Rate*DEVD_ACRE_5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39)+(Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO39*(SUM(D39,E39,F39,J39)/(C39+K39)),BO39*SUM('Dev Type Attributes'!DT39:DW39)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(L39/($K39+$C39)),$BO39*'Dev Type Attributes'!DX39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(M39/($K39+$C39)),$BO39*'Dev Type Attributes'!DY39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(N39/($K39+$C39)),$BO39*'Dev Type Attributes'!DZ39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(O39/($K39+$C39)),$BO39*'Dev Type Attributes'!EA39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(P39/($K39+$C39)),$BO39*'Dev Type Attributes'!EB39),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO39*(Q39/($K39+$C39)),$BO39*'Dev Type Attributes'!EC39),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W39)+(Abandonment!G$10*V39)+(Abandonment!G$9*U39)+(Abandonment!G$12*AA39))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC39)+(Abandonment!G$14*AD39)+(Abandonment!G$15*AE39)+(Abandonment!G$16*AF39)+(Abandonment!G$17*AG39)+(Abandonment!G$18*AH39))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX39*'Project Info'!$G$62)+($BC39*'Project Info'!$G$66)+(SUM($AY39,$BA39)*'Project Info'!$G$63)+($AZ39*'Project Info'!$G$64)+($BB39*'Project Info'!$G$65))-(($AC39*'Project Info'!$G$62)+($AH39*'Project Info'!$G$66)+(SUM($AD39,$AF39)*'Project Info'!$G$63)+($AE39*'Project Info'!$G$64)+($AG39*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U40*'Project Info'!C$56)+(V40*'Project Info'!C$55)+(W40*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Depopulate_Rate,((D40*'Project Info'!C$56)+(E40*'Project Info'!C$55)+(F40*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40)+(Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO40*(SUM(D40,E40,F40,J40)/(C40+K40)),BO40*SUM('Dev Type Attributes'!DT40:DW40)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(L40/($K40+$C40)),$BO40*'Dev Type Attributes'!DX40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(M40/($K40+$C40)),$BO40*'Dev Type Attributes'!DY40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(N40/($K40+$C40)),$BO40*'Dev Type Attributes'!DZ40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(O40/($K40+$C40)),$BO40*'Dev Type Attributes'!EA40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(P40/($K40+$C40)),$BO40*'Dev Type Attributes'!EB40),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO40*(Q40/($K40+$C40)),$BO40*'Dev Type Attributes'!EC40),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W40)+(Abandonment!G$10*V40)+(Abandonment!G$9*U40)+(Abandonment!G$12*AA40))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC40)+(Abandonment!G$14*AD40)+(Abandonment!G$15*AE40)+(Abandonment!G$16*AF40)+(Abandonment!G$17*AG40)+(Abandonment!G$18*AH40))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX40*'Project Info'!$G$62)+($BC40*'Project Info'!$G$66)+(SUM($AY40,$BA40)*'Project Info'!$G$63)+($AZ40*'Project Info'!$G$64)+($BB40*'Project Info'!$G$65))-(($AC40*'Project Info'!$G$62)+($AH40*'Project Info'!$G$66)+(SUM($AD40,$AF40)*'Project Info'!$G$63)+($AE40*'Project Info'!$G$64)+($AG40*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U41*'Project Info'!C$56)+(V41*'Project Info'!C$55)+(W41*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Depopulate_Rate,((D41*'Project Info'!C$56)+(E41*'Project Info'!C$55)+(F41*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41)+(Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO41*(SUM(D41,E41,F41,J41)/(C41+K41)),BO41*SUM('Dev Type Attributes'!DT41:DW41)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(L41/($K41+$C41)),$BO41*'Dev Type Attributes'!DX41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(M41/($K41+$C41)),$BO41*'Dev Type Attributes'!DY41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(N41/($K41+$C41)),$BO41*'Dev Type Attributes'!DZ41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(O41/($K41+$C41)),$BO41*'Dev Type Attributes'!EA41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(P41/($K41+$C41)),$BO41*'Dev Type Attributes'!EB41),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO41*(Q41/($K41+$C41)),$BO41*'Dev Type Attributes'!EC41),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W41)+(Abandonment!G$10*V41)+(Abandonment!G$9*U41)+(Abandonment!G$12*AA41))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC41)+(Abandonment!G$14*AD41)+(Abandonment!G$15*AE41)+(Abandonment!G$16*AF41)+(Abandonment!G$17*AG41)+(Abandonment!G$18*AH41))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX41*'Project Info'!$G$62)+($BC41*'Project Info'!$G$66)+(SUM($AY41,$BA41)*'Project Info'!$G$63)+($AZ41*'Project Info'!$G$64)+($BB41*'Project Info'!$G$65))-(($AC41*'Project Info'!$G$62)+($AH41*'Project Info'!$G$66)+(SUM($AD41,$AF41)*'Project Info'!$G$63)+($AE41*'Project Info'!$G$64)+($AG41*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U42*'Project Info'!C$56)+(V42*'Project Info'!C$55)+(W42*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Depopulate_Rate,((D42*'Project Info'!C$56)+(E42*'Project Info'!C$55)+(F42*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42)+(Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO42*(SUM(D42,E42,F42,J42)/(C42+K42)),BO42*SUM('Dev Type Attributes'!DT42:DW42)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(L42/($K42+$C42)),$BO42*'Dev Type Attributes'!DX42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(M42/($K42+$C42)),$BO42*'Dev Type Attributes'!DY42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(N42/($K42+$C42)),$BO42*'Dev Type Attributes'!DZ42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(O42/($K42+$C42)),$BO42*'Dev Type Attributes'!EA42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(P42/($K42+$C42)),$BO42*'Dev Type Attributes'!EB42),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO42*(Q42/($K42+$C42)),$BO42*'Dev Type Attributes'!EC42),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W42)+(Abandonment!G$10*V42)+(Abandonment!G$9*U42)+(Abandonment!G$12*AA42))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC42)+(Abandonment!G$14*AD42)+(Abandonment!G$15*AE42)+(Abandonment!G$16*AF42)+(Abandonment!G$17*AG42)+(Abandonment!G$18*AH42))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX42*'Project Info'!$G$62)+($BC42*'Project Info'!$G$66)+(SUM($AY42,$BA42)*'Project Info'!$G$63)+($AZ42*'Project Info'!$G$64)+($BB42*'Project Info'!$G$65))-(($AC42*'Project Info'!$G$62)+($AH42*'Project Info'!$G$66)+(SUM($AD42,$AF42)*'Project Info'!$G$63)+($AE42*'Project Info'!$G$64)+($AG42*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U43*'Project Info'!C$56)+(V43*'Project Info'!C$55)+(W43*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Depopulate_Rate,((D43*'Project Info'!C$56)+(E43*'Project Info'!C$55)+(F43*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43)+(Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO43*(SUM(D43,E43,F43,J43)/(C43+K43)),BO43*SUM('Dev Type Attributes'!DT43:DW43)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(L43/($K43+$C43)),$BO43*'Dev Type Attributes'!DX43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(M43/($K43+$C43)),$BO43*'Dev Type Attributes'!DY43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(N43/($K43+$C43)),$BO43*'Dev Type Attributes'!DZ43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(O43/($K43+$C43)),$BO43*'Dev Type Attributes'!EA43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(P43/($K43+$C43)),$BO43*'Dev Type Attributes'!EB43),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO43*(Q43/($K43+$C43)),$BO43*'Dev Type Attributes'!EC43),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W43)+(Abandonment!G$10*V43)+(Abandonment!G$9*U43)+(Abandonment!G$12*AA43))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC43)+(Abandonment!G$14*AD43)+(Abandonment!G$15*AE43)+(Abandonment!G$16*AF43)+(Abandonment!G$17*AG43)+(Abandonment!G$18*AH43))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX43*'Project Info'!$G$62)+($BC43*'Project Info'!$G$66)+(SUM($AY43,$BA43)*'Project Info'!$G$63)+($AZ43*'Project Info'!$G$64)+($BB43*'Project Info'!$G$65))-(($AC43*'Project Info'!$G$62)+($AH43*'Project Info'!$G$66)+(SUM($AD43,$AF43)*'Project Info'!$G$63)+($AE43*'Project Info'!$G$64)+($AG43*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U44*'Project Info'!C$56)+(V44*'Project Info'!C$55)+(W44*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Depopulate_Rate,((D44*'Project Info'!C$56)+(E44*'Project Info'!C$55)+(F44*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44)+(Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO44*(SUM(D44,E44,F44,J44)/(C44+K44)),BO44*SUM('Dev Type Attributes'!DT44:DW44)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(L44/($K44+$C44)),$BO44*'Dev Type Attributes'!DX44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(M44/($K44+$C44)),$BO44*'Dev Type Attributes'!DY44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(N44/($K44+$C44)),$BO44*'Dev Type Attributes'!DZ44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(O44/($K44+$C44)),$BO44*'Dev Type Attributes'!EA44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(P44/($K44+$C44)),$BO44*'Dev Type Attributes'!EB44),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO44*(Q44/($K44+$C44)),$BO44*'Dev Type Attributes'!EC44),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W44)+(Abandonment!G$10*V44)+(Abandonment!G$9*U44)+(Abandonment!G$12*AA44))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC44)+(Abandonment!G$14*AD44)+(Abandonment!G$15*AE44)+(Abandonment!G$16*AF44)+(Abandonment!G$17*AG44)+(Abandonment!G$18*AH44))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX44*'Project Info'!$G$62)+($BC44*'Project Info'!$G$66)+(SUM($AY44,$BA44)*'Project Info'!$G$63)+($AZ44*'Project Info'!$G$64)+($BB44*'Project Info'!$G$65))-(($AC44*'Project Info'!$G$62)+($AH44*'Project Info'!$G$66)+(SUM($AD44,$AF44)*'Project Info'!$G$63)+($AE44*'Project Info'!$G$64)+($AG44*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U45*'Project Info'!C$56)+(V45*'Project Info'!C$55)+(W45*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Depopulate_Rate,((D45*'Project Info'!C$56)+(E45*'Project Info'!C$55)+(F45*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45)+(Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO45*(SUM(D45,E45,F45,J45)/(C45+K45)),BO45*SUM('Dev Type Attributes'!DT45:DW45)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(L45/($K45+$C45)),$BO45*'Dev Type Attributes'!DX45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(M45/($K45+$C45)),$BO45*'Dev Type Attributes'!DY45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(N45/($K45+$C45)),$BO45*'Dev Type Attributes'!DZ45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(O45/($K45+$C45)),$BO45*'Dev Type Attributes'!EA45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(P45/($K45+$C45)),$BO45*'Dev Type Attributes'!EB45),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO45*(Q45/($K45+$C45)),$BO45*'Dev Type Attributes'!EC45),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W45)+(Abandonment!G$10*V45)+(Abandonment!G$9*U45)+(Abandonment!G$12*AA45))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC45)+(Abandonment!G$14*AD45)+(Abandonment!G$15*AE45)+(Abandonment!G$16*AF45)+(Abandonment!G$17*AG45)+(Abandonment!G$18*AH45))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX45*'Project Info'!$G$62)+($BC45*'Project Info'!$G$66)+(SUM($AY45,$BA45)*'Project Info'!$G$63)+($AZ45*'Project Info'!$G$64)+($BB45*'Project Info'!$G$65))-(($AC45*'Project Info'!$G$62)+($AH45*'Project Info'!$G$66)+(SUM($AD45,$AF45)*'Project Info'!$G$63)+($AE45*'Project Info'!$G$64)+($AG45*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U46*'Project Info'!C$56)+(V46*'Project Info'!C$55)+(W46*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Depopulate_Rate,((D46*'Project Info'!C$56)+(E46*'Project Info'!C$55)+(F46*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46)+(Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO46*(SUM(D46,E46,F46,J46)/(C46+K46)),BO46*SUM('Dev Type Attributes'!DT46:DW46)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(L46/($K46+$C46)),$BO46*'Dev Type Attributes'!DX46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(M46/($K46+$C46)),$BO46*'Dev Type Attributes'!DY46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(N46/($K46+$C46)),$BO46*'Dev Type Attributes'!DZ46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(O46/($K46+$C46)),$BO46*'Dev Type Attributes'!EA46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(P46/($K46+$C46)),$BO46*'Dev Type Attributes'!EB46),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO46*(Q46/($K46+$C46)),$BO46*'Dev Type Attributes'!EC46),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W46)+(Abandonment!G$10*V46)+(Abandonment!G$9*U46)+(Abandonment!G$12*AA46))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC46)+(Abandonment!G$14*AD46)+(Abandonment!G$15*AE46)+(Abandonment!G$16*AF46)+(Abandonment!G$17*AG46)+(Abandonment!G$18*AH46))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX46*'Project Info'!$G$62)+($BC46*'Project Info'!$G$66)+(SUM($AY46,$BA46)*'Project Info'!$G$63)+($AZ46*'Project Info'!$G$64)+($BB46*'Project Info'!$G$65))-(($AC46*'Project Info'!$G$62)+($AH46*'Project Info'!$G$66)+(SUM($AD46,$AF46)*'Project Info'!$G$63)+($AE46*'Project Info'!$G$64)+($AG46*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U47*'Project Info'!C$56)+(V47*'Project Info'!C$55)+(W47*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Depopulate_Rate,((D47*'Project Info'!C$56)+(E47*'Project Info'!C$55)+(F47*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47)+(Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO47*(SUM(D47,E47,F47,J47)/(C47+K47)),BO47*SUM('Dev Type Attributes'!DT47:DW47)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(L47/($K47+$C47)),$BO47*'Dev Type Attributes'!DX47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(M47/($K47+$C47)),$BO47*'Dev Type Attributes'!DY47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(N47/($K47+$C47)),$BO47*'Dev Type Attributes'!DZ47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(O47/($K47+$C47)),$BO47*'Dev Type Attributes'!EA47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(P47/($K47+$C47)),$BO47*'Dev Type Attributes'!EB47),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO47*(Q47/($K47+$C47)),$BO47*'Dev Type Attributes'!EC47),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W47)+(Abandonment!G$10*V47)+(Abandonment!G$9*U47)+(Abandonment!G$12*AA47))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC47)+(Abandonment!G$14*AD47)+(Abandonment!G$15*AE47)+(Abandonment!G$16*AF47)+(Abandonment!G$17*AG47)+(Abandonment!G$18*AH47))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX47*'Project Info'!$G$62)+($BC47*'Project Info'!$G$66)+(SUM($AY47,$BA47)*'Project Info'!$G$63)+($AZ47*'Project Info'!$G$64)+($BB47*'Project Info'!$G$65))-(($AC47*'Project Info'!$G$62)+($AH47*'Project Info'!$G$66)+(SUM($AD47,$AF47)*'Project Info'!$G$63)+($AE47*'Project Info'!$G$64)+($AG47*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U48*'Project Info'!C$56)+(V48*'Project Info'!C$55)+(W48*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Depopulate_Rate,((D48*'Project Info'!C$56)+(E48*'Project Info'!C$55)+(F48*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48)+(Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO48*(SUM(D48,E48,F48,J48)/(C48+K48)),BO48*SUM('Dev Type Attributes'!DT48:DW48)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(L48/($K48+$C48)),$BO48*'Dev Type Attributes'!DX48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(M48/($K48+$C48)),$BO48*'Dev Type Attributes'!DY48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(N48/($K48+$C48)),$BO48*'Dev Type Attributes'!DZ48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(O48/($K48+$C48)),$BO48*'Dev Type Attributes'!EA48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(P48/($K48+$C48)),$BO48*'Dev Type Attributes'!EB48),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO48*(Q48/($K48+$C48)),$BO48*'Dev Type Attributes'!EC48),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W48)+(Abandonment!G$10*V48)+(Abandonment!G$9*U48)+(Abandonment!G$12*AA48))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC48)+(Abandonment!G$14*AD48)+(Abandonment!G$15*AE48)+(Abandonment!G$16*AF48)+(Abandonment!G$17*AG48)+(Abandonment!G$18*AH48))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX48*'Project Info'!$G$62)+($BC48*'Project Info'!$G$66)+(SUM($AY48,$BA48)*'Project Info'!$G$63)+($AZ48*'Project Info'!$G$64)+($BB48*'Project Info'!$G$65))-(($AC48*'Project Info'!$G$62)+($AH48*'Project Info'!$G$66)+(SUM($AD48,$AF48)*'Project Info'!$G$63)+($AE48*'Project Info'!$G$64)+($AG48*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U49*'Project Info'!C$56)+(V49*'Project Info'!C$55)+(W49*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Depopulate_Rate,((D49*'Project Info'!C$56)+(E49*'Project Info'!C$55)+(F49*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49)+(Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO49*(SUM(D49,E49,F49,J49)/(C49+K49)),BO49*SUM('Dev Type Attributes'!DT49:DW49)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(L49/($K49+$C49)),$BO49*'Dev Type Attributes'!DX49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(M49/($K49+$C49)),$BO49*'Dev Type Attributes'!DY49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(N49/($K49+$C49)),$BO49*'Dev Type Attributes'!DZ49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(O49/($K49+$C49)),$BO49*'Dev Type Attributes'!EA49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(P49/($K49+$C49)),$BO49*'Dev Type Attributes'!EB49),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO49*(Q49/($K49+$C49)),$BO49*'Dev Type Attributes'!EC49),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W49)+(Abandonment!G$10*V49)+(Abandonment!G$9*U49)+(Abandonment!G$12*AA49))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC49)+(Abandonment!G$14*AD49)+(Abandonment!G$15*AE49)+(Abandonment!G$16*AF49)+(Abandonment!G$17*AG49)+(Abandonment!G$18*AH49))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX49*'Project Info'!$G$62)+($BC49*'Project Info'!$G$66)+(SUM($AY49,$BA49)*'Project Info'!$G$63)+($AZ49*'Project Info'!$G$64)+($BB49*'Project Info'!$G$65))-(($AC49*'Project Info'!$G$62)+($AH49*'Project Info'!$G$66)+(SUM($AD49,$AF49)*'Project Info'!$G$63)+($AE49*'Project Info'!$G$64)+($AG49*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U50*'Project Info'!C$56)+(V50*'Project Info'!C$55)+(W50*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Depopulate_Rate,((D50*'Project Info'!C$56)+(E50*'Project Info'!C$55)+(F50*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50)+(Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO50*(SUM(D50,E50,F50,J50)/(C50+K50)),BO50*SUM('Dev Type Attributes'!DT50:DW50)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(L50/($K50+$C50)),$BO50*'Dev Type Attributes'!DX50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(M50/($K50+$C50)),$BO50*'Dev Type Attributes'!DY50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(N50/($K50+$C50)),$BO50*'Dev Type Attributes'!DZ50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(O50/($K50+$C50)),$BO50*'Dev Type Attributes'!EA50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(P50/($K50+$C50)),$BO50*'Dev Type Attributes'!EB50),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO50*(Q50/($K50+$C50)),$BO50*'Dev Type Attributes'!EC50),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W50)+(Abandonment!G$10*V50)+(Abandonment!G$9*U50)+(Abandonment!G$12*AA50))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC50)+(Abandonment!G$14*AD50)+(Abandonment!G$15*AE50)+(Abandonment!G$16*AF50)+(Abandonment!G$17*AG50)+(Abandonment!G$18*AH50))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX50*'Project Info'!$G$62)+($BC50*'Project Info'!$G$66)+(SUM($AY50,$BA50)*'Project Info'!$G$63)+($AZ50*'Project Info'!$G$64)+($BB50*'Project Info'!$G$65))-(($AC50*'Project Info'!$G$62)+($AH50*'Project Info'!$G$66)+(SUM($AD50,$AF50)*'Project Info'!$G$63)+($AE50*'Project Info'!$G$64)+($AG50*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U51*'Project Info'!C$56)+(V51*'Project Info'!C$55)+(W51*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Depopulate_Rate,((D51*'Project Info'!C$56)+(E51*'Project Info'!C$55)+(F51*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51)+(Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO51*(SUM(D51,E51,F51,J51)/(C51+K51)),BO51*SUM('Dev Type Attributes'!DT51:DW51)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(L51/($K51+$C51)),$BO51*'Dev Type Attributes'!DX51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(M51/($K51+$C51)),$BO51*'Dev Type Attributes'!DY51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(N51/($K51+$C51)),$BO51*'Dev Type Attributes'!DZ51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(O51/($K51+$C51)),$BO51*'Dev Type Attributes'!EA51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(P51/($K51+$C51)),$BO51*'Dev Type Attributes'!EB51),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO51*(Q51/($K51+$C51)),$BO51*'Dev Type Attributes'!EC51),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W51)+(Abandonment!G$10*V51)+(Abandonment!G$9*U51)+(Abandonment!G$12*AA51))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC51)+(Abandonment!G$14*AD51)+(Abandonment!G$15*AE51)+(Abandonment!G$16*AF51)+(Abandonment!G$17*AG51)+(Abandonment!G$18*AH51))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX51*'Project Info'!$G$62)+($BC51*'Project Info'!$G$66)+(SUM($AY51,$BA51)*'Project Info'!$G$63)+($AZ51*'Project Info'!$G$64)+($BB51*'Project Info'!$G$65))-(($AC51*'Project Info'!$G$62)+($AH51*'Project Info'!$G$66)+(SUM($AD51,$AF51)*'Project Info'!$G$63)+($AE51*'Project Info'!$G$64)+($AG51*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U52*'Project Info'!C$56)+(V52*'Project Info'!C$55)+(W52*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Depopulate_Rate,((D52*'Project Info'!C$56)+(E52*'Project Info'!C$55)+(F52*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52)+(Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO52*(SUM(D52,E52,F52,J52)/(C52+K52)),BO52*SUM('Dev Type Attributes'!DT52:DW52)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(L52/($K52+$C52)),$BO52*'Dev Type Attributes'!DX52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(M52/($K52+$C52)),$BO52*'Dev Type Attributes'!DY52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(N52/($K52+$C52)),$BO52*'Dev Type Attributes'!DZ52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(O52/($K52+$C52)),$BO52*'Dev Type Attributes'!EA52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(P52/($K52+$C52)),$BO52*'Dev Type Attributes'!EB52),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO52*(Q52/($K52+$C52)),$BO52*'Dev Type Attributes'!EC52),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W52)+(Abandonment!G$10*V52)+(Abandonment!G$9*U52)+(Abandonment!G$12*AA52))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC52)+(Abandonment!G$14*AD52)+(Abandonment!G$15*AE52)+(Abandonment!G$16*AF52)+(Abandonment!G$17*AG52)+(Abandonment!G$18*AH52))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX52*'Project Info'!$G$62)+($BC52*'Project Info'!$G$66)+(SUM($AY52,$BA52)*'Project Info'!$G$63)+($AZ52*'Project Info'!$G$64)+($BB52*'Project Info'!$G$65))-(($AC52*'Project Info'!$G$62)+($AH52*'Project Info'!$G$66)+(SUM($AD52,$AF52)*'Project Info'!$G$63)+($AE52*'Project Info'!$G$64)+($AG52*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U53*'Project Info'!C$56)+(V53*'Project Info'!C$55)+(W53*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Depopulate_Rate,((D53*'Project Info'!C$56)+(E53*'Project Info'!C$55)+(F53*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53)+(Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO53*(SUM(D53,E53,F53,J53)/(C53+K53)),BO53*SUM('Dev Type Attributes'!DT53:DW53)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(L53/($K53+$C53)),$BO53*'Dev Type Attributes'!DX53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(M53/($K53+$C53)),$BO53*'Dev Type Attributes'!DY53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(N53/($K53+$C53)),$BO53*'Dev Type Attributes'!DZ53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(O53/($K53+$C53)),$BO53*'Dev Type Attributes'!EA53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(P53/($K53+$C53)),$BO53*'Dev Type Attributes'!EB53),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO53*(Q53/($K53+$C53)),$BO53*'Dev Type Attributes'!EC53),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W53)+(Abandonment!G$10*V53)+(Abandonment!G$9*U53)+(Abandonment!G$12*AA53))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC53)+(Abandonment!G$14*AD53)+(Abandonment!G$15*AE53)+(Abandonment!G$16*AF53)+(Abandonment!G$17*AG53)+(Abandonment!G$18*AH53))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX53*'Project Info'!$G$62)+($BC53*'Project Info'!$G$66)+(SUM($AY53,$BA53)*'Project Info'!$G$63)+($AZ53*'Project Info'!$G$64)+($BB53*'Project Info'!$G$65))-(($AC53*'Project Info'!$G$62)+($AH53*'Project Info'!$G$66)+(SUM($AD53,$AF53)*'Project Info'!$G$63)+($AE53*'Project Info'!$G$64)+($AG53*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U54*'Project Info'!C$56)+(V54*'Project Info'!C$55)+(W54*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Depopulate_Rate,((D54*'Project Info'!C$56)+(E54*'Project Info'!C$55)+(F54*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54)+(Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO54*(SUM(D54,E54,F54,J54)/(C54+K54)),BO54*SUM('Dev Type Attributes'!DT54:DW54)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(L54/($K54+$C54)),$BO54*'Dev Type Attributes'!DX54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(M54/($K54+$C54)),$BO54*'Dev Type Attributes'!DY54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(N54/($K54+$C54)),$BO54*'Dev Type Attributes'!DZ54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(O54/($K54+$C54)),$BO54*'Dev Type Attributes'!EA54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(P54/($K54+$C54)),$BO54*'Dev Type Attributes'!EB54),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO54*(Q54/($K54+$C54)),$BO54*'Dev Type Attributes'!EC54),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W54)+(Abandonment!G$10*V54)+(Abandonment!G$9*U54)+(Abandonment!G$12*AA54))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC54)+(Abandonment!G$14*AD54)+(Abandonment!G$15*AE54)+(Abandonment!G$16*AF54)+(Abandonment!G$17*AG54)+(Abandonment!G$18*AH54))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX54*'Project Info'!$G$62)+($BC54*'Project Info'!$G$66)+(SUM($AY54,$BA54)*'Project Info'!$G$63)+($AZ54*'Project Info'!$G$64)+($BB54*'Project Info'!$G$65))-(($AC54*'Project Info'!$G$62)+($AH54*'Project Info'!$G$66)+(SUM($AD54,$AF54)*'Project Info'!$G$63)+($AE54*'Project Info'!$G$64)+($AG54*'Project Info'!$G$65))","v":0},0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(D_Abandonment_Rate>0,(U55*'Project Info'!C$56)+(V55*'Project Info'!C$55)+(W55*'Project Info'!C$54),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Depopulate_Rate,((D55*'Project Info'!C$56)+(E55*'Project Info'!C$55)+(F55*'Project Info'!C$54))*D_Redev_Rate))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Abandonment_Rate>0,(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*-1),IF(AND(D_Depopulate_Rate>0,D_Redev_Rate=0),(((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55)+(Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55)*D_Depopulate_Rate)*-1),Tot_Acre_5*D_Improvement_Value_Acre))","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),BO55*(SUM(D55,E55,F55,J55)/(C55+K55)),BO55*SUM('Dev Type Attributes'!DT55:DW55)),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(L55/($K55+$C55)),$BO55*'Dev Type Attributes'!DX55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(M55/($K55+$C55)),$BO55*'Dev Type Attributes'!DY55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(N55/($K55+$C55)),$BO55*'Dev Type Attributes'!DZ55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(O55/($K55+$C55)),$BO55*'Dev Type Attributes'!EA55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(P55/($K55+$C55)),$BO55*'Dev Type Attributes'!EB55),0)","v":0},{"$f":"IFERROR(IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),$BO55*(Q55/($K55+$C55)),$BO55*'Dev Type Attributes'!EC55),0)","v":0},0,0,{"$f":"IF(AND(D_Abandonment_Rate+D_Depopulate_Rate>0,D_Redev_Rate=0),((((((Abandonment!G$11*W55)+(Abandonment!G$10*V55)+(Abandonment!G$9*U55)+(Abandonment!G$12*AA55))*Prop_Tax_Rate_Res))+(((Abandonment!G$13*AC55)+(Abandonment!G$14*AD55)+(Abandonment!G$15*AE55)+(Abandonment!G$16*AF55)+(Abandonment!G$17*AG55)+(Abandonment!G$18*AH55))*Prop_Tax_Rate_Com)))*-1,(Tot_Acre_5*D_Prop_Tax_Acre))","v":0},{"$f":"(($AX55*'Project Info'!$G$62)+($BC55*'Project Info'!$G$66)+(SUM($AY55,$BA55)*'Project Info'!$G$63)+($AZ55*'Project Info'!$G$64)+($BB55*'Project Info'!$G$65))-(($AC55*'Project Info'!$G$62)+($AH55*'Project Info'!$G$66)+(SUM($AD55,$AF55)*'Project Info'!$G$63)+($AE55*'Project Info'!$G$64)+($AG55*'Project Info'!$G$65))","v":0},0]
["Net Totals",{"$f":"SUM(B6:B55)","v":0},{"$f":"SUM(C6:C55)","v":0},{"$f":"SUM(D6:D55)","v":0},{"$f":"SUM(E6:E55)","v":0},{"$f":"SUM(F6:F55)","v":0},{"$f":"SUM(G6:G55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S6:S55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP6:AP55)","v":0},{"$f":"SUM(AQ6:AQ55)","v":0},{"$f":"SUM(AR6:AR55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM6:BM55)","v":0},{"$f":"SUM(BN6:BN55)","v":0},0,0,0,0,{"$f":"SUM(BS6:BS55)","v":0},0,0,0,0,0,0,{"$f":"SUM(BZ6:BZ55)","v":0},0]
["% of Total",null,null,{"$f":"IF($C$56=0,0,D56/$C$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($K$56=0,0,L56/$K$56)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF($K$56=0,0,U56/$K$56)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"IF($AL$56=0,0,AI56/$AL$56)","v":0},null,{"$f":"IF($AL$56=0,0,AK56/$AL$56)","v":0},null,null,null,null,{"$f":"IF($AO$56=0,0,AP56/$AO$56)","v":0},0,0,0,0,0,0,null,{"$f":"IF($AW$56=0,0,AX56/$AW$56)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Land_Cost_Acre)/SUM(Tot_Acre_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_4*D_Avg_Rent*D_per_Renter)/SUMPRODUCT(HU_4*D_per_Renter)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((HU_4*D_Avg_Sales_Price*D_per_Owner)/SUMPRODUCT(HU_4*D_per_Owner)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Improvement_Value_Acre)/SUMPRODUCT(Tot_Acre_4,D_Bldg_SqFt_Acre),0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4,D_Subsidy)/SUM(HU_4),0)","v":0}]
["Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","Avg Rent","Avg Sales Price","$ / Sq Ft",null,null,null,null,null,null,null,"$ / Unit",null,"$ / Acre"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street etc land reductions only applied to vacant acres"]

{"sheet":"BUILDINGS1","index":15,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,25,1,29],[1,30,1,34],[1,15,1,21],[1,8,1,14],[1,2,1,3],[1,22,1,24],[1,4,1,5],[1,6,1,7]]}
[]
[null,"Building Name",null,null,"Residential",null,"Household Characteristics",null,"Employees",null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Residential Sq Ft","Dwelling Units","Population","Public School Age Children","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hospitality Employees","Employment Sq Ft","Retail Gross Sq Ft","Office Gross Sq Ft","Industrial Gross Sq Ft","Public / Civic Gross Sq Ft","Educational Gross Sq Ft","Hospitality Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"test"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$X$6:$X$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$X$6:$X$55)","v":1.6944444444444444},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":7.3810000000000002},{"$f":"Buildings_1*B_Residential_Sq_Ft","v":73810},{"$f":"Buildings_1*B_HU_Building","v":16.944444444444443},{"$f":"F4*B_HH_Size","v":25.416666666666664},{"$f":"F4*B_School_Age_Children","v":4.375055555555555},{"$f":"Buildings_1*B_EMP_Building","v":0},{"$f":"C4*B_Ret_Emp_Acre","v":0},{"$f":"C4*B_Off_Emp_Acre","v":0},{"$f":"C4*B_Ind_Emp_Acre","v":0},{"$f":"C4*B_Pub_Emp_Acre","v":0},{"$f":"C4*B_Edu_Emp_Acre","v":0},{"$f":"C4*B_Hotel_Emp_Acre","v":0},{"$f":"Buildings_1*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_1*B_Retail_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Office_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Industrial_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Public_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Educational_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Parking_Spaces","v":0},{"$f":"Buildings_1*B_Parking_SqFt","v":0},{"$f":"Buildings_1*B_Parking_Cost","v":0},{"$f":"Buildings_1*B_Total_Bldg_Energy_Use","v":1363.5030965360468},{"$f":"Buildings_1*B_CO2_Bldg","v":127.18741758698985},{"$f":"Buildings_1*B_H2O_Land_Bldg","v":0},{"$f":"Buildings_1*B_WW_Bldg","v":1524.9999999999995},{"$f":"Buildings_1*B_SW_Bldg","v":38.124999999999993},{"$f":"Buildings_1*B_Land_Cost_Lot","v":0},{"$f":"Buildings_1*B_Project_Value","v":0},{"$f":"Buildings_1*B_Project_Subsidy","v":0},{"$f":"Buildings_1*B_Property_Tax_Revenue","v":0},{"$f":"Buildings_1*B_Sales_Tax_Revenue","v":0}]
[null,{"$f":"'Building Inputs'!C5","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$Y$6:$Y$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$Y$6:$Y$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},{"$f":"IFERROR((C14*43560)/B_Lot_Size,0)","v":0},0,0,{"$f":"F14*B_HH_Size","v":0},{"$f":"F14*B_School_Age_Children","v":0},0,{"$f":"C14*B_Ret_Emp_Acre","v":0},{"$f":"C14*B_Off_Emp_Acre","v":0},{"$f":"C14*B_Ind_Emp_Acre","v":0},{"$f":"C14*B_Pub_Emp_Acre","v":0},{"$f":"C14*B_Edu_Emp_Acre","v":0},{"$f":"C14*B_Hotel_Emp_Acre","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C37","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Net_Land_per,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":1.6944444444444444},{"$f":"SUM(D4:D53)","v":7.3810000000000002},73810,16.944444444444443,25.416666666666664,4.375055555555555,0,{"$f":"SUM(J4:J53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1363.5030965360468,127.18741758698985,0,1524.9999999999995,38.124999999999993,0,0,0,0,0]

{"sheet":"BUILDINGS2","index":16,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,15,1,21],[1,22,1,24],[1,25,1,29],[1,30,1,34],[1,1,2,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,14]]}
[]
[null,"Building Name",null,null,"Residential",null,"Household Characteristics",null,"Employees",null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Residential Sq Ft","Dwelling Units","Population","Public School Age Children","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hospitality Employees","Employment Sq Ft","Retail Gross Sq Ft","Office Gross Sq Ft","Industrial Gross Sq Ft","Public / Civic Gross Sq Ft","Educational Gross Sq Ft","Hospitality Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"test"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$X$6:$X$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$X$6:$X$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Buildings_2*B_Residential_Sq_Ft","v":0},{"$f":"Buildings_2*B_HU_Building","v":0},{"$f":"F4*B_HH_Size","v":0},{"$f":"F4*B_School_Age_Children","v":0},{"$f":"Buildings_2*B_EMP_Building","v":0},{"$f":"C4*B_Ret_Emp_Acre","v":0},{"$f":"C4*B_Off_Emp_Acre","v":0},{"$f":"C4*B_Ind_Emp_Acre","v":0},{"$f":"C4*B_Pub_Emp_Acre","v":0},{"$f":"C4*B_Edu_Emp_Acre","v":0},{"$f":"C4*B_Hotel_Emp_Acre","v":0},{"$f":"Buildings_2*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_2*B_Retail_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Office_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Industrial_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Public_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Educational_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Parking_Spaces","v":0},{"$f":"Buildings_2*B_Parking_SqFt","v":0},{"$f":"Buildings_2*B_Parking_Cost","v":0},{"$f":"Buildings_2*B_Total_Bldg_Energy_Use","v":0},{"$f":"Buildings_2*B_CO2_Bldg","v":0},{"$f":"Buildings_2*B_H2O_Land_Bldg","v":0},{"$f":"Buildings_2*B_WW_Bldg","v":0},{"$f":"Buildings_2*B_SW_Bldg","v":0},{"$f":"Buildings_2*B_Land_Cost_Lot","v":0},{"$f":"Buildings_2*B_Project_Value","v":0},{"$f":"Buildings_2*B_Project_Subsidy","v":0},{"$f":"Buildings_2*B_Property_Tax_Revenue","v":0},{"$f":"Buildings_2*B_Sales_Tax_Revenue","v":0}]
[null,{"$f":"'Building Inputs'!C5","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$Y$6:$Y$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$Y$6:$Y$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},{"$f":"IFERROR((C14*43560)/B_Lot_Size,0)","v":0},0,0,{"$f":"F14*B_HH_Size","v":0},{"$f":"F14*B_School_Age_Children","v":0},0,{"$f":"C14*B_Ret_Emp_Acre","v":0},{"$f":"C14*B_Off_Emp_Acre","v":0},{"$f":"C14*B_Ind_Emp_Acre","v":0},{"$f":"C14*B_Pub_Emp_Acre","v":0},{"$f":"C14*B_Edu_Emp_Acre","v":0},{"$f":"C14*B_Hotel_Emp_Acre","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C37","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Net_Land_per,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS3","index":17,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,15,1,21],[1,22,1,24],[1,25,1,29],[1,30,1,34],[1,1,2,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,14]]}
[]
[null,"Building Name",null,null,"Residential",null,"Household Characteristics",null,"Employees",null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Residential Sq Ft","Dwelling Units","Population","Public School Age Children","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hospitality Employees","Employment Sq Ft","Retail Gross Sq Ft","Office Gross Sq Ft","Industrial Gross Sq Ft","Public / Civic Gross Sq Ft","Educational Gross Sq Ft","Hospitality Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"test"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$X$6:$X$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$X$6:$X$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Buildings_3*B_Residential_Sq_Ft","v":0},{"$f":"Buildings_3*B_HU_Building","v":0},{"$f":"F4*B_HH_Size","v":0},{"$f":"F4*B_School_Age_Children","v":0},{"$f":"Buildings_3*B_EMP_Building","v":0},{"$f":"C4*B_Ret_Emp_Acre","v":0},{"$f":"C4*B_Off_Emp_Acre","v":0},{"$f":"C4*B_Ind_Emp_Acre","v":0},{"$f":"C4*B_Pub_Emp_Acre","v":0},{"$f":"C4*B_Edu_Emp_Acre","v":0},{"$f":"C4*B_Hotel_Emp_Acre","v":0},{"$f":"Buildings_3*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_3*B_Retail_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Office_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Industrial_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Public_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Educational_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Parking_Spaces","v":0},{"$f":"Buildings_3*B_Parking_SqFt","v":0},{"$f":"Buildings_3*B_Parking_Cost","v":0},{"$f":"Buildings_3*B_Total_Bldg_Energy_Use","v":0},{"$f":"Buildings_3*B_CO2_Bldg","v":0},{"$f":"Buildings_3*B_H2O_Land_Bldg","v":0},{"$f":"Buildings_3*B_WW_Bldg","v":0},{"$f":"Buildings_3*B_SW_Bldg","v":0},{"$f":"Buildings_3*B_Land_Cost_Lot","v":0},{"$f":"Buildings_3*B_Project_Value","v":0},{"$f":"Buildings_3*B_Project_Subsidy","v":0},{"$f":"Buildings_3*B_Property_Tax_Revenue","v":0},{"$f":"Buildings_3*B_Sales_Tax_Revenue","v":0}]
[null,{"$f":"'Building Inputs'!C5","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$Y$6:$Y$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$Y$6:$Y$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},{"$f":"IFERROR((C14*43560)/B_Lot_Size,0)","v":0},0,0,{"$f":"F14*B_HH_Size","v":0},{"$f":"F14*B_School_Age_Children","v":0},0,{"$f":"C14*B_Ret_Emp_Acre","v":0},{"$f":"C14*B_Off_Emp_Acre","v":0},{"$f":"C14*B_Ind_Emp_Acre","v":0},{"$f":"C14*B_Pub_Emp_Acre","v":0},{"$f":"C14*B_Edu_Emp_Acre","v":0},{"$f":"C14*B_Hotel_Emp_Acre","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C37","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Net_Land_per,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS4","index":18,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,15,1,21],[1,22,1,24],[1,25,1,29],[1,30,1,34],[1,1,2,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,14]]}
[]
[null,"Building Name",null,null,"Residential",null,"Household Characteristics",null,"Employees",null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Residential Sq Ft","Dwelling Units","Population","Public School Age Children","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hospitality Employees","Employment Sq Ft","Retail Gross Sq Ft","Office Gross Sq Ft","Industrial Gross Sq Ft","Public / Civic Gross Sq Ft","Educational Gross Sq Ft","Hospitality Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"test"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$X$6:$X$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$X$6:$X$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Buildings_4*B_Residential_Sq_Ft","v":0},{"$f":"Buildings_4*B_HU_Building","v":0},{"$f":"F4*B_HH_Size","v":0},{"$f":"F4*B_School_Age_Children","v":0},{"$f":"Buildings_4*B_EMP_Building","v":0},{"$f":"C4*B_Ret_Emp_Acre","v":0},{"$f":"C4*B_Off_Emp_Acre","v":0},{"$f":"C4*B_Ind_Emp_Acre","v":0},{"$f":"C4*B_Pub_Emp_Acre","v":0},{"$f":"C4*B_Edu_Emp_Acre","v":0},{"$f":"C4*B_Hotel_Emp_Acre","v":0},{"$f":"Buildings_4*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_4*B_Retail_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Office_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Industrial_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Public_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Educational_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Parking_Spaces","v":0},{"$f":"Buildings_4*B_Parking_SqFt","v":0},{"$f":"Buildings_4*B_Parking_Cost","v":0},{"$f":"Buildings_4*B_Total_Bldg_Energy_Use","v":0},{"$f":"Buildings_4*B_CO2_Bldg","v":0},{"$f":"Buildings_4*B_H2O_Land_Bldg","v":0},{"$f":"Buildings_4*B_WW_Bldg","v":0},{"$f":"Buildings_4*B_SW_Bldg","v":0},{"$f":"Buildings_4*B_Land_Cost_Lot","v":0},{"$f":"Buildings_4*B_Project_Value","v":0},{"$f":"Buildings_4*B_Project_Subsidy","v":0},{"$f":"Buildings_4*B_Property_Tax_Revenue","v":0},{"$f":"Buildings_4*B_Sales_Tax_Revenue","v":0}]
[null,{"$f":"'Building Inputs'!C5","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$Y$6:$Y$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$Y$6:$Y$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},{"$f":"IFERROR((C14*43560)/B_Lot_Size,0)","v":0},0,0,{"$f":"F14*B_HH_Size","v":0},{"$f":"F14*B_School_Age_Children","v":0},0,{"$f":"C14*B_Ret_Emp_Acre","v":0},{"$f":"C14*B_Off_Emp_Acre","v":0},{"$f":"C14*B_Ind_Emp_Acre","v":0},{"$f":"C14*B_Pub_Emp_Acre","v":0},{"$f":"C14*B_Edu_Emp_Acre","v":0},{"$f":"C14*B_Hotel_Emp_Acre","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C37","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Net_Land_per,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS5","index":19,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,15,1,21],[1,22,1,24],[1,25,1,29],[1,30,1,34],[1,1,2,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,14]]}
[]
[null,"Building Name",null,null,"Residential",null,"Household Characteristics",null,"Employees",null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Residential Sq Ft","Dwelling Units","Population","Public School Age Children","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hospitality Employees","Employment Sq Ft","Retail Gross Sq Ft","Office Gross Sq Ft","Industrial Gross Sq Ft","Public / Civic Gross Sq Ft","Educational Gross Sq Ft","Hospitality Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"test"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$X$6:$X$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$X$6:$X$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Buildings_5*B_Residential_Sq_Ft","v":0},{"$f":"Buildings_5*B_HU_Building","v":0},{"$f":"F4*B_HH_Size","v":0},{"$f":"F4*B_School_Age_Children","v":0},{"$f":"Buildings_5*B_EMP_Building","v":0},{"$f":"C4*B_Ret_Emp_Acre","v":0},{"$f":"C4*B_Off_Emp_Acre","v":0},{"$f":"C4*B_Ind_Emp_Acre","v":0},{"$f":"C4*B_Pub_Emp_Acre","v":0},{"$f":"C4*B_Edu_Emp_Acre","v":0},{"$f":"C4*B_Hotel_Emp_Acre","v":0},{"$f":"Buildings_5*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_5*B_Retail_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Office_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Industrial_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Public_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Educational_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Parking_Spaces","v":0},{"$f":"Buildings_5*B_Parking_SqFt","v":0},{"$f":"Buildings_5*B_Parking_Cost","v":0},{"$f":"Buildings_5*B_Total_Bldg_Energy_Use","v":0},{"$f":"Buildings_5*B_CO2_Bldg","v":0},{"$f":"Buildings_5*B_H2O_Land_Bldg","v":0},{"$f":"Buildings_5*B_WW_Bldg","v":0},{"$f":"Buildings_5*B_SW_Bldg","v":0},{"$f":"Buildings_5*B_Land_Cost_Lot","v":0},{"$f":"Buildings_5*B_Project_Value","v":0},{"$f":"Buildings_5*B_Project_Subsidy","v":0},{"$f":"Buildings_5*B_Property_Tax_Revenue","v":0},{"$f":"Buildings_5*B_Sales_Tax_Revenue","v":0}]
[null,{"$f":"'Building Inputs'!C5","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$Y$6:$Y$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$Y$6:$Y$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},{"$f":"IFERROR((C14*43560)/B_Lot_Size,0)","v":0},0,0,{"$f":"F14*B_HH_Size","v":0},{"$f":"F14*B_School_Age_Children","v":0},0,{"$f":"C14*B_Ret_Emp_Acre","v":0},{"$f":"C14*B_Off_Emp_Acre","v":0},{"$f":"C14*B_Ind_Emp_Acre","v":0},{"$f":"C14*B_Pub_Emp_Acre","v":0},{"$f":"C14*B_Edu_Emp_Acre","v":0},{"$f":"C14*B_Hotel_Emp_Acre","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C37","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Net_Land_per,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Existing Land Use","index":20,"n_rows":6,"n_cols":25,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,16,2,24],[1,3,3,3],[1,6,3,6],[1,15,3,15],[1,0,3,0],[1,2,3,2],[1,1,3,1],[1,4,3,4],[1,5,3,5],[1,7,2,14]]}
[]
["Existing Development","Vacant Acres","Developed Acres","Total Acres","Population","Avg Household Size","Housing Units","Housing Mix",null,null,null,null,null,null,null,"Jobs","Employment Mix"]
[]
[null,null,null,null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Lot Single Family","Large Lot Single Family","Mobile Home","Hotel Rooms",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Utilities / Infrastructure","Commercial Parking","Agriculture"]
["EXISTING","VAC_ACRE","DEVD_ACRE",null,"EX_POP",null,"EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_HOTEL_RM","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL","EX_UTIL","EX_PRKG","EX_AG"]
["Existing",null,null,{"$f":"SUM(B6:C6)","v":0},null,{"$f":"IFERROR(E6/G6,0)","v":0}]

{"sheet":"Existing Developed Area","index":21,"n_rows":23,"n_cols":25,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,8,0,11],[1,8,1,9],[1,10,1,11],[0,12,0,15],[1,12,1,13],[1,14,1,15],[0,0,2,0],[0,2,0,3],[1,4,1,5],[1,6,1,7],[0,4,0,7],[1,18,1,19],[0,20,0,23],[1,20,1,21],[1,22,1,23],[0,24,2,24],[0,16,0,19],[1,16,1,17]]}
["Existing Land Use Area",null,"Existing",null,"Scenario 1",null,null,null,"Scenario 2",null,null,null,"Scenario 3",null,null,null,"Scenario 4",null,null,null,"Scenario 5",null,null,null,"Land Use Mix Category"]
[null,null,null,null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged"]
["Land Use Category","GIS Field Name","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet"]
["EXISTING","EX_LU","DEVD_ACRE",null,"PAINTED1",null,null,null,"PAINTED2",null,null,null,"PAINTED3",null,null,null,"PAINTED4",null,null,null,"PAINTED5",null,null,null,"EX_LU_TYPES"]
["Mixed-Use","MU",null,{"$f":"C5*43560","v":0},null,{"$f":"E5*43560","v":0},{"$f":"$C5-E5","v":0},{"$f":"G5*43560","v":0},null,{"$f":"I5*43560","v":0},{"$f":"$C5-I5","v":0},{"$f":"K5*43560","v":0},null,{"$f":"M5*43560","v":0},{"$f":"$C5-M5","v":0},{"$f":"O5*43560","v":0},null,{"$f":"Q5*43560","v":0},{"$f":"$C5-Q5","v":0},{"$f":"S5*43560","v":0},null,{"$f":"U5*43560","v":0},{"$f":"$C5-U5","v":0},{"$f":"W5*43560","v":0},"COM"]
["Multifamily","MF",null,{"$f":"C6*43560","v":0},null,{"$f":"E6*43560","v":0},{"$f":"$C6-E6","v":0},{"$f":"G6*43560","v":0},null,0,{"$f":"$C6-I6","v":0},0,null,0,{"$f":"$C6-M6","v":0},0,null,0,{"$f":"$C6-Q6","v":0},0,null,0,{"$f":"$C6-U6","v":0},0,"RES"]
["Townhome","TH",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"RES"]
["Single Family Small Lot","SF_SM",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"RES"]
["Single Family Conventional Lot","SF_MD",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"RES"]
["Single Family Large Lot","SF_LRG",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"RES"]
["Mobile Home","MH",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"RES"]
["Retail","RET",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"COM"]
["Office","OFF",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"COM"]
["Industrial","IND",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"COM"]
["Public / Civic","PUB",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"PUB"]
["Educational","EDU",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"PUB"]
["Hotel / Hospitality","HOTEL",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,"COM"]
["Utilities / Infrastructure","UTIL",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Commercial Parking","PKG",null,{"$f":"C19*43560","v":0},null,{"$f":"E19*43560","v":0},{"$f":"$C19-E19","v":0},{"$f":"G19*43560","v":0},null,{"$f":"I19*43560","v":0},{"$f":"$C19-I19","v":0},{"$f":"K19*43560","v":0},null,{"$f":"M19*43560","v":0},{"$f":"$C19-M19","v":0},{"$f":"O19*43560","v":0},null,{"$f":"Q19*43560","v":0},{"$f":"$C19-Q19","v":0},{"$f":"S19*43560","v":0},null,{"$f":"U19*43560","v":0},{"$f":"$C19-U19","v":0},{"$f":"W19*43560","v":0}]
["Agricultural","AG",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Open Space","OS",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Vacant","VAC",0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,null,{"$f":"SUM(C5:C22)","v":0},{"$f":"SUM(D5:D22)","v":0},null,{"$f":"SUM(F5:F22)","v":0},{"$f":"SUM(G5:G22)","v":0},{"$f":"SUM(H5:H22)","v":0},null,{"$f":"SUM(J5:J22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Existing Energy and Carbon","index":22,"n_rows":16,"n_cols":12,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,9,1,9],[0,10,1,11],[0,0,2,0],[0,1,1,4],[0,5,1,8]]}
["Existing Land Use Area","Residential Energy Use (1000 BTU / Unit / Yr)",null,null,null,"Commercial Energy Use  (1000 BTU / Emp / Yr)",null,null,null,null,"Carbon Emissions"]
[]
["Land Use Category","Space Heating","Space Cooling","Other Energy","Total per Unit","Space Heating","Space Cooling","Other Energy","Total per Employee","Residential Energy Cost per Month","per Unit","per Employee"]
["EXISTING"]
["Multifamily",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!H3+('Residential Energy Coefficients'!H4*LN('Project Info'!B8))+('Residential Energy Coefficients'!H8)+('Residential Energy Coefficients'!H16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!H24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":26.27310989575016},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!I3+('Residential Energy Coefficients'!I4*LN('Project Info'!B8))+('Residential Energy Coefficients'!I11*'Project Info'!C8)+('Residential Energy Coefficients'!I16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!I18)+('Residential Energy Coefficients'!I25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000","v":7.4085862560750249},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!J3+('Residential Energy Coefficients'!J4*LN('Project Info'!B8))+('Residential Energy Coefficients'!J8)+('Residential Energy Coefficients'!J10*LN('Project Info'!B28))+('Residential Energy Coefficients'!J11*'Project Info'!C8)+('Residential Energy Coefficients'!J16*LN(Residential_Energy_Cost)),0)))/1000","v":20.625624282705502},{"$f":"SUM(B5:D5)","v":54.307320434530688},null,null,null,null,{"$f":"E5*Residential_Energy_Cost/12","v":54.307320434530688},{"$f":"(EX_MF_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":5.0657808256429711}]
["Townhome",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!E3+('Residential Energy Coefficients'!E4*LN('Project Info'!B9))+('Residential Energy Coefficients'!E8)+('Residential Energy Coefficients'!E16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!E24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":45.14172427442201},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!F3+('Residential Energy Coefficients'!F4*LN('Project Info'!B9))+('Residential Energy Coefficients'!F10*LN('Project Info'!B29))+('Residential Energy Coefficients'!F11*'Project Info'!C9)+('Residential Energy Coefficients'!F16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!F25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000","v":3.4215754718630924},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!G3+('Residential Energy Coefficients'!G4*LN('Project Info'!B9))+('Residential Energy Coefficients'!G10*LN('Project Info'!B29))+('Residential Energy Coefficients'!G11*'Project Info'!C9)+('Residential Energy Coefficients'!G16*LN(Residential_Energy_Cost)),0)))/1000","v":31.803749206541465},80.367048952826565,null,null,null,null,80.367048952826565,{"$f":"(EX_TH_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":7.4966294109380334}]
["Single Family Small Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN('Project Info'!B10))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B30))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":33.009359479815288},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN('Project Info'!B10))+('Residential Energy Coefficients'!C10*LN('Project Info'!B30))+('Residential Energy Coefficients'!C11*'Project Info'!C10)+('Residential Energy Coefficients'!C16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!C18)+('Residential Energy Coefficients'!C25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000","v":3.7351209633164113},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN('Project Info'!B10))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B30))+('Residential Energy Coefficients'!D11*'Project Info'!C10)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":25.614107392098401},62.358587835230097,null,null,null,null,62.358587835230104,{"$f":"(EX_SF_SM_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":5.8168021556265828}]
["Single Family Conventional Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN('Project Info'!B11))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B31))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":36.604813761471164},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN('Project Info'!B11))+('Residential Energy Coefficients'!C10*LN('Project Info'!B31))+('Residential Energy Coefficients'!C11*'Project Info'!C11)+('Residential Energy Coefficients'!C16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!C18)+('Residential Energy Coefficients'!C25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000","v":4.0668353958787193},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN('Project Info'!B11))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B31))+('Residential Energy Coefficients'!D11*'Project Info'!C11)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":28.328261294074483},68.99991045142437,null,null,null,null,68.99991045142437,{"$f":"(EX_SF_MD_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":6.4363039925213767}]
["Single Family Large Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN(3000))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B32))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":38.962214509813329},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN(800))+('Residential Energy Coefficients'!C10*LN('Project Info'!B32))+('Residential Energy Coefficients'!C11*'Project Info'!C12)+('Residential Energy Coefficients'!C16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!C18)+('Residential Energy Coefficients'!C25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000","v":3.4486543943006014},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN(800))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B32))+('Residential Energy Coefficients'!D11*'Project Info'!C12)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":24.052625988331961},66.463494892445894,null,null,null,null,66.463494892445894,{"$f":"(EX_SF_LRG_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":6.1997074305528024}]
["Mobile Home",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!K3+('Residential Energy Coefficients'!K16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!K24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":90.397479062309046},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!L3+('Residential Energy Coefficients'!L11*'Existing Land Use'!F6)+('Residential Energy Coefficients'!L16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!L25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000","v":3.1731332480588108},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!M3+('Residential Energy Coefficients'!M4*LN('Project Info'!B13))+('Residential Energy Coefficients'!M11*'Existing Land Use'!F6)+('Residential Energy Coefficients'!M16*LN(Residential_Energy_Cost)),0)))/1000","v":30.875445248101624},124.44605755846949,null,null,null,null,124.44605755846949,{"$f":"(EX_MH_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":11.608314443842698}]
["Retail",null,null,null,null,{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!B3+('Commercial Energy Coefficients'!B4*LN(10000))+('Commercial Energy Coefficients'!B18*LN(20))+('Commercial Energy Coefficients'!B19*LN(40))+('Commercial Energy Coefficients'!B22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!B23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000)/20","v":0.37746983266823431},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!C3+('Commercial Energy Coefficients'!C4*LN(10000))+('Commercial Energy Coefficients'!C18*LN(20))+('Commercial Energy Coefficients'!C19*LN(40))+('Commercial Energy Coefficients'!C22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!C23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000)/20","v":2.2830776585600874},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!D3+('Commercial Energy Coefficients'!D4*LN(10000))+('Commercial Energy Coefficients'!D18*LN(20))+('Commercial Energy Coefficients'!D19*LN(40))+('Commercial Energy Coefficients'!D22*LN(Commercial_Energy_Cost)),0)))/1000)/20","v":25.718804138120682},{"$f":"SUM(F11:H11)","v":28.379351629349003},null,null,{"$f":"(EX_RET_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":2.6472227717706609}]
["Office",null,null,null,null,{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!E3+('Commercial Energy Coefficients'!E4*LN(10000))+('Commercial Energy Coefficients'!E18*LN(30))+('Commercial Energy Coefficients'!E19*LN(40))+('Commercial Energy Coefficients'!E22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!E23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000)/30","v":10.773565639279013},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!F3+('Commercial Energy Coefficients'!F4*LN(10000))+('Commercial Energy Coefficients'!F18*LN(30))+('Commercial Energy Coefficients'!F19*LN(40))+('Commercial Energy Coefficients'!F22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!F23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000)/30","v":0.99951645556554636},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!G3+('Commercial Energy Coefficients'!G4*LN(10000))+('Commercial Energy Coefficients'!G18*LN(30))+('Commercial Energy Coefficients'!G19*LN(40))+('Commercial Energy Coefficients'!G22*LN(Commercial_Energy_Cost)),0)))/1000)/30","v":11.124167728753401},{"$f":"SUM(F12:H12)","v":22.89724982359796},null,null,{"$f":"(EX_OFF_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":2.1358529234778261}]
["Industrial"]
["Public / Civic",null,null,null,null,{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!H3+('Commercial Energy Coefficients'!H4*LN(10000))+('Commercial Energy Coefficients'!H18*LN(30))+('Commercial Energy Coefficients'!H19*LN(40))+('Commercial Energy Coefficients'!H22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!H23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000)/30","v":4.3288735257675448},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!I3+('Commercial Energy Coefficients'!I4*LN(10000))+('Commercial Energy Coefficients'!I18*LN(30))+('Commercial Energy Coefficients'!I19*LN(40))+('Commercial Energy Coefficients'!I22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!I23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000)/30","v":1.3477083397653178},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!J3+('Commercial Energy Coefficients'!J4*LN(10000))+('Commercial Energy Coefficients'!J18*LN(30))+('Commercial Energy Coefficients'!J19*LN(40))+('Commercial Energy Coefficients'!J22*LN(Commercial_Energy_Cost)),0)))/1000)/30","v":13.016707838290955},{"$f":"SUM(F14:H14)","v":18.693289703823819},null,null,{"$f":"(EX_PUB_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":1.7437079898644463}]
["Educational"]
["Hotel / Hospitality"]

{"sheet":"Abandonment","index":23,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,4,1],[20,0,24,1]]}
["Comparable Values per Acre per Unit/Job"]
[]
[]
[]
[]
[]
[]
[null,"Units (Jobs)/Acre Avg","Value/Acre 1","Value/Acre 2","Value/Acre 3","Value/Acre Avg","Value/Unit (Job)"]
["MF",40,1177297,807471,4309328,2098032,52450.8]
["TH",12,419462,372679,118150,303430.33333333331,25285.861111111109]
["SF",7,315804,389624,214732,306720,43817.142857142855]
["MH",20,217800,108900,214285,180328.33333333334,9016.4166666666679]
["RET",30,1067927,534396,722727,775016.66666666663,25833.888888888887]
["OFF",60,6534000,968312,277777,2593363,43222.716666666667]
["IND",18,339507,126315,144117,203313,11295.166666666666]
["PUB",60,6534000,968312,277777,2593363,43222.716666666667]
["EDU",60,6534000,968312,277777,2593363,43222.716666666667]
["HOTEL",50,1998165,734182,1960200,1564182.3333333333,31283.646666666664]
[]
[]
["Demolition Costs"]

{"sheet":"Residential Energy Coefficients","index":24,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,3],[0,4,0,6],[0,7,0,9],[0,10,0,12]]}
["Residential Energy Use","Single Family Detached",null,null,"Townhome",null,null,"Multifamily",null,null,"Mobile home"]
[null,"Heating coefficient","Cooling coefficient","Other  uses coefficient","Heating coefficient","Cooling coefficient","Other  uses coefficient","Heating coefficient","Cooling coefficient","Other  uses coefficient","Heating coefficient","Cooling coefficient","Other  uses coefficient"]
["constant",11.026999999999999,6.7549999999999999,8.2929999999999993,12.340999999999999,5.6260000000000003,9.5820000000000007,12.295999999999999,8.3219999999999992,8.4529999999999994,15.16,8.7690000000000001,10.608000000000001]
["LN House size (sq ft)",0.26200000000000001,0.16800000000000001,0.17699999999999999,0.25900000000000001,0.251,0.185,0.19600000000000001,0.13700000000000001,0.251,null,null,0.24399999999999999]
["Year built=pre-1940"]
["Year built=1940-1959",-0.20499999999999999,null,null,null,null,null,-0.188]
["Year built=1960-1979",-0.29499999999999998,null,4.2999999999999997E-2,-0.30499999999999999,null,null,-0.52,-0.22500000000000001]
["Year built=1980-1999",-0.39900000000000002,null,7.0000000000000007E-2,-0.49199999999999999,null,null,-0.72799999999999998,-0.34]
["Year built=2000-2005",-0.432,null,6.0999999999999999E-2,-0.502,null,null,-0.82599999999999996,-0.47099999999999997]
["LN Household income ($/yr)",9.5000000000000001E-2,0.11899999999999999,0.16,null,0.11,7.6999999999999999E-2,null,null,8.8999999999999996E-2]
["Household size",null,8.2000000000000003E-2,0.13400000000000001,null,0.17699999999999999,0.17399999999999999,null,0.152,0.21,null,0.122,0.158]
["Ownership=owned",null,null,8.6999999999999994E-2,null,-0.29399999999999998,null,0.122,null,0.153]
["Ownership=rented"]
["Stay at home=yes",0.121,6.4000000000000001E-2,5.1999999999999998E-2]
["Stay at home=no"]
["LN Energy price ($/1000 BTU)",-1.5820000000000001,-0.71299999999999997,-0.39400000000000002,-1.6319999999999999,-0.57899999999999996,-0.58499999999999996,-1.5249999999999999,-0.67600000000000005,-0.497,-1.946,-0.69399999999999995,-0.71899999999999997]
["Insulation=none"]
["Insulation=adequate",null,-6.2E-2,null,null,null,null,null,null,null,null,null,-0.11799999999999999]
["Insulation=well",null,-7.6999999999999999E-2,null,-0.24299999999999999,null,null,null,null,-0.09,null,null,-0.13400000000000001]
["Age of equipment=<10 yrs",-0.11799999999999999,null,null,-0.14199999999999999,null,null,-9.8000000000000004E-2]
["Age of equipment=>10 yrs"]
["Central cooling=yes",null,0.69899999999999995,null,null,0.31900000000000001,null,null,0.58399999999999996,null,null,0.77300000000000002]
["Central cooling=no"]
["Heating Degree Days",2.0000000000000001E-4,null,null,2.0000000000000001E-4,null,null,2.0000000000000001E-4,null,null,2.0000000000000001E-4]
["Cooling Degree Days",null,1E-3,null,null,1E-3,null,null,1E-3,null,null,1E-3]
[]
["Dependent Variables: Natural Logarithm of Delivered Residential Energy Use for Heating per Household per Year (1000 of Btu)"]
["Reference dummies included houses built before 1940, the age of heating equipment ( more than 10 years old), the building insulation variable (poorly insulated), if there is someone at home all day on a typical weekday (reference dummy is no) and home ownership (renting the home is reference dummy) "]
["Data Source: EIA’s Residential Energy Use Survey 2005."]

{"sheet":"Commercial Energy Coefficients","index":25,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,3],[0,4,0,6],[0,7,0,9]]}
["Commercial Energy Use","Retail",null,null,"Office",null,null,"Institutional"]
[null,"Heating coefficient","Cooling coefficient","Other  uses coefficient","Heating coefficient","Cooling coefficient","Other  uses coefficient","Heating coefficient","Cooling coefficient","Other  uses coefficient"]
["constant",6.1630000000000003,4.29,6.4560000000000004,4.702,5.0250000000000004,3.528,4.2670000000000003,3.488,4.0049999999999999]
["Ln Building size",0.32800000000000001,0.35099999999999998,0.193,0.64900000000000002,0.33800000000000002,0.625,0.68500000000000005,0.53900000000000003,0.69799999999999995]
["Main heating equipment"]
["     Boiler inside bldg.",0.41899999999999998,null,null,0.40400000000000003,null,null,0.61399999999999999]
["     Packaged heating units"]
["     Indiv. Space heaters",-0.69,null,null,-0.44500000000000001,null,null,-0.5]
["     Heat pumps",-0.90100000000000002,null,null,-0.755,null,null,0.14099999999999999]
["     District steam/hot water"]
["     Direct air furnace*"]
["     Other heating equip."]
["Main cooling equipment"]
["     Packaged A/C units*"]
["     Residential-type central A/C",null,-0.24199999999999999,null,null,-0.19600000000000001,null,null,-0.25900000000000001]
["     Indiv. Room A/C",null,-0.59399999999999997,null,null,-0.93400000000000005,null,null,-0.75]
["     Other cooling equip.",null,null,null,null,0.36599999999999999,null,null,0.28499999999999998]
["Ln Number of workers",0.41099999999999998,0.495,0.53100000000000003,0.122,0.54200000000000004,0.35,0.08,0.41499999999999998,0.33400000000000002]
["Ln Weekly oper. Hours",0.36799999999999999,0.48399999999999999,1.1859999999999999,0.17299999999999999,0.125,0.72799999999999998,null,0.21299999999999999,0.496]
["Owned",null,-0.371,-0.28100000000000003,null,null,null,0.122,null,-0.111]
["Rented*"]
["Ln Energy price for main source fuel ($/BTU)",-1.5820000000000001,-2.5000000000000001E-2,-0.42199999999999999,-5.3999999999999999E-2,-5.3999999999999999E-2,-0.17799999999999999,-6.5000000000000002E-2,-1.7000000000000001E-2,-0.21099999999999999]
["Heating Degree Days",2.0000000000000001E-4,null,null,2.0000000000000001E-4,null,null,2.0000000000000001E-4]
["Cooling Degree Days",null,1E-3,null,null,2.0000000000000001E-4,null,null,1E-3]
[]
["*Reference or dummy variable"]
["Dependent Variable: Natural Logarithm of Delivered Commercial Energy Use per Commercial Unit per Year (1000s of Btu). "]
["Data Source: EIA’s Commercial Building Energy Consumption Survey (CBECS) 2003."]

{"sheet":"Metro CDD HDD","index":26,"n_rows":373,"n_cols":6,"rows_kept":373,"cut":false,"hidden":false,"merged":[]}
["MSA Name","MSA Code","Precip Mean","Temp Mean","HDD Mean","CDD Mean"]
["Akron, OH Metropolitan Statistical Area",10420,41.17,50.2,5662,892]
["Albany, GA Metropolitan Statistical Area",10500,47.43,65.3,2215,2388]
["Albany-Schenectady-Troy, NY Metropolitan Statistical Area",10580,47.72,49.2,5997,925]
["Albuquerque, NM Metropolitan Statistical Area",10740,11.42,58.5,3608,1558]
["Alexandria, LA Metropolitan Statistical Area",10780,32.979999999999997,67.8,1752,2999]
["Allentown-Bethlehem-Easton, PA-NJ Metropolitan Statistical Area",10900,51.35,52.1,5100,1098]
["Altoona, PA Metropolitan Statistical Area",11020,38.770000000000003,54.3,4719,1343]
["Amarillo, TX Metropolitan Statistical Area",11100,15,57.6,3789,1432]
["Ames, IA Metropolitan Statistical Area",11180,28.05,52.4,5500,1329]
["Anchorage, AK Metropolitan Statistical Area",11260,15.91,39.1,10073,8]
["Anderson, IN Metropolitan Statistical Area",11300,43.73,53.9,4933,1306]
["Anderson, SC Metropolitan Statistical Area",11340,53.14,61.3,2813,1761]
["Ann Arbor, MI Metropolitan Statistical Area",11460,28.3,50.8,5525,1109]
["Anniston-Oxford, AL Metropolitan Statistical Area",11500,49.2,63.3,2498,2091]
["Appleton, WI Metropolitan Statistical Area",11540,26.22,46.3,6886,648]
["Asheville, NC Metropolitan Statistical Area",11700,47.26,56.1,3883,900]
["Athens-Clarke County, GA Metropolitan Statistical Area",12020,58.42,62,2640,1820]
["Atlanta-Sandy Springs-Marietta, GA Metropolitan Statistical Area",12060,56.43,62.3,2632,1851]
["Atlantic City-Hammonton, NJ Metropolitan Statistical Area",12100,43.8,55.5,3971,1242]
["Auburn-Opelika, AL Metropolitan Statistical Area",12220,62.51,65.900000000000006,1866,2422]
["Augusta-Richmond County, GA-SC Metropolitan Statistical Area",12260,47.46,63.9,2336,2165]
["Austin-Round Rock-San Marcos, TX Metropolitan Statistical Area",12420,22.33,70,1155,3309]
["Bakersfield-Delano, CA Metropolitan Statistical Area",12540,7.99,65.5,1981,2120]
["Baltimore-Towson, MD Metropolitan Statistical Area",12580,49.13,55.6,4177,1350]
["Bangor, ME Metropolitan Statistical Area",12620,58.57,44.7,7713,435]
["Barnstable Town, MA Metropolitan Statistical Area",12700,66.22,49.3,5808,771]
["Baton Rouge, LA Metropolitan Statistical Area",12940,47.53,68.8,1347,2920]
["Battle Creek, MI Metropolitan Statistical Area",12980,32.31,49.2,6089,916]
["Bay City, MI Metropolitan Statistical Area",13020,28.96,48,6314,779]
["Beaumont-Port Arthur, TX Metropolitan Statistical Area",13140,43.79,70,1129,3158]
["Bellingham, WA Metropolitan Statistical Area",13380,35.44,52.9,4442,162]
["Bend, OR Metropolitan Statistical Area",13460,34.74,52.6,4712,257]
["Billings, MT Metropolitan Statistical Area",13740,15.27,48.4,6067,646]
["Binghamton, NY Metropolitan Statistical Area",13780,41.39,47.2,6638,679]
["Birmingham-Hoover, AL Metropolitan Statistical Area",13820,49.2,63.3,2498,2091]
["Bismarck, ND Metropolitan Statistical Area",13900,19.22,44.8,7297,555]
["Blacksburg-Christiansburg-Radford, VA Metropolitan Statistical Area",13980,37.869999999999997,57.6,3655,1342]
["Bloomington, IN Metropolitan Statistical Area",14020,43.73,53.9,4933,1306]
["Bloomington-Normal, IL Metropolitan Statistical Area",14060,25.42,53.5,5249,1432]
["Boise City-Nampa, ID Metropolitan Statistical Area",14260,13.66,52.4,5363,965]
["Boston-Cambridge-Quincy, MA-NH Metropolitan Statistical Area",14460,43.67,51,5329,894]
["Boulder, CO Metropolitan Statistical Area",14500,12.79,51.5,5440,927]
["Bowling Green, KY Metropolitan Statistical Area",14540,39.86,58.5,3830,1806]
["Bremerton-Silverdale, WA Metropolitan Statistical Area",14740,35.44,52.9,4442,162]
["Bridgeport-Stamford-Norwalk, CT Metropolitan Statistical Area",14860,46,53,5030,1062]
["Brownsville-Harlingen, TX Metropolitan Statistical Area",15180,14.41,75.8,383,4385]
["Brunswick, GA Metropolitan Statistical Area",15260,46.03,65.900000000000006,1821,2387]
["Buffalo-Niagara Falls, NY Metropolitan Statistical Area",15380,39.07,49,5852,889]
["Burlington, NC Metropolitan Statistical Area",15500,33.659999999999997,59.6,3203,1635]
["Burlington-South Burlington, VT Metropolitan Statistical Area",15540,39.409999999999997,46.4,6717,740]
["Canton-Massillon, OH Metropolitan Statistical Area",15940,41.17,50.2,5662,892]
["Cape Coral-Fort Myers, FL Metropolitan Statistical Area",15980,74.459999999999994,74.400000000000006,287,3800]
["Cape Girardeau-Jackson, MO-IL Metropolitan Statistical Area",16020,52.17,65.099999999999994,2154,2403]
["Carson City, NV Metropolitan Statistical Area",16180,15.72,63,2238,1478]
["Casper, WY Metropolitan Statistical Area",16220,11.01,46.9,6815,452]
["Cedar Rapids, IA Metropolitan Statistical Area",16300,25.48,48.4,6555,839]
["Champaign-Urbana, IL Metropolitan Statistical Area",16580,31.63,54.4,4894,1426]
["Charleston, WV Metropolitan Statistical Area",16620,41.61,56.2,4168,1304]
["Charleston-North Charleston-Summerville, SC Metropolitan Statistical Area",16700,46.16,66,1811,2441]
["Charlotte-Gastonia-Rock Hill, NC-SC Metropolitan Statistical Area",16740,41.88,60.4,3068,1665]
["Charlottesville, VA Metropolitan Statistical Area",16820,37.81,56,4052,1173]
["Chattanooga, TN-GA Metropolitan Statistical Area",16860,46.27,61.2,3026,1835]
["Cheyenne, WY Metropolitan Statistical Area",16940,15.83,47.8,6489,443]
["Chicago-Joliet-Naperville, IL-IN-WI Metropolitan Statistical Area",16980,24.09,51.2,5697,1166]
["Chico, CA Metropolitan Statistical Area",17020,39.299999999999997,62.6,2772,1758]
["Cincinnati-Middletown, OH-KY-IN Metropolitan Statistical Area",17140,45.28,52,5249,1075]
["Clarksville, TN-KY Metropolitan Statistical Area",17300,37.450000000000003,58.6,3782,1685]
["Cleveland, TN Metropolitan Statistical Area",17420,46.27,61.2,3026,1835]
["Cleveland-Elyria-Mentor, OH Metropolitan Statistical Area",17460,39.869999999999997,51,5438,1018]
["Coeur d'Alene, ID Metropolitan Statistical Area",17660,17.38,47.8,6524,409]
["College Station-Bryan, TX Metropolitan Statistical Area",17780,22.33,70,1155,3309]
["Colorado Springs, CO Metropolitan Statistical Area",17820,11.86,50.1,5736,555]
["Columbia, MO Metropolitan Statistical Area",17860,41.21,56.2,4359,1579]
["Columbia, SC Metropolitan Statistical Area",17900,46.01,63.9,2428,2208]
["Columbus, GA-AL Metropolitan Statistical Area",17980,62.51,65.900000000000006,1866,2422]
["Columbus, IN Metropolitan Statistical Area",18020,43.73,53.9,4933,1306]
["Columbus, OH Metropolitan Statistical Area",18140,40.26,53.6,4840,1257]
["Corpus Christi, TX Metropolitan Statistical Area",18580,25.31,73.3,600,3807]
["Corvallis, OR Metropolitan Statistical Area",18700,34.74,52.6,4712,257]
["Crestview-Fort Walton Beach-Destin, FL Metropolitan Statistical Area",18880,"-","-","-","-"]
["Cumberland, MD-WV Metropolitan Statistical Area",19060,44.38,58,4025,1705]
["Dallas-Fort Worth-Arlington, TX Metropolitan Statistical Area",19100,18.77,68.349999999999994,1651.5,3216]
["Dalton, GA Metropolitan Statistical Area",19140,46.27,61.2,3026,1835]
["Danville, IL Metropolitan Statistical Area",19180,43.73,53.9,4933,1306]
["Danville, VA Metropolitan Statistical Area",19260,37.81,56,4052,1173]
["Davenport-Moline-Rock Island, IA-IL Metropolitan Statistical Area",19340,17.86,52.7,5537,1342]
["Dayton, OH Metropolitan Statistical Area",19380,45.28,52,5249,1075]
["Decatur, AL Metropolitan Statistical Area",19460,39.65,61.8,2996,1967]
["Decatur, IL Metropolitan Statistical Area",19500,31.63,54.4,4894,1426]
["Deltona-Daytona Beach-Ormond Beach, FL Metropolitan Statistical Area",19660,65.77,70.900000000000006,711,2995]
["Denver-Aurora-Broomfield, CO Metropolitan Statistical Area",19740,12.79,51.5,5440,927]
["Des Moines-West Des Moines, IA Metropolitan Statistical Area",19780,28.05,52.4,5500,1329]
["Detroit-Warren-Livonia, MI Metropolitan Statistical Area",19820,28.3,50.8,5525,1109]
["Dothan, AL Metropolitan Statistical Area",20020,49.54,65.400000000000006,2050,2331]
["Dover, DE Metropolitan Statistical Area",20100,43.8,55.5,3971,1242]
["Dubuque, IA Metropolitan Statistical Area",20220,25.48,48.4,6555,839]
["Duluth, MN-WI Metropolitan Statistical Area",20260,32.39,40.9,8282,297]
["Durham-Chapel Hill, NC Metropolitan Statistical Area",20500,37.549999999999997,60.9,3032,1921]
["Eau Claire, WI Metropolitan Statistical Area",20740,7.37,70,1751,3565]
["El Centro, CA Metropolitan Statistical Area",20940,14.11,64.2,1058,652]
["El Paso, TX Metropolitan Statistical Area",21340,12.87,65.7,1925,2546]
["Elizabethtown, KY Metropolitan Statistical Area",21060,39.86,58.5,3830,1806]
["Elkhart-Goshen, IN Metropolitan Statistical Area",21140,27.31,50.6,5792,1051]
["Elmira, NY Metropolitan Statistical Area",21300,41.39,47.2,6638,679]
["Erie, PA Metropolitan Statistical Area",21500,40.17,50,5597,919]
["Eugene-Springfield, OR Metropolitan Statistical Area",21660,34.74,52.6,4712,257]
["Evansville, IN-KY Metropolitan Statistical Area",21780,41.17,57.1,4107,1544]
["Fairbanks, AK Metropolitan Statistical Area",21820,11.8,28.9,14103,50]
["Fajardo, PR Metropolitan Statistical Area",21940,77.28,80.7,0,5821]
["Fargo, ND-MN Metropolitan Statistical Area",22020,30.44,43.6,7818,563]
["Farmington, NM Metropolitan Statistical Area",22140,7.96,43.6,7701,95]
["Fayetteville, NC Metropolitan Statistical Area",22180,37.549999999999997,60.9,3032,1921]
["Fayetteville-Springdale-Rogers, AR-MO Metropolitan Statistical Area",22220,30.72,63.2,2773,2356]
["Flagstaff, AZ Metropolitan Statistical Area",22380,24.01,46.7,6524,109]
["Flint, MI Metropolitan Statistical Area",22420,28.96,48,6314,779]
["Florence, SC Metropolitan Statistical Area",22500,46.01,63.9,2428,2208]
["Florence-Muscle Shoals, AL Metropolitan Statistical Area",22520,39.65,61.8,2996,1967]
["Fond du Lac, WI Metropolitan Statistical Area",22540,24.7,48.3,6587,846]
["Fort Collins-Loveland, CO Metropolitan Statistical Area",22660,15.83,47.8,6489,443]
["Fort Smith, AR-OK Metropolitan Statistical Area",22900,30.72,63.2,2773,2356]
["Fort Wayne, IN Metropolitan Statistical Area",23060,31.94,50.7,5578,1016]
["Fresno, CA Metropolitan Statistical Area",23420,11.68,65.099999999999994,2162,2073]
["Gadsden, AL Metropolitan Statistical Area",23460,49.2,63.3,2498,2091]
["Gainesville, FL Metropolitan Statistical Area",23540,49.98,69,1217,2724]
["Gainesville, GA Metropolitan Statistical Area",23580,58.42,62,2640,1820]
["Glens Falls, NY Metropolitan Statistical Area",24020,47.72,49.2,5997,925]
["Goldsboro, NC Metropolitan Statistical Area",24140,69.33,63.7,2325,2133]
["Grand Forks, ND-MN Metropolitan Statistical Area",24220,24.64,40.5,8657,410]
["Grand Junction, CO Metropolitan Statistical Area",24300,11.82,53.8,5075,1109]
["Grand Rapids-Wyoming, MI Metropolitan Statistical Area",24340,36.53,49.1,6038,902]
["Great Falls, MT Metropolitan Statistical Area",24500,15.65,45,6882,309]
["Greeley, CO Metropolitan Statistical Area",24540,12.79,51.5,5440,927]
["Green Bay, WI Metropolitan Statistical Area",24580,26.22,46.3,6886,648]
["Greensboro-High Point, NC Metropolitan Statistical Area",24660,33.659999999999997,59.6,3203,1635]
["Greenville, NC Metropolitan Statistical Area",24780,37.549999999999997,60.9,3032,1921]
["Greenville-Mauldin-Easley, SC Metropolitan Statistical Area",24860,53.14,61.3,2813,1761]
["Guayama, PR Metropolitan Statistical Area",25020,77.28,80.7,0,5821]
["Gulfport-Biloxi, MS Metropolitan Statistical Area",25060,73.83,67.7,1470,2599]
["Hagerstown-Martinsburg, MD-WV Metropolitan Statistical Area",25180,44.38,58,4025,1705]
["Hanford-Corcoran, CA Metropolitan Statistical Area",25260,11.68,65.099999999999994,2162,2073]
["Harrisburg-Carlisle, PA Metropolitan Statistical Area",25420,38.770000000000003,54.3,4719,1343]
["Harrisonburg, VA Metropolitan Statistical Area",25500,41.4,52.5,5306,855]
["Hartford-West Hartford-East Hartford, CT Metropolitan Statistical Area",25540,50.5,5684,1013,69.900000000000006]
["Hattiesburg, MS Metropolitan Statistical Area",25620,73.83,67.7,1470,2599]
["Hickory-Lenoir-Morganton, NC Metropolitan Statistical Area",25860,41.88,60.4,3068,1665]
["Hinesville-Fort Stewart, GA Metropolitan Statistical Area",25980,46.03,65.900000000000006,1821,2387]
["Holland-Grand Haven, MI Metropolitan Statistical Area",26100,36.53,49.1,6038,902]
["Honolulu, HI Metropolitan Statistical Area",26180,15.6,78.400000000000006,0,4970]
["Hot Springs, AR Metropolitan Statistical Area",26300,36.19,64,2593,2413]
["Houma-Bayou Cane-Thibodaux, LA Metropolitan Statistical Area",26380,53,70.400000000000006,1022,3184]
["Houston-Sugar Land-Baytown, TX Metropolitan Statistical Area",26420,41.21,70.400000000000006,1121,3292]
["Huntington-Ashland, WV-KY-OH Metropolitan Statistical Area",26580,37.01,57,4072,1532]
["Huntsville, AL Metropolitan Statistical Area",26620,39.65,61.8,2996,1967]
["Idaho Falls, ID Metropolitan Statistical Area",26820,15.42,46.1,6840,390]
["Indianapolis-Carmel, IN Metropolitan Statistical Area",26900,43.73,53.9,4933,1306]
["Iowa City, IA Metropolitan Statistical Area",26980,25.48,48.4,6555,839]
["Ithaca, NY Metropolitan Statistical Area",27060,41.39,47.2,6638,679]
["Jackson, MI Metropolitan Statistical Area",27100,32.31,49.2,6089,916]
["Jackson, MS Metropolitan Statistical Area",27140,52.17,65.099999999999994,2154,2403]
["Jackson, TN Metropolitan Statistical Area",27180,40.01,64.599999999999994,2651,2581]
["Jacksonville, FL Metropolitan Statistical Area",27260,64.45,68.400000000000006,1277,2683]
["Jacksonville, NC Metropolitan Statistical Area",27340,69.33,63.7,2325,2133]
["Janesville, WI Metropolitan Statistical Area",27500,23.63,50,6074,1034]
["Jefferson City, MO Metropolitan Statistical Area",27620,41.21,56.2,4359,1579]
["Johnson City, TN Metropolitan Statistical Area",27740,37.549999999999997,56.4,4036,1160]
["Johnstown, PA Metropolitan Statistical Area",27780,41.23,51.6,5385,946]
["Jonesboro, AR Metropolitan Statistical Area",27860,40.01,64.599999999999994,2651,2581]
["Joplin, MO Metropolitan Statistical Area",27900,28.21,62,2936,2320]
["Kalamazoo-Portage, MI Metropolitan Statistical Area",28020,27.31,50.6,5792,1051]
["Kankakee-Bradley, IL Metropolitan Statistical Area",28100,24.09,51.2,5697,1166]
["Kansas City, MO-KS Metropolitan Statistical Area",28140,44.14,56.1,4196,1635]
["Kennewick-Pasco-Richland, WA Metropolitan Statistical Area",28420,11.66,51.8,5245,600]
["Killeen-Temple-Fort Hood, TX Metropolitan Statistical Area",28660,23.25,68,1640,3025]
["Kingsport-Bristol-Bristol, TN-VA Metropolitan Statistical Area",28700,37.549999999999997,56.4,4036,1160]
["Kingston, NY Metropolitan Statistical Area",28740,"-","-","-","-"]
["Knoxville, TN Metropolitan Statistical Area",28940,38.43,59.6,3477,1593]
["Kokomo, IN Metropolitan Statistical Area",29020,43.73,53.9,4933,1306]
["La Crosse, WI-MN Metropolitan Statistical Area",29100,30.31,49,6385,1017]
["Lafayette, IN Metropolitan Statistical Area",29140,43.73,53.9,4933,1306]
["Lafayette, LA Metropolitan Statistical Area",29180,47.53,68.8,1347,2920]
["Lake Charles, LA Metropolitan Statistical Area",29340,45.79,69.599999999999994,1251,3095]
["Lake Havasu City-Kingman, AZ Metropolitan Statistical Area",29420,7.37,70,1751,3565]
["Lakeland-Winter Haven, FL Metropolitan Statistical Area",29460,60.51,72.7,499,3424]
["Lancaster, PA Metropolitan Statistical Area",29540,38.770000000000003,54.3,4719,1343]
["Lansing-East Lansing, MI Metropolitan Statistical Area",29620,32.31,49.2,6089,916]
["Laredo, TX Metropolitan Statistical Area",29700,25.31,73.3,600,3807]
["Las Cruces, NM Metropolitan Statistical Area",29740,12.87,65.7,1925,2546]
["Las Vegas-Paradise, NV Metropolitan Statistical Area",29820,7.37,70,1751,3565]
["Lawrence, KS Metropolitan Statistical Area",29940,48.62,56,4415,1628]
["Lawton, OK Metropolitan Statistical Area",30020,28.32,64.599999999999994,2214,2561]
["Lebanon, PA Metropolitan Statistical Area",30140,38.770000000000003,54.3,4719,1343]
["Lewiston, ID-WA Metropolitan Statistical Area",30300,11.76,53.6,4850,835]
["Lewiston-Auburn, ME Metropolitan Statistical Area",30340,66.400000000000006,46.3,6491,484]
["Lexington-Fayette, KY Metropolitan Statistical Area",30460,33.520000000000003,56.4,4312,1456]
["Lima, OH Metropolitan Statistical Area",30620,45.28,52,5249,1075]
["Lincoln, NE Metropolitan Statistical Area",30700,24.59,52.8,5370,1432]
["Little Rock-North Little Rock-Conway, AR Metropolitan Statistical Area",30780,36.19,64,2593,2413]
["Logan, UT-ID Metropolitan Statistical Area",30860,16.88,53.3,5203,1196]
["Longview, TX Metropolitan Statistical Area",30980,32.979999999999997,67.8,1752,2999]
["Longview, WA Metropolitan Statistical Area",31020,69.680000000000007,52,4879,16]
["Los Angeles-Long Beach-Santa Ana, CA Metropolitan Statistical Area",31100,26.61,65.099999999999994,1090,1013]
["Louisville/Jefferson County, KY-IN Metropolitan Statistical Area",31140,39.86,58.5,3830,1806]
["Lubbock, TX Metropolitan Statistical Area",31180,15.04,61.3,2812,1925]
["Lynchburg, VA Metropolitan Statistical Area",31340,37.81,56,4052,1173]
["Macon, GA Metropolitan Statistical Area",31420,47.43,65.3,2215,2388]
["Madera-Chowchilla, CA Metropolitan Statistical Area",31460,11.68,65.099999999999994,2162,2073]
["Madison, WI Metropolitan Statistical Area",31540,24.7,48.3,6587,846]
["Manchester-Nashua, NH Metropolitan Statistical Area",31700,57.2,46.3,6723,619]
["Manhattan, KS Metropolitan Statistical Area",31740,26.76,55.2,4687,1617]
["Mankato-North Mankato, MN Metropolitan Statistical Area",31860,33.409999999999997,48.2,6611,1001]
["Mansfield, OH Metropolitan Statistical Area",31900,38.17,49.7,5747,839]
["Mayagüez, PR Metropolitan Statistical Area",32420,77.28,80.7,0,5821]
["McAllen-Edinburg-Mission, TX Metropolitan Statistical Area",32580,14.41,75.8,383,4385]
["Medford, OR Metropolitan Statistical Area",32780,23.42,55.6,4210,855]
["Memphis, TN-MS-AR Metropolitan Statistical Area",32820,40.01,64.599999999999994,2651,2581]
["Merced, CA Metropolitan Statistical Area",32900,15.72,63,2238,1478]
["Miami-Fort Lauderdale-Pompano Beach, FL Metropolitan Statistical Area",33100,68.209999999999994,76.7,105,4449]
["Michigan City-La Porte, IN Metropolitan Statistical Area",33140,27.31,50.6,5792,1051]
["Midland, TX Metropolitan Statistical Area",33260,13.98,63.8,2293,2272]
["Milwaukee-Waukesha-West Allis, WI Metropolitan Statistical Area",33340,25.92,49.2,6155,951]
["Minneapolis-St. Paul-Bloomington, MN-WI Metropolitan Statistical Area",33460,33.409999999999997,48.2,6611,1001]
["Missoula, MT Metropolitan Statistical Area",33540,15.61,44.8,7088,311]
["Mobile, AL Metropolitan Statistical Area",33660,73.83,67.7,1470,2599]
["Modesto, CA Metropolitan Statistical Area",33700,15.72,63,2238,1478]
["Monroe, LA Metropolitan Statistical Area",33740,32.979999999999997,67.8,1752,2999]
["Monroe, MI Metropolitan Statistical Area",33780,31.57,50.6,5543,1044]
["Montgomery, AL Metropolitan Statistical Area",33860,49.54,65.400000000000006,2050,2331]
["Morgantown, WV Metropolitan Statistical Area",34060,41.4,52.5,5306,855]
["Morristown, TN Metropolitan Statistical Area",34100,38.43,59.6,3477,1593]
["Mount Vernon-Anacortes, WA Metropolitan Statistical Area",34580,35.44,52.9,4442,162]
["Muncie, IN Metropolitan Statistical Area",34620,43.73,53.9,4933,1306]
["Muskegon-Norton Shores, MI Metropolitan Statistical Area",34740,29.65,48.9,6074,790]
["Myrtle Beach-North Myrtle Beach-Conway, SC Metropolitan Statistical Area",34820,69.33,63.7,2325,2133]
["Napa, CA Metropolitan Statistical Area",34900,14.11,64.2,1058,652]
["Naples-Marco Island, FL Metropolitan Statistical Area",34940,74.459999999999994,74.400000000000006,287,3800]
["Nashville-Davidson--Murfreesboro--Franklin, TN Metropolitan Statistical Area",34980,39.31,60.6,3322,1950]
["New Haven-Milford, CT Metropolitan Statistical Area",35300,46,53,5030,1062]
["New Orleans-Metairie-Kenner, LA Metropolitan Statistical Area",35380,53,70.400000000000006,1022,3184]
["New York-Northern New Jersey-Long Island, NY-NJ-PA Metropolitan Statistical Area",35620,55.97,55.8,4261,1472]
["Niles-Benton Harbor, MI Metropolitan Statistical Area",35660,27.31,50.6,5792,1051]
["North Port-Bradenton-Sarasota, FL Metropolitan Statistical Area",35840,"-","-","-","-"]
["Norwich-New London, CT Metropolitan Statistical Area",35980,57.92,51.6,5200,1025]
["Ocala, FL Metropolitan Statistical Area",36100,49.98,69,1217,2724]
["Ocean City, NJ Metropolitan Statistical Area",36140,43.8,55.5,3971,1242]
["Odessa, TX Metropolitan Statistical Area",36220,13.98,63.8,2293,2272]
["Ogden-Clearfield, UT Metropolitan Statistical Area",36260,16.88,53.3,5203,1196]
["Oklahoma City, OK Metropolitan Statistical Area",36420,23.6,61.8,2898,2129]
["Olympia, WA Metropolitan Statistical Area",36500,47.57,50.9,5232,77]
["Omaha-Council Bluffs, NE-IA Metropolitan Statistical Area",36540,23.43,52.9,5341,1469]
["Orlando-Kissimmee-Sanford, FL Metropolitan Statistical Area",36740,60.51,72.7,499,3424]
["Oshkosh-Neenah, WI Metropolitan Statistical Area",36780,26.22,46.3,6886,648]
["Owensboro, KY Metropolitan Statistical Area",36980,41.17,57.1,4107,1544]
["Oxnard-Thousand Oaks-Ventura, CA Metropolitan Statistical Area",37100,18.809999999999999,63.1,1217,517]
["Palm Bay-Melbourne-Titusville, FL Metropolitan Statistical Area",37340,57.41,73.099999999999994,470,3494]
["Palm Coast, FL Metropolitan Statistical Area",37380,65.77,70.900000000000006,711,2995]
["Panama City-Lynn Haven-Panama City Beach, FL Metropolitan Statistical Area",37460,68.28,68.2,1329,2752]
["Parkersburg-Marietta-Vienna, WV-OH Metropolitan Statistical Area",37620,41.61,56.2,4168,1304]
["Pascagoula, MS Metropolitan Statistical Area",37700,73.83,67.7,1470,2599]
["Pensacola-Ferry Pass-Brent, FL Metropolitan Statistical Area",37860,87.32,68.7,1196,2763]
["Peoria, IL Metropolitan Statistical Area",37900,25.42,53.5,5249,1432]
["Philadelphia-Camden-Wilmington, PA-NJ-DE-MD Metropolitan Statistical Area",37980,42.22,56,4154,1538]
["Phoenix-Mesa-Glendale, AZ Metropolitan Statistical Area",38060,7.04,75.599999999999994,749,4709]
["Pine Bluff, AR Metropolitan Statistical Area",38220,36.19,64,2593,2413]
["Pittsburgh, PA Metropolitan Statistical Area",38300,41.23,51.6,5385,946]
["Pittsfield, MA Metropolitan Statistical Area",38340,50.5,5684,1013,69.900000000000006]
["Pocatello, ID Metropolitan Statistical Area",38540,15.42,46.1,6840,390]
["Ponce, PR Metropolitan Statistical Area",38660,77.28,80.7,0,5821]
["Port St. Lucie, FL Metropolitan Statistical Area",38940,57.41,73.099999999999994,470,3494]
["Portland-South Portland-Biddeford, ME Metropolitan Statistical Area",38860,66.400000000000006,46.3,6491,484]
["Portland-Vancouver-Hillsboro, OR-WA Metropolitan Statistical Area",38900,36.1,54.5,4140,439]
["Poughkeepsie-Newburgh-Middletown, NY Metropolitan Statistical Area",39100,46,53,5030,1062]
["Prescott, AZ Metropolitan Statistical Area",39140,24.01,46.7,6524,109]
["Providence-New Bedford-Fall River, RI-MA Metropolitan Statistical Area",39300,57.92,51.6,5200,1025]
["Provo-Orem, UT Metropolitan Statistical Area",39340,16.88,53.3,5203,1196]
["Pueblo, CO Metropolitan Statistical Area",39380,11.15,53.1,5101,1022]
["Punta Gorda, FL Metropolitan Statistical Area",39460,74.459999999999994,74.400000000000006,287,3800]
["Racine, WI Metropolitan Statistical Area",39540,25.92,49.2,6155,951]
["Raleigh-Cary, NC Metropolitan Statistical Area",39580,37.549999999999997,60.9,3032,1921]
["Rapid City, SD Metropolitan Statistical Area",39660,14.41,49,6227,830]
["Reading, PA Metropolitan Statistical Area",39740,51.35,52.1,5100,1098]
["Redding, CA Metropolitan Statistical Area",39820,39.299999999999997,62.6,2772,1758]
["Reno-Sparks, NV Metropolitan Statistical Area",39900,9.39,53.8,4670,963]
["Richmond, VA Metropolitan Statistical Area",40060,41.54,59.8,3360,1838]
["Riverside-San Bernardino-Ontario, CA Metropolitan Statistical Area",40140,"-","-","-","-"]
["Roanoke, VA Metropolitan Statistical Area",40220,37.869999999999997,57.6,3655,1342]
["Rochester, MN Metropolitan Statistical Area",40340,33.39,46.3,6979,702]
["Rochester, NY Metropolitan Statistical Area",40380,35.43,48.5,5787,808]
["Rockford, IL Metropolitan Statistical Area",40420,23.63,50,6074,1034]
["Rocky Mount, NC Metropolitan Statistical Area",40580,37.549999999999997,60.9,3032,1921]
["Rome, GA Metropolitan Statistical Area",40660,46.27,61.2,3026,1835]
["Sacramento--Arden-Arcade--Roseville, CA Metropolitan Statistical Area",40900,22.17,61.4,2504,1177]
["Saginaw-Saginaw Township North, MI Metropolitan Statistical Area",40980,28.96,48,6314,779]
["Salem, OR Metropolitan Statistical Area",41420,38.29,52.9,4582,316]
["Salinas, CA Metropolitan Statistical Area",41500,26.99,58.7,2560,68]
["Salisbury, MD Metropolitan Statistical Area",41540,36.14,55.9,4325.5,1508.5]
["Salt Lake City, UT Metropolitan Statistical Area",41620,16.88,53.3,5203,1196]
["San Angelo, TX Metropolitan Statistical Area",41660,20.38,65.2,1961,2421]
["San Antonio-New Braunfels, TX Metropolitan Statistical Area",41700,16.54,70.3,1085,3321]
["San Diego-Carlsbad-San Marcos, CA Metropolitan Statistical Area",41740,14.11,64.2,1058,652]
["San Francisco-Oakland-Fremont, CA Metropolitan Statistical Area",41860,26.99,58.7,2560,68]
["San Germán-Cabo Rojo, PR Metropolitan Statistical Area",41900,77.28,80.7,0,5821]
["San Jose-Sunnyvale-Santa Clara, CA Metropolitan Statistical Area",41940,26.99,58.7,2560,68]
["San Juan-Caguas-Guaynabo, PR Metropolitan Statistical Area",41980,77.28,80.7,0,5821]
["San Luis Obispo-Paso Robles, CA Metropolitan Statistical Area",42020,16.440000000000001,58.1,2575,56]
["Sandusky, OH Metropolitan Statistical Area",41780,39.869999999999997,51,5438,1018]
["Santa Barbara-Santa Maria-Goleta, CA Metropolitan Statistical Area",42060,16.440000000000001,58.1,2575,56]
["Santa Cruz-Watsonville, CA Metropolitan Statistical Area",42100,26.99,58.7,2560,68]
["Santa Fe, NM Metropolitan Statistical Area",42140,11.42,58.5,3608,1558]
["Santa Rosa-Petaluma, CA Metropolitan Statistical Area",42220,26.99,58.7,2560,68]
["Savannah, GA Metropolitan Statistical Area",42340,46.03,65.900000000000006,1821,2387]
["Scranton--Wilkes-Barre, PA Metropolitan Statistical Area",42540,36.68,50.5,5681,1066]
["Seattle-Tacoma-Bellevue, WA Metropolitan Statistical Area",42660,35.44,52.9,4442,162]
["Sebastian-Vero Beach, FL Metropolitan Statistical Area",42680,57.41,73.099999999999994,470,3494]
["Sheboygan, WI Metropolitan Statistical Area",43100,13.98,63.8,2293,2272]
["Sherman-Denison, TX Metropolitan Statistical Area",43300,18.77,68.349999999999994,1651.5,3216]
["Shreveport-Bossier City, LA Metropolitan Statistical Area",43340,32.979999999999997,67.8,1752,2999]
["Sioux City, IA-NE-SD Metropolitan Statistical Area",43580,26.03,51.3,6055,1311]
["Sioux Falls, SD Metropolitan Statistical Area",43620,31.71,47.9,6668,862]
["South Bend-Mishawaka, IN-MI Metropolitan Statistical Area",43780,27.31,50.6,5792,1051]
["Spartanburg, SC Metropolitan Statistical Area",43900,53.14,61.3,2813,1761]
["Spokane, WA Metropolitan Statistical Area",44060,17.38,47.8,6524,409]
["Springfield, IL Metropolitan Statistical Area",44100,31.63,54.4,4894,1426]
["Springfield, MA Metropolitan Statistical Area",44140,50.5,5684,1013,69.900000000000006]
["Springfield, MO Metropolitan Statistical Area",44180,35.32,57.9,3915,1759]
["Springfield, OH Metropolitan Statistical Area",44220,45.28,52,5249,1075]
["St. Cloud, MN Metropolitan Statistical Area",41060,32.869999999999997,45.1,7418,636]
["St. George, UT Metropolitan Statistical Area",41100,7.37,70,1751,3565]
["St. Joseph, MO-KS Metropolitan Statistical Area",41140,44.14,56.1,4196,1635]
["St. Louis, MO-IL Metropolitan Statistical Area",41180,37.85,58,4090,1893]
["State College, PA Metropolitan Statistical Area",44300,48.12,50.9,"-",978]
["Steubenville-Weirton, OH-WV Metropolitan Statistical Area",44600,"-","-","-","-"]
["Stockton, CA Metropolitan Statistical Area",44700,15.72,63,2238,1478]
["Sumter, SC Metropolitan Statistical Area",44940,46.01,63.9,2428,2208]
["Syracuse, NY Metropolitan Statistical Area",45060,40.1,49.1,6045,930]
["Tallahassee, FL Metropolitan Statistical Area",45220,68.28,68.2,1329,2752]
["Tampa-St. Petersburg-Clearwater, FL Metropolitan Statistical Area",45300,38.950000000000003,73,523,3521]
["Terre Haute, IN Metropolitan Statistical Area",45460,43.73,53.9,4933,1306]
["Texarkana, TX-Texarkana, AR Metropolitan Statistical Area",45500,32.979999999999997,67.8,1752,2999]
["Toledo, OH Metropolitan Statistical Area",45780,31.57,50.6,5543,1044]
["Topeka, KS Metropolitan Statistical Area",45820,48.62,56,4415,1628]
["Trenton-Ewing, NJ Metropolitan Statistical Area",45940,44.14,55.4,4358,1535]
["Tucson, AZ Metropolitan Statistical Area",46060,9.57,70.7,1163,3413]
["Tulsa, OK Metropolitan Statistical Area",46140,28.21,62,2936,2320]
["Tuscaloosa, AL Metropolitan Statistical Area",46220,49.2,63.3,2498,2091]
["Tyler, TX Metropolitan Statistical Area",46340,32.979999999999997,67.8,1752,2999]
["Utica-Rome, NY Metropolitan Statistical Area",46540,40.1,49.1,6045,930]
["Valdosta, GA Metropolitan Statistical Area",46660,68.28,68.2,1329,2752]
["Vallejo-Fairfield, CA Metropolitan Statistical Area",46700,14.11,64.2,1058,652]
["Victoria, TX Metropolitan Statistical Area",47020,34.93,70.8,1064,3335]
["Vineland-Millville-Bridgeton, NJ Metropolitan Statistical Area",47220,40.25,54.6,4388,1306]
["Virginia Beach-Norfolk-Newport News, VA-NC Metropolitan Statistical Area",47260,36.14,55.9,4325.5,1508.5]
["Visalia-Porterville, CA Metropolitan Statistical Area",47300,7.99,65.5,1981,2120]
["Waco, TX Metropolitan Statistical Area",47380,23.25,68,1640,3025]
["Warner Robins, GA Metropolitan Statistical Area",47580,47.43,65.3,2215,2388]
["Washington-Arlington-Alexandria, DC-VA-MD-WV Metropolitan Statistical Area",47900,44.38,58,4025,1705]
["Waterloo-Cedar Falls, IA Metropolitan Statistical Area",47940,30.84,48.3,6607,855]
["Wausau, WI Metropolitan Statistical Area",48140,26.22,46.3,6886,648]
["Wenatchee-East Wenatchee, WA Metropolitan Statistical Area",48300,35.44,52.9,4442,162]
["Wheeling, WV-OH Metropolitan Statistical Area",48540,41.23,51.6,5385,946]
["Wichita Falls, TX Metropolitan Statistical Area",48660,28.32,64.599999999999994,2214,2561]
["Wichita, KS Metropolitan Statistical Area",48620,36.71,57.9,3906,1845]
["Williamsport, PA Metropolitan Statistical Area",48700,48.12,50.9,"-",978]
["Wilmington, NC Metropolitan Statistical Area",48900,69.33,63.7,2325,2133]
["Winchester, VA-WV Metropolitan Statistical Area",49020,44.38,58,4025,1705]
["Winston-Salem, NC Metropolitan Statistical Area",49180,33.659999999999997,59.6,3203,1635]
["Worcester, MA Metropolitan Statistical Area",49340,59.58,48.4,6166,728]
["Yakima, WA Metropolitan Statistical Area",49420,8.5500000000000007,49.8,5991,487]
["Yauco, PR Metropolitan Statistical Area",49500,77.28,80.7,0,5821]
["York-Hanover, PA Metropolitan Statistical Area",49620,38.770000000000003,54.3,4719,1343]
["Youngstown-Warren-Boardman, OH-PA Metropolitan Statistical Area",49660,40.409999999999997,49.4,5724,723]
["Yuba City, CA Metropolitan Statistical Area",49700,14.11,64.2,1058,652]
["Yuma, AZ Metropolitan Statistical Area",49740,"-","-","-","-"]

{"sheet":"HH Travel Model","index":27,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,2,1,2],[0,1,1,1],[0,0,1,0],[9,0,11,0],[12,0,34,0],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1],[25,1,27,1],[28,1,30,1],[31,1,33,1],[2,0,7,0]]}
["Variable Type","Variable","GIS Root Field Name","Probability of VMT","VMT","Vehicle Trips","Probability of Walk Trips","Walk Trips","Probability of Bike Trips","Bike Trips","Probability of Transit Trips","Transit"]
[null,null,null,"VMT_Prob","VMT","Auto_Trips","Walk_Trips_prob","Walk_Trips","Bike_Trips_prob","Bike_Trips","Trans_Trips_prob","Trans_Trips"]
["Output","Existing"]
[null,"Scenario 1"]
[null,"Scenario 2"]
[null,"Scenario 3"]
[null,"Scenario 4"]
[null,"Scenario 5"]
["Constant","Constant",null,"3.12","2.83","1.12","-3.55","0.467","-5.35","0.617","-4.38","0.549"]
["Household Variables ","Household Size ","AVG_HH_SIZE","0.423","0.124","0.294","0.581","0.237","0.319","0.112","0.246","0.161"]
[null,"Number of Employed Workers in the Household ","AVG_HH_WORKERS","0.240","0.231","0.0525","-0.0017","-0.0922","0.302","-0.0011","0.185","-0.0495"]
[null,"Household Income ","AVG_HH_INC ","0.0136+","0.0027+","0.0019+",null,"-0.0012+","-0.0019+",null,"-0.0042+","-0.0008+"]
["Accessibility Variables ","Activity Density within ¼, ½, and 1 miles (Pop + Emp / Developed Sq Mi)","ActDenQtrMi ",null,null,null,null,null,null,null,"0.0029+"]
[null,null,"ActDenHalfMi "]
[null,null,"ActDen1Mi","-0.0151+",null,"-0.0111+","0.0228+","0.0028+",null,"0.0037+"]
[null,"Job-Population Balance within ¼, ½, and 1 miles ","JobPopBalQtrMi "]
[null,null,"JobPopBalHalfMi ",null,null,null,null,null,"0.466",null,null,"0.114"]
[null,null,"JobPopBal1Mi",null,null,null,null,null,null,null,"0.422"]
[null,"Land Use Entropy (Mix) within ¼, ½, and 1 miles ","LU_MIX_QTRMi ",null,null,"-0.0831",null,null,"0.484"]
[null,null,"LU_MIX_HALFMi ","-1.20",null,null,"0.366",null,null,null,null,"0.270"]
[null,null,"LU_MIX_1Mi",null,"-0.218",null,null,"0.219",null,null,"0.530"]
[null,"Percent of Regional Employees/Jobs Accessible within a 10, 20 and 30 Minute Auto Trip ","PctRegEmp10MinA",null,"-0.0068",null,null,"0.0051"]
[null,null,"PctRegEmp20MinA",null,null,"0.0021"]
[null,null,"PctRegEmp30MinA"]
[null,"Percent of Regional Employees/Jobs Accessible within a 30 Minute Transit Trip ","PctRegEmp30MinT ","-0.0174","-0.0021",null,"0.0121",null,"0.0070",null,"0.0113"]
[null,"Intersection Density within ¼, ½, and 1 miles (Intersections / Developed Sq Mi)","IntDenQtrMi "]
[null,null,"IntDenHalfMi ",null,null,"-0.00067","0.0127",null,"0.0010"]
[null,null,"IntDen1Mi ","-0.0167","-0.0016",null,null,null,null,null,"0.0024"]
[null,"Percent of 4-way Intersections within ¼, ½, and 1 miles (4-Way Intersections / Intersections by Neighborhood)","Pct4WayIntQtrMi"]
[null,null,"Pct4WayIntHalfMi",null,null,null,null,"0.0020","0.0166"]
[null,null,"Pct4WayInt1Mi ",null,"-0.0040",null,null,null,null,"0.0058","0.0064"]
[null,"Transit Stop Density within ¼, ½, and 1 miles (Transit Stops / Developed Sq Mi)","TransStopDenQtrMi ",null,null,null,null,"0.0006",null,null,"0.0026"]
[null,null,"TransStopDenHalfMi ","-0.0057",null,"-0.0012","0.0013"]
[null,null,"TransStopDen1Mi "]
[null,"Rail Stops within a ½ mile (Rail Stops / Developed Sq Mi)","RailTransStopHalfMi ",null,null,"-0.0181",null,null,null,null,"0.0402"]

{"sheet":"Travel App Link","index":28,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"MXD Travel App Inputs","Existing",null,{"$f":"IF(ScenarioName1=\"\",\"Scenario 1\",ScenarioName1)","v":"Scenario 1"},null,{"$f":"IF(ScenarioName2=\"\",\"Scenario 2\",ScenarioName2)","v":"Scenario 2"},null,{"$f":"IF(ScenarioName3=\"\",\"Scenario 3\",ScenarioName3)","v":"Scenario 3"},null,{"$f":"IF(ScenarioName4=\"\",\"Scenario 4\",ScenarioName4)","v":"Scenario 4"},null,{"$f":"IF(ScenarioName5=\"\",\"Scenario 5\",ScenarioName5)","v":"Scenario 5"}]
[null,"Land Use Characteristics"]
[null,"Employees in Study Area",{"$f":"'Summary Total'!B172","v":0},null,{"$f":"'Summary Total'!D172","v":0},null,{"$f":"'Summary Total'!F172","v":0},null,{"$f":"'Summary Total'!H172","v":0},null,{"$f":"'Summary Total'!J172","v":0},null,{"$f":"'Summary Total'!L172","v":0}]
[null,"New Employees in Study Area",null,null,{"$f":"'Summary New'!B434","v":0},null,{"$f":"'Summary New'!D434","v":0},null,{"$f":"'Summary New'!F434","v":0},null,{"$f":"'Summary New'!H434","v":0},null,{"$f":"'Summary New'!J434","v":0}]
[null,"Population in Study Area",{"$f":"'Summary Total'!B86","v":0},null,{"$f":"'Summary Total'!D86","v":25.416666666666664},null,{"$f":"'Summary Total'!F86","v":0},null,{"$f":"'Summary Total'!H86","v":0},null,{"$f":"'Summary Total'!J86","v":0},null,{"$f":"'Summary Total'!L86","v":0}]
[null,"Area (acres)",{"$f":"'Summary Total'!B8","v":0},null,{"$f":"'Summary Total'!D8","v":0},null,{"$f":"'Summary Total'!F8","v":0},null,{"$f":"'Summary Total'!H8","v":0},null,{"$f":"'Summary Total'!J8","v":0},null,{"$f":"'Summary Total'!L8","v":0}]
[null,"Developed Land Area Mix (Sq Ft)"]
[null,"Mixed Use Area (Sq Ft)",{"$f":"'Summary Total'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Summary Total'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Summary Total'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Summary Total'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Summary Total'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Summary Total'!#REF!","v":{"$error":"#REF!"}}]
[null,"Residential Land Area Amount (sq ft)",{"$f":"SUM('Summary Total'!B37:B40)","v":0},null,{"$f":"SUM('Summary Total'!D37:D40)","v":87120},null,{"$f":"SUM('Summary Total'!F37:F40)","v":0},null,{"$f":"SUM('Summary Total'!H37:H40)","v":0},null,{"$f":"SUM('Summary Total'!J37:J40)","v":0},null,{"$f":"SUM('Summary Total'!L37:L40)","v":0}]
[null,"Retail Land Area (sq ft)",{"$f":"SUM('Summary Total'!B41,'Summary Total'!B46)","v":0},null,{"$f":"SUM('Summary Total'!D41,'Summary Total'!D46)","v":0},null,{"$f":"SUM('Summary Total'!F41,'Summary Total'!F46)","v":0},null,{"$f":"SUM('Summary Total'!H41,'Summary Total'!H46)","v":0},null,{"$f":"SUM('Summary Total'!J41,'Summary Total'!J46)","v":0},null,{"$f":"SUM('Summary Total'!L41,'Summary Total'!L46)","v":0}]
[null,"Office Land Area (sq ft)",{"$f":"SUM('Summary Total'!B42,'Summary Total'!B44,'Summary Total'!B45)","v":0},null,{"$f":"SUM('Summary Total'!D42,'Summary Total'!D44,'Summary Total'!D45)","v":0},null,{"$f":"SUM('Summary Total'!F42,'Summary Total'!F44,'Summary Total'!F45)","v":0},null,{"$f":"SUM('Summary Total'!H42,'Summary Total'!H44,'Summary Total'!H45)","v":0},null,{"$f":"SUM('Summary Total'!J42,'Summary Total'!J44,'Summary Total'!J45)","v":0},null,{"$f":"SUM('Summary Total'!L42,'Summary Total'!L44,'Summary Total'!L45)","v":0}]
[null,"Industrial Land Area (sq ft)",{"$f":"SUM('Summary Total'!B43,'Summary Total'!B47)","v":0},null,{"$f":"SUM('Summary Total'!D43,'Summary Total'!D47)","v":0},null,{"$f":"SUM('Summary Total'!F43,'Summary Total'!F47)","v":0},null,{"$f":"SUM('Summary Total'!H43,'Summary Total'!H47)","v":0},null,{"$f":"SUM('Summary Total'!J43,'Summary Total'!J47)","v":0},null,{"$f":"SUM('Summary Total'!L43,'Summary Total'!L47)","v":0}]
[null,"Residential Unit Mix"]
[null,"Single Family Residential (du)",{"$f":"SUM('Summary Total'!B133:B135)","v":0},null,{"$f":"SUM('Summary Total'!D133:D135)","v":0},null,{"$f":"SUM('Summary Total'!F133:F135)","v":0},null,{"$f":"SUM('Summary Total'!H133:H135)","v":0},null,{"$f":"SUM('Summary Total'!J133:J135)","v":0},null,{"$f":"SUM('Summary Total'!L133:L135)","v":0}]
[null,"Townhouse Residential (du)",{"$f":"'Summary Total'!B132","v":0},null,{"$f":"'Summary Total'!D132","v":0},null,{"$f":"'Summary Total'!F132","v":0},null,{"$f":"'Summary Total'!H132","v":0},null,{"$f":"'Summary Total'!J132","v":0},null,{"$f":"'Summary Total'!L132","v":0}]
[null,"Multi-Family Residential (du)",{"$f":"'Summary Total'!B131","v":0},null,{"$f":"'Summary Total'!D131","v":16.944444444444443},null,{"$f":"'Summary Total'!F131","v":0},null,{"$f":"'Summary Total'!H131","v":0},null,{"$f":"'Summary Total'!J131","v":0},null,{"$f":"'Summary Total'!L131","v":0}]
[null,"Mobile Home Residential (du)",{"$f":"'Summary Total'!B136","v":0},null,{"$f":"'Summary Total'!D136","v":-3.0501130000000001},null,{"$f":"'Summary Total'!F136","v":0},null,{"$f":"'Summary Total'!H136","v":0},null,{"$f":"'Summary Total'!J136","v":0},null,{"$f":"'Summary Total'!L136","v":0}]
[null,"Household Characteristics (Demographics)"]
[null,"Household Size (SF)",{"$f":"AVERAGE('Project Info'!C10:C12)","v":2.6},null,{"$f":"((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_1*SUM(SF_1,MH_1)))/SUM(TA_SF_EX,TA_MH_EX,SF_1,MH_1)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_2*SUM(SF_2,MH_2)))/SUM(TA_SF_EX,TA_MH_EX,SF_2,MH_2)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_3*SUM(SF_3,MH_3)))/SUM(TA_SF_EX,TA_MH_EX,SF_3,MH_3)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_4*SUM(SF_4,MH_4)))/SUM(TA_SF_EX,TA_MH_EX,SF_4,MH_4)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_5*SUM(SF_5,MH_5)))/SUM(TA_SF_EX,TA_MH_EX,SF_5,MH_5)","v":{"$error":"#DIV/0!"}}]
[null,"Household Size (Other)",{"$f":"AVERAGE('Project Info'!C8:C9,'Project Info'!C13)","v":2.3666666666666667},null,{"$f":"((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_1*SUM(MF_1,TH_1)))/SUM(TA_MF_EX,TA_TH_EX,MF_1,TH_1)","v":1.5},null,{"$f":"((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_2*SUM(MF_2,TH_2)))/SUM(TA_MF_EX,TA_TH_EX,MF_2,TH_2)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_3*SUM(MF_3,TH_3)))/SUM(TA_MF_EX,TA_TH_EX,MF_3,TH_3)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_4*SUM(MF_4,TH_4)))/SUM(TA_MF_EX,TA_TH_EX,MF_4,TH_4)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_5*SUM(MF_5,TH_5)))/SUM(TA_MF_EX,TA_TH_EX,MF_5,TH_5)","v":{"$error":"#DIV/0!"}}]
[null,"Median Household Income (SF)",{"$f":"AVERAGE('Project Info'!B20:B22)","v":54000},null,{"$f":"((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_1*SUM(SF_1,MH_1)))/SUM(TA_SF_EX,TA_MH_EX,SF_1,MH_1)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_2*SUM(SF_2,MH_2)))/SUM(TA_SF_EX,TA_MH_EX,SF_2,MH_2)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_3*SUM(SF_3,MH_3)))/SUM(TA_SF_EX,TA_MH_EX,SF_3,MH_3)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_4*SUM(SF_4,MH_4)))/SUM(TA_SF_EX,TA_MH_EX,SF_4,MH_4)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_5*SUM(SF_5,MH_5)))/SUM(TA_SF_EX,TA_MH_EX,SF_5,MH_5)","v":{"$error":"#DIV/0!"}}]
[null,"Median Household Income (Other)",{"$f":"AVERAGE('Project Info'!B18:B19,'Project Info'!B23)","v":42333.333333333336},null,{"$f":"((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_1*SUM(MF_1,TH_1)))/SUM(TA_MF_EX,TA_TH_EX,MF_1,TH_1)","v":174240},null,{"$f":"((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_2*SUM(MF_2,TH_2)))/SUM(TA_MF_EX,TA_TH_EX,MF_2,TH_2)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_3*SUM(MF_3,TH_3)))/SUM(TA_MF_EX,TA_TH_EX,MF_3,TH_3)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_4*SUM(MF_4,TH_4)))/SUM(TA_MF_EX,TA_TH_EX,MF_4,TH_4)","v":{"$error":"#DIV/0!"}},null,{"$f":"((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_5*SUM(MF_5,TH_5)))/SUM(TA_MF_EX,TA_TH_EX,MF_5,TH_5)","v":{"$error":"#DIV/0!"}}]

{"sheet":"FIT Link","index":29,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["Fiscal Impact Tool (FIT) Data Link"]
["Population",{"$f":"IF(ScenarioName1=\"\",\"Scenario 1\",ScenarioName1)","v":"Scenario 1"},{"$f":"IF(ScenarioName2=\"\",\"Scenario 2\",ScenarioName2)","v":"Scenario 2"},{"$f":"IF(ScenarioName3=\"\",\"Scenario 3\",ScenarioName3)","v":"Scenario 3"},{"$f":"IF(ScenarioName4=\"\",\"Scenario 4\",ScenarioName4)","v":"Scenario 4"},{"$f":"IF(ScenarioName5=\"\",\"Scenario 5\",ScenarioName5)","v":"Scenario 5"}]
["Population - Net",{"$f":"'Summary Total'!D86-'Summary Total'!B86","v":25.416666666666664},{"$f":"'Summary Total'!F86-'Summary Total'!B86","v":0},{"$f":"'Summary Total'!H86-'Summary Total'!B86","v":0},{"$f":"'Summary Total'!J86-'Summary Total'!B86","v":0},{"$f":"'Summary Total'!L86-'Summary Total'!B86","v":0}]
["Population - Net New",{"$f":"SUM(Pop_1)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_POP_1))","v":25.416666666666664},{"$f":"SUM(Pop_2)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_POP_2))","v":0},{"$f":"SUM(Pop_3)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_POP_3))","v":0},{"$f":"SUM(Pop_4)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_POP_4))","v":0},{"$f":"SUM(Pop_5)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_POP_5))","v":0}]
["Development Mix"]
["Residential",{"$f":"SUM('Summary New'!B115:B118)","v":87120},{"$f":"SUM('Summary New'!D115:D118)","v":0},{"$f":"SUM('Summary New'!F115:F118)","v":0},{"$f":"SUM('Summary New'!H115:H118)","v":0},{"$f":"SUM('Summary New'!J115:J118)","v":0}]
["Retail",{"$f":"'Summary New'!B119","v":0},{"$f":"'Summary New'!D119","v":0},{"$f":"'Summary New'!F119","v":0},{"$f":"'Summary New'!H119","v":0},{"$f":"'Summary New'!J119","v":0}]
["Office",{"$f":"'Summary New'!B120","v":0},{"$f":"'Summary New'!D120","v":0},{"$f":"'Summary New'!F120","v":0},{"$f":"'Summary New'!H120","v":0},{"$f":"'Summary New'!J120","v":0}]
["Industrial",{"$f":"'Summary New'!B121","v":0},{"$f":"'Summary New'!D121","v":0},{"$f":"'Summary New'!F121","v":0},{"$f":"'Summary New'!H121","v":0},{"$f":"'Summary New'!J121","v":0}]
["Public / Civic",{"$f":"'Summary New'!B122","v":0},{"$f":"'Summary New'!D122","v":0},{"$f":"'Summary New'!F122","v":0},{"$f":"'Summary New'!H122","v":0},{"$f":"'Summary New'!J122","v":0}]
["Educational",{"$f":"'Summary New'!B123","v":0},{"$f":"'Summary New'!D123","v":0},{"$f":"'Summary New'!F123","v":0},{"$f":"'Summary New'!H123","v":0},{"$f":"'Summary New'!J123","v":0}]
["Hotel / Hospitality",{"$f":"'Summary New'!B124","v":0},{"$f":"'Summary New'!D124","v":0},{"$f":"'Summary New'!F124","v":0},{"$f":"'Summary New'!H124","v":0},{"$f":"'Summary New'!J124","v":0}]
["Employment Mix - Net"]
["Retail",{"$f":"'Summary Total'!D166-'Summary Total'!B166","v":0},{"$f":"'Summary Total'!F166-'Summary Total'!B166","v":0},{"$f":"'Summary Total'!H166-'Summary Total'!B166","v":0},{"$f":"'Summary Total'!J166-'Summary Total'!B166","v":0},{"$f":"'Summary Total'!L166-'Summary Total'!B166","v":0}]
["Office",{"$f":"'Summary Total'!D167-'Summary Total'!B167","v":0},{"$f":"'Summary Total'!F167-'Summary Total'!B167","v":0},{"$f":"'Summary Total'!H167-'Summary Total'!B167","v":0},{"$f":"'Summary Total'!J167-'Summary Total'!B167","v":0},{"$f":"'Summary Total'!L167-'Summary Total'!B167","v":0}]
["Industrial",{"$f":"'Summary Total'!D168-'Summary Total'!B168","v":0},{"$f":"'Summary Total'!F168-'Summary Total'!B168","v":0},{"$f":"'Summary Total'!H168-'Summary Total'!B168","v":0},{"$f":"'Summary Total'!J168-'Summary Total'!B168","v":0},{"$f":"'Summary Total'!L168-'Summary Total'!B168","v":0}]
["Public / Civic",{"$f":"'Summary Total'!D169-'Summary Total'!B169","v":0},{"$f":"'Summary Total'!F169-'Summary Total'!B169","v":0},{"$f":"'Summary Total'!H169-'Summary Total'!B169","v":0},{"$f":"'Summary Total'!J169-'Summary Total'!B169","v":0},{"$f":"'Summary Total'!L169-'Summary Total'!B169","v":0}]
["Educational",{"$f":"'Summary Total'!D170-'Summary Total'!B170","v":0},{"$f":"'Summary Total'!F170-'Summary Total'!B170","v":0},{"$f":"'Summary Total'!H170-'Summary Total'!B170","v":0},{"$f":"'Summary Total'!J170-'Summary Total'!B170","v":0},{"$f":"'Summary Total'!L170-'Summary Total'!B170","v":0}]
["Hotel / Hospitality",{"$f":"'Summary Total'!D171-'Summary Total'!B171","v":0},{"$f":"'Summary Total'!F171-'Summary Total'!B171","v":0},{"$f":"'Summary Total'!H171-'Summary Total'!B171","v":0},{"$f":"'Summary Total'!J171-'Summary Total'!B171","v":0},{"$f":"'Summary Total'!L171-'Summary Total'!B171","v":0}]
["Employment Mix - Net New"]
["Retail",{"$f":"SUM(RET_1)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_RET_1))","v":0},{"$f":"SUM(RET_2)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_RET_2))","v":0},{"$f":"SUM(RET_3)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_RET_3))","v":0},{"$f":"SUM(RET_4)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_RET_4))","v":0},{"$f":"SUM(RET_5)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_RET_5))","v":0}]
["Office",{"$f":"SUM(OFF_1)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Off_1))","v":0},{"$f":"SUM(OFF_2)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Off_2))","v":0},{"$f":"SUM(OFF_3)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Off_3))","v":0},{"$f":"SUM(OFF_4)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Off_4))","v":0},{"$f":"SUM(OFF_5)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Off_5))","v":0}]
["Industrial",{"$f":"SUM(IND_1)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Ind_1))","v":0},{"$f":"SUM(IND_2)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Ind_2))","v":0},{"$f":"SUM(IND_3)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Ind_3))","v":0},{"$f":"SUM(IND_4)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Ind_4))","v":0},{"$f":"SUM(IND_5)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Ind_5))","v":0}]
["Public / Civic",{"$f":"SUM(PUB_1)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Pub_1))","v":0},{"$f":"SUM(PUB_2)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Pub_2))","v":0},{"$f":"SUM(PUB_3)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Pub_3))","v":0},{"$f":"SUM(PUB_4)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Pub_4))","v":0},{"$f":"SUM(PUB_5)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Pub_5))","v":0}]
["Educational",{"$f":"SUM(EDU_1)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Edu_1))","v":0},{"$f":"SUM(EDU_2)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Edu_2))","v":0},{"$f":"SUM(EDU_3)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Edu_3))","v":0},{"$f":"SUM(EDU_4)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Edu_4))","v":0},{"$f":"SUM(EDU_5)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Edu_5))","v":0}]
["Hotel / Hospitality",{"$f":"SUM(HOTEL_1)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Hotel_1))","v":0},{"$f":"SUM(HOTEL_2)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Hotel_2))","v":0},{"$f":"SUM(HOTEL_3)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Hotel_3))","v":0},{"$f":"SUM(HOTEL_4)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Hotel_4))","v":0},{"$f":"SUM(HOTEL_5)-(SUMIF('Dev Type Building Mix'!$W$6:$W$55,\">0\",Redevd_Hotel_5))","v":0}]
["Project Value "]
["Residential",{"$f":"SCENARIO1!$BP$56","v":0},{"$f":"SCENARIO2!$BP$56","v":0},{"$f":"SCENARIO3!$BP$56","v":0},{"$f":"SCENARIO4!$BP$56","v":0},{"$f":"SCENARIO5!$BP$56","v":0}]
["Retail",{"$f":"SCENARIO1!$BQ$56","v":0},{"$f":"SCENARIO2!$BQ$56","v":0},{"$f":"SCENARIO3!$BQ$56","v":0},{"$f":"SCENARIO4!$BQ$56","v":0},{"$f":"SCENARIO5!$BQ$56","v":0}]
["Office",{"$f":"SCENARIO1!$BR$56","v":0},{"$f":"SCENARIO2!$BR$56","v":0},{"$f":"SCENARIO3!$BR$56","v":0},{"$f":"SCENARIO4!$BR$56","v":0},{"$f":"SCENARIO5!$BR$56","v":0}]
["Industrial",{"$f":"SCENARIO1!$BS$56","v":0},{"$f":"SCENARIO2!$BS$56","v":0},{"$f":"SCENARIO3!$BS$56","v":0},{"$f":"SCENARIO4!$BS$56","v":0},{"$f":"SCENARIO5!$BS$56","v":0}]
["Public / Civic",{"$f":"SCENARIO1!$BT$56","v":0},{"$f":"SCENARIO2!$BT$56","v":0},{"$f":"SCENARIO3!$BT$56","v":0},{"$f":"SCENARIO4!$BT$56","v":0},{"$f":"SCENARIO5!$BT$56","v":0}]
["Educational",{"$f":"SCENARIO1!$BU$56","v":0},{"$f":"SCENARIO2!$BU$56","v":0},{"$f":"SCENARIO3!$BU$56","v":0},{"$f":"SCENARIO4!$BU$56","v":0},{"$f":"SCENARIO5!$BU$56","v":0}]
["Hotel / Hospitality",{"$f":"SCENARIO1!$BV$56","v":0},{"$f":"SCENARIO2!$BV$56","v":0},{"$f":"SCENARIO3!$BV$56","v":0},{"$f":"SCENARIO4!$BV$56","v":0},{"$f":"SCENARIO5!$BV$56","v":0}]
["Infrastructure Costs"]
["Period/Years",30,{"$f":"B36","v":30},{"$f":"B36","v":30},{"$f":"B36","v":30},{"$f":"B36","v":30}]
["Rural Population",null,0,0,0,0]
["Existing Outlay per Capita - Roads",null,{"$f":"B38","v":0},{"$f":"B38","v":0},{"$f":"B38","v":0},{"$f":"B38","v":0}]
["Existing Outlay per Capita - Sewerage",null,{"$f":"B39","v":0},{"$f":"B39","v":0},{"$f":"B39","v":0},{"$f":"B39","v":0}]
["Existing Outlay per Capita - Utilities",null,{"$f":"B40","v":0},{"$f":"B40","v":0},{"$f":"B40","v":0},{"$f":"B40","v":0}]
["Highways Total",{"$f":"'Summary New'!C719+(B38*B37*B36)","v":515625},{"$f":"'Summary New'!E719+(C38*C37*C36)","v":0},{"$f":"'Summary New'!G719+(D36*D37*D38)","v":0},{"$f":"'Summary New'!I719+(E36*E37*E38)","v":0},{"$f":"'Summary New'!K719+(F36*F37*F38)","v":0}]
["Highways Public",{"$f":"'Summary New'!C720+(B36*B37*B38)","v":0},{"$f":"'Summary New'!E720+(C38*C37*C36)","v":0},{"$f":"'Summary New'!G720+(D36*D37*D38)","v":0},{"$f":"'Summary New'!I720+(E36*E37*E38)","v":0},{"$f":"'Summary New'!K720+(F36*F37*F38)","v":0}]
["Sewerage",{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_1)*'Project Info'!$C$99*5280)+(B36*B37*B39)","v":60499.999999999993},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_2)*'Project Info'!$C$99*5280)+(C36*C37*C39)","v":0},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_3)*'Project Info'!$C$99*5280)+(D36*D37*D39)","v":0},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_4)*'Project Info'!$C$99*5280)+(E36*E37*E39)","v":0},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_5)*'Project Info'!$C$99*5280)+(F36*F37*F39)","v":0}]
["Utilities",{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_1)*(('Project Info'!$C$101*5280)+'Project Info'!$C$100)+(B36*B37*B40)","v":206085},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_2)*(('Project Info'!$C$101*5280)+'Project Info'!$C$100)+(C36*C37*C40)","v":0},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_3)*(('Project Info'!$C$101*5280)+'Project Info'!$C$100)+(D36*D37*D40)","v":0},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_4)*(('Project Info'!$C$101*5280)+'Project Info'!$C$100)+(E36*E37*E40)","v":0},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_5)*(('Project Info'!$C$101*5280)+'Project Info'!$C$100)+(F36*F37*F40)","v":0}]

{"sheet":"Workshop Chipsets","index":30,"n_rows":91,"n_cols":27,"rows_kept":91,"cut":false,"hidden":false,"merged":[[62,15,62,16],[62,17,62,24],[0,15,0,16],[0,17,0,24],[30,18,30,25],[31,15,31,16],[31,17,31,24]]}
["CHIPSET A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross/Acre",null,{"$f":"A1","v":"CHIPSET A"}]
["Chipsize in acres","% underbuild/constraints","% developed","Buildable acres","Dev type","Number of chips","Number of acres","% of Total Acres","SF %","TH %","MF %","MH %","RET %","OFF %","IND %","HU/Acre","EMP/Acre","Total Acres","Housing Units","Single Family","Townhome","Multifamily","Mobile Home","Total Emp Allocation","Retail","Office","Industrial"]
[160,0,0,{"$f":"A3-(A3*(B3+C3))","v":160},{"$f":"'Dev Type Building Mix'!A6","v":"test"},0,{"$f":"D3*F3","v":0},{"$f":"IF($G$27=0,0,G3/SUM($G$3:$G$26))","v":0},{"$f":"'Dev Type Attributes'!AW6","v":0},{"$f":"'Dev Type Attributes'!AU6","v":0},{"$f":"'Dev Type Attributes'!AT6","v":1},{"$f":"'Dev Type Attributes'!AZ6","v":0},{"$f":"'Dev Type Attributes'!CH6","v":0},{"$f":"'Dev Type Attributes'!CI6","v":0},{"$f":"'Dev Type Attributes'!CJ6","v":0},{"$f":"'Dev Type Attributes'!AA6","v":6.9444444444444429},{"$f":"'Dev Type Attributes'!AB6","v":0},{"$f":"G3","v":0},{"$f":"R3*Q3","v":0},{"$f":"$S3*I3","v":0},{"$f":"$S3*J3","v":0},0,0,{"$f":"R3*P3","v":0},{"$f":"$X3*M3","v":0},{"$f":"$X3*N3","v":0},0]
[160,0,0,{"$f":"A4-(A4*(B4+C4))","v":160},{"$f":"'Dev Type Building Mix'!A7","v":0},0,{"$f":"D4*F4","v":0},{"$f":"IF($G$27=0,0,G4/SUM($G$3:$G$26))","v":0},{"$f":"'Dev Type Attributes'!AW7","v":0},{"$f":"'Dev Type Attributes'!AU7","v":0},{"$f":"'Dev Type Attributes'!AT7","v":0},{"$f":"'Dev Type Attributes'!AZ7","v":0},{"$f":"'Dev Type Attributes'!CH7","v":0},{"$f":"'Dev Type Attributes'!CI7","v":0},{"$f":"'Dev Type Attributes'!CJ7","v":0},{"$f":"'Dev Type Attributes'!$AA$7","v":0},{"$f":"'Dev Type Attributes'!AB7","v":0},{"$f":"G4","v":0},{"$f":"R4*Q4","v":0},{"$f":"$S4*I4","v":0},0,0,0,{"$f":"R4*P4","v":0},{"$f":"$X4*M4","v":0},0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A8","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW8","v":0},{"$f":"'Dev Type Attributes'!AU8","v":0},{"$f":"'Dev Type Attributes'!AT8","v":0},{"$f":"'Dev Type Attributes'!AZ8","v":0},{"$f":"'Dev Type Attributes'!CH8","v":0},{"$f":"'Dev Type Attributes'!CI8","v":0},{"$f":"'Dev Type Attributes'!CJ8","v":0},{"$f":"'Dev Type Attributes'!$AA$8","v":0},{"$f":"'Dev Type Attributes'!AB8","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A6-(A6*(B6+C6))","v":160},{"$f":"'Dev Type Building Mix'!A9","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW9","v":0},{"$f":"'Dev Type Attributes'!AU9","v":0},{"$f":"'Dev Type Attributes'!AT9","v":0},{"$f":"'Dev Type Attributes'!AZ9","v":0},{"$f":"'Dev Type Attributes'!CH9","v":0},{"$f":"'Dev Type Attributes'!CI9","v":0},{"$f":"'Dev Type Attributes'!CJ9","v":0},{"$f":"'Dev Type Attributes'!$AA$9","v":0},{"$f":"'Dev Type Attributes'!AB9","v":0},{"$f":"G6","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A10","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW10","v":0},{"$f":"'Dev Type Attributes'!AU10","v":0},{"$f":"'Dev Type Attributes'!AT10","v":0},{"$f":"'Dev Type Attributes'!AZ10","v":0},{"$f":"'Dev Type Attributes'!CH10","v":0},{"$f":"'Dev Type Attributes'!CI10","v":0},{"$f":"'Dev Type Attributes'!CJ10","v":0},{"$f":"'Dev Type Attributes'!$AA$10","v":0},{"$f":"'Dev Type Attributes'!AB10","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A11","v":0},0,{"$f":"D8*F8","v":0},0,{"$f":"'Dev Type Attributes'!AW11","v":0},{"$f":"'Dev Type Attributes'!AU11","v":0},{"$f":"'Dev Type Attributes'!AT11","v":0},{"$f":"'Dev Type Attributes'!AZ11","v":0},{"$f":"'Dev Type Attributes'!CH11","v":0},{"$f":"'Dev Type Attributes'!CI11","v":0},{"$f":"'Dev Type Attributes'!CJ11","v":0},{"$f":"'Dev Type Attributes'!$AA$11","v":0},{"$f":"'Dev Type Attributes'!AB11","v":0},{"$f":"G8","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A12","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW12","v":0},{"$f":"'Dev Type Attributes'!AU12","v":0},{"$f":"'Dev Type Attributes'!AT12","v":0},{"$f":"'Dev Type Attributes'!AZ12","v":0},{"$f":"'Dev Type Attributes'!CH12","v":0},{"$f":"'Dev Type Attributes'!CI12","v":0},{"$f":"'Dev Type Attributes'!CJ12","v":0},{"$f":"'Dev Type Attributes'!$AA$12","v":0},{"$f":"'Dev Type Attributes'!AB12","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A13","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW13","v":0},{"$f":"'Dev Type Attributes'!AU13","v":0},{"$f":"'Dev Type Attributes'!AT13","v":0},{"$f":"'Dev Type Attributes'!AZ13","v":0},{"$f":"'Dev Type Attributes'!CH13","v":0},{"$f":"'Dev Type Attributes'!CI13","v":0},{"$f":"'Dev Type Attributes'!CJ13","v":0},{"$f":"'Dev Type Attributes'!$AA$13","v":0},{"$f":"'Dev Type Attributes'!AB13","v":0},0,0,0,0,0,0,{"$f":"R10*P10","v":0},0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A30","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW30","v":0},{"$f":"'Dev Type Attributes'!AU30","v":0},{"$f":"'Dev Type Attributes'!AT30","v":0},{"$f":"'Dev Type Attributes'!AZ30","v":0},{"$f":"'Dev Type Attributes'!CH30","v":0},{"$f":"'Dev Type Attributes'!CI30","v":0},{"$f":"'Dev Type Attributes'!CJ30","v":0},{"$f":"'Dev Type Attributes'!$AA$30","v":0},{"$f":"'Dev Type Attributes'!AB30","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A31","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW31","v":0},{"$f":"'Dev Type Attributes'!AU31","v":0},{"$f":"'Dev Type Attributes'!AT31","v":0},{"$f":"'Dev Type Attributes'!AZ31","v":0},{"$f":"'Dev Type Attributes'!CH31","v":0},{"$f":"'Dev Type Attributes'!CI31","v":0},{"$f":"'Dev Type Attributes'!CJ31","v":0},{"$f":"'Dev Type Attributes'!$AA$31","v":0},{"$f":"'Dev Type Attributes'!AB31","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A32","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW32","v":0},{"$f":"'Dev Type Attributes'!AU32","v":0},{"$f":"'Dev Type Attributes'!AT32","v":0},{"$f":"'Dev Type Attributes'!AZ32","v":0},{"$f":"'Dev Type Attributes'!CH32","v":0},{"$f":"'Dev Type Attributes'!CI32","v":0},{"$f":"'Dev Type Attributes'!CJ32","v":0},{"$f":"'Dev Type Attributes'!$AA$32","v":0},{"$f":"'Dev Type Attributes'!AB32","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A33","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW33","v":0},{"$f":"'Dev Type Attributes'!AU33","v":0},{"$f":"'Dev Type Attributes'!AT33","v":0},{"$f":"'Dev Type Attributes'!AZ33","v":0},{"$f":"'Dev Type Attributes'!CH33","v":0},{"$f":"'Dev Type Attributes'!CI33","v":0},{"$f":"'Dev Type Attributes'!CJ33","v":0},{"$f":"'Dev Type Attributes'!$AA$33","v":0},{"$f":"'Dev Type Attributes'!AB33","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A34","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW34","v":0},{"$f":"'Dev Type Attributes'!AU34","v":0},{"$f":"'Dev Type Attributes'!AT34","v":0},{"$f":"'Dev Type Attributes'!AZ34","v":0},{"$f":"'Dev Type Attributes'!CH34","v":0},{"$f":"'Dev Type Attributes'!CI34","v":0},{"$f":"'Dev Type Attributes'!CJ34","v":0},{"$f":"'Dev Type Attributes'!$AA$34","v":0},{"$f":"'Dev Type Attributes'!AB34","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A35","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW35","v":0},{"$f":"'Dev Type Attributes'!AU35","v":0},{"$f":"'Dev Type Attributes'!AT35","v":0},{"$f":"'Dev Type Attributes'!AZ35","v":0},{"$f":"'Dev Type Attributes'!CH35","v":0},{"$f":"'Dev Type Attributes'!CI35","v":0},{"$f":"'Dev Type Attributes'!CJ35","v":0},{"$f":"'Dev Type Attributes'!$AA$35","v":0},{"$f":"'Dev Type Attributes'!AB35","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A46","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW46","v":0},{"$f":"'Dev Type Attributes'!AU46","v":0},{"$f":"'Dev Type Attributes'!AT46","v":0},{"$f":"'Dev Type Attributes'!AZ46","v":0},{"$f":"'Dev Type Attributes'!CH46","v":0},{"$f":"'Dev Type Attributes'!CI46","v":0},{"$f":"'Dev Type Attributes'!CJ46","v":0},{"$f":"'Dev Type Attributes'!$AA$46","v":0},{"$f":"'Dev Type Attributes'!AB46","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A47","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW47","v":0},{"$f":"'Dev Type Attributes'!AU47","v":0},{"$f":"'Dev Type Attributes'!AT47","v":0},{"$f":"'Dev Type Attributes'!AZ47","v":0},{"$f":"'Dev Type Attributes'!CH47","v":0},{"$f":"'Dev Type Attributes'!CI47","v":0},{"$f":"'Dev Type Attributes'!CJ47","v":0},{"$f":"'Dev Type Attributes'!$AA$47","v":0},{"$f":"'Dev Type Attributes'!AB47","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A48","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW48","v":0},{"$f":"'Dev Type Attributes'!AU48","v":0},{"$f":"'Dev Type Attributes'!AT48","v":0},{"$f":"'Dev Type Attributes'!AZ48","v":0},{"$f":"'Dev Type Attributes'!CH48","v":0},{"$f":"'Dev Type Attributes'!CI48","v":0},{"$f":"'Dev Type Attributes'!CJ48","v":0},{"$f":"'Dev Type Attributes'!$AA$48","v":0},{"$f":"'Dev Type Attributes'!AB48","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A49","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW49","v":0},{"$f":"'Dev Type Attributes'!AU49","v":0},{"$f":"'Dev Type Attributes'!AT49","v":0},{"$f":"'Dev Type Attributes'!AZ49","v":0},{"$f":"'Dev Type Attributes'!CH49","v":0},{"$f":"'Dev Type Attributes'!CI49","v":0},{"$f":"'Dev Type Attributes'!CJ49","v":0},{"$f":"'Dev Type Attributes'!$AA$49","v":0},{"$f":"'Dev Type Attributes'!AB49","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A50","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW50","v":0},{"$f":"'Dev Type Attributes'!AU50","v":0},{"$f":"'Dev Type Attributes'!AT50","v":0},{"$f":"'Dev Type Attributes'!AZ50","v":0},{"$f":"'Dev Type Attributes'!CH50","v":0},{"$f":"'Dev Type Attributes'!CI50","v":0},{"$f":"'Dev Type Attributes'!CJ50","v":0},{"$f":"'Dev Type Attributes'!$AA$50","v":0},{"$f":"'Dev Type Attributes'!AB50","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A51","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW51","v":0},{"$f":"'Dev Type Attributes'!AU51","v":0},{"$f":"'Dev Type Attributes'!AT51","v":0},{"$f":"'Dev Type Attributes'!AZ51","v":0},{"$f":"'Dev Type Attributes'!CH51","v":0},{"$f":"'Dev Type Attributes'!CI51","v":0},{"$f":"'Dev Type Attributes'!CJ51","v":0},{"$f":"'Dev Type Attributes'!AA51","v":0},{"$f":"'Dev Type Attributes'!AB51","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A52","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW52","v":0},{"$f":"'Dev Type Attributes'!AU52","v":0},{"$f":"'Dev Type Attributes'!AT52","v":0},{"$f":"'Dev Type Attributes'!AZ52","v":0},{"$f":"'Dev Type Attributes'!CH52","v":0},{"$f":"'Dev Type Attributes'!CI52","v":0},{"$f":"'Dev Type Attributes'!CJ52","v":0},{"$f":"'Dev Type Attributes'!AA52","v":0},{"$f":"'Dev Type Attributes'!AB52","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A53","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW53","v":0},{"$f":"'Dev Type Attributes'!AU53","v":0},{"$f":"'Dev Type Attributes'!AT53","v":0},{"$f":"'Dev Type Attributes'!AZ53","v":0},{"$f":"'Dev Type Attributes'!CH53","v":0},{"$f":"'Dev Type Attributes'!CI53","v":0},{"$f":"'Dev Type Attributes'!CJ53","v":0},{"$f":"'Dev Type Attributes'!AA53","v":0},{"$f":"'Dev Type Attributes'!AB53","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A54","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW54","v":0},{"$f":"'Dev Type Attributes'!AU54","v":0},{"$f":"'Dev Type Attributes'!AT54","v":0},{"$f":"'Dev Type Attributes'!AZ54","v":0},{"$f":"'Dev Type Attributes'!CH54","v":0},{"$f":"'Dev Type Attributes'!CI54","v":0},{"$f":"'Dev Type Attributes'!CJ54","v":0},{"$f":"'Dev Type Attributes'!AA54","v":0},{"$f":"'Dev Type Attributes'!AB54","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A55","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AW55","v":0},{"$f":"'Dev Type Attributes'!AU55","v":0},{"$f":"'Dev Type Attributes'!AT55","v":0},{"$f":"'Dev Type Attributes'!AZ55","v":0},{"$f":"'Dev Type Attributes'!CH55","v":0},{"$f":"'Dev Type Attributes'!CI55","v":0},{"$f":"'Dev Type Attributes'!CJ55","v":0},{"$f":"'Dev Type Attributes'!AA55","v":0},{"$f":"'Dev Type Attributes'!AB55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Totals",{"$f":"SUM(F3:F26)","v":0},{"$f":"SUM(H3:H26)","v":0},{"$f":"SUM(H3:H13)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(R3:R26)","v":0},0,0,0,0,0,{"$f":"SUM(X3:X26)","v":0},{"$f":"SUM(Y3:Y26)","v":0},{"$f":"SUM(Z3:Z26)","v":0},{"$f":"SUM(AA3:AA26)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent",{"$f":"IF(R28=0,0,R27/R28)","v":0},{"$f":"IF(S28=0,0,S27/S28)","v":0},0,0,0,0,0,0,0,0]
[]
[]
["CHIPSET B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross/Acre",null,{"$f":"A32","v":"CHIPSET B"}]
["Chipsize in acres","% underbuild/constraints","% developed","Buildable acres","Dev type","Number of chips","Number of acres","% of Total Acres","SF %","TH %","MF %","MH %","RET %","OFF %","IND %","HU/Acre","EMP/Acre","Total Acres","Housing Units","Single Family","Townhome","Multifamily","Mobile Home","Total Emp Allocation","Retail","Office","Industrial"]
[160,0,0,{"$f":"A34-(A34*(B34+C34))","v":160},{"$f":"E3","v":"test"},0,{"$f":"D34*F34","v":0},{"$f":"IF($G$58=0,0,G34/SUM($G$34:$G$57))","v":0},{"$f":"I3","v":0},{"$f":"J3","v":0},1,0,0,0,0,{"$f":"'Dev Type Attributes'!AA6","v":6.9444444444444429},{"$f":"'Dev Type Attributes'!AB6","v":0},{"$f":"G34","v":0},{"$f":"R34*Q34","v":0},{"$f":"$S34*I34","v":0},{"$f":"$S34*J34","v":0},0,0,{"$f":"R34*P34","v":0},{"$f":"$X34*M34","v":0},{"$f":"$X34*N34","v":0},0]
[160,0,0,{"$f":"A35-(A35*(B35+C35))","v":160},{"$f":"E4","v":0},0,0,{"$f":"IF($G$58=0,0,G35/SUM($G$34:$G$57))","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA7","v":0},{"$f":"'Dev Type Attributes'!AB7","v":0},0,{"$f":"R35*Q35","v":0},{"$f":"$S35*I35","v":0},0,0,0,{"$f":"R35*P35","v":0},{"$f":"$X35*M35","v":0},0,0]
[160,0,0,{"$f":"A36-(A36*(B36+C36))","v":160},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA8","v":0},{"$f":"'Dev Type Attributes'!AB8","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A37-(A37*(B37+C37))","v":160},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA9","v":0},{"$f":"'Dev Type Attributes'!AB9","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A38-(A38*(B38+C38))","v":160},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA10","v":0},{"$f":"'Dev Type Attributes'!AB10","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA11","v":0},{"$f":"'Dev Type Attributes'!AB11","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,{"$f":"D40*F40","v":0},0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA12","v":0},{"$f":"'Dev Type Attributes'!AB12","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA13","v":0},{"$f":"'Dev Type Attributes'!AB13","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA30","v":0},{"$f":"'Dev Type Attributes'!AB30","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA31","v":0},{"$f":"'Dev Type Attributes'!AB31","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA32","v":0},{"$f":"'Dev Type Attributes'!AB32","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA33","v":0},{"$f":"'Dev Type Attributes'!AB33","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA34","v":0},{"$f":"'Dev Type Attributes'!AB34","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA35","v":0},{"$f":"'Dev Type Attributes'!AB35","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA46","v":0},{"$f":"'Dev Type Attributes'!AB46","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA47","v":0},{"$f":"'Dev Type Attributes'!AB47","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA48","v":0},{"$f":"'Dev Type Attributes'!AB48","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,{"$f":"I20","v":0},0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA49","v":0},{"$f":"'Dev Type Attributes'!AB49","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA50","v":0},{"$f":"'Dev Type Attributes'!AB50","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA51","v":0},{"$f":"'Dev Type Attributes'!AB51","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA52","v":0},{"$f":"'Dev Type Attributes'!AB52","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA53","v":0},{"$f":"'Dev Type Attributes'!AB53","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA54","v":0},{"$f":"'Dev Type Attributes'!AB54","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA55","v":0},{"$f":"'Dev Type Attributes'!AB55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Totals",{"$f":"SUM(F34:F57)","v":0},{"$f":"SUM(H34:H57)","v":0},{"$f":"SUM(H34:H44)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(R34:R57)","v":0},0,0,0,0,0,0,{"$f":"SUM(Y34:Y57)","v":0},{"$f":"SUM(Z34:Z57)","v":0},{"$f":"SUM(AA34:AA57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent",{"$f":"IF(R59=0,0,R58/R59)","v":0},{"$f":"IF(S59=0,0,S58/S59)","v":0},0,0,0,0,0,0,0,0]
[]
[]
["CHIPSET C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross/Acre",null,{"$f":"A63","v":"CHIPSET C"}]
["Chipsize in acres","% underbuild/constraints","% developed","Buildable acres","Dev type","Number of chips","Number of acres","% of Total Acres","SF %","TH %","MF %","MH %","RET %","OFF %","IND %","HU/Acre","EMP/Acre","Total Acres","Housing Units","Single Family","Townhome","Multifamily","Mobile Home","Total Emp Allocation","Retail","Office","Industrial"]
[160,0,0,{"$f":"A65-(A65*(B65+C65))","v":160},{"$f":"E3","v":"test"},0,{"$f":"D65*F65","v":0},{"$f":"IF($G$89=0,0,G65/SUM($G$65:$G$88))","v":0},{"$f":"I3","v":0},{"$f":"J3","v":0},1,0,0,0,0,{"$f":"'Dev Type Attributes'!AA6","v":6.9444444444444429},{"$f":"'Dev Type Attributes'!AB6","v":0},{"$f":"G65","v":0},{"$f":"R65*Q65","v":0},{"$f":"$S65*I65","v":0},{"$f":"$S65*J65","v":0},0,0,{"$f":"R65*P65","v":0},{"$f":"$X65*M65","v":0},{"$f":"$X65*N65","v":0},0]
[160,0,0,{"$f":"A66-(A66*(B66+C66))","v":160},{"$f":"E4","v":0},0,0,{"$f":"IF($G$89=0,0,G66/SUM($G$65:$G$88))","v":0},{"$f":"I4","v":0},0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA7","v":0},{"$f":"'Dev Type Attributes'!AB7","v":0},0,{"$f":"R66*Q66","v":0},{"$f":"$S66*I66","v":0},0,0,0,{"$f":"R66*P66","v":0},{"$f":"$X66*M66","v":0},0,0]
[160,0,0,{"$f":"A67-(A67*(B67+C67))","v":160},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA8","v":0},{"$f":"'Dev Type Attributes'!AB8","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A68-(A68*(B68+C68))","v":160},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA9","v":0},{"$f":"'Dev Type Attributes'!AB9","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A69-(A69*(B69+C69))","v":160},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA10","v":0},{"$f":"'Dev Type Attributes'!AB10","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA11","v":0},{"$f":"'Dev Type Attributes'!AB11","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,{"$f":"D71*F71","v":0},0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA12","v":0},{"$f":"'Dev Type Attributes'!AB12","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA13","v":0},{"$f":"'Dev Type Attributes'!AB13","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA30","v":0},{"$f":"'Dev Type Attributes'!AB30","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA31","v":0},{"$f":"'Dev Type Attributes'!AB31","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA32","v":0},{"$f":"'Dev Type Attributes'!AB32","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA33","v":0},{"$f":"'Dev Type Attributes'!AB33","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA34","v":0},{"$f":"'Dev Type Attributes'!AB34","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA35","v":0},{"$f":"'Dev Type Attributes'!AB35","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA46","v":0},{"$f":"'Dev Type Attributes'!AB46","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA47","v":0},{"$f":"'Dev Type Attributes'!AB47","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA48","v":0},{"$f":"'Dev Type Attributes'!AB48","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,{"$f":"I20","v":0},0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA49","v":0},{"$f":"'Dev Type Attributes'!AB49","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA50","v":0},{"$f":"'Dev Type Attributes'!AB50","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA51","v":0},{"$f":"'Dev Type Attributes'!AB51","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA52","v":0},{"$f":"'Dev Type Attributes'!AB52","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA53","v":0},{"$f":"'Dev Type Attributes'!AB53","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA54","v":0},{"$f":"'Dev Type Attributes'!AB54","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AA55","v":0},{"$f":"'Dev Type Attributes'!AB55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Totals",{"$f":"SUM(F65:F88)","v":0},{"$f":"SUM(H65:H88)","v":0},{"$f":"SUM(H65:H75)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(R65:R88)","v":0},0,0,0,0,0,0,{"$f":"SUM(Y65:Y88)","v":0},{"$f":"SUM(Z65:Z88)","v":0},{"$f":"SUM(AA65:AA88)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Control Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent",{"$f":"IF(R90=0,0,R89/R90)","v":0},{"$f":"IF(S90=0,0,S89/S90)","v":0},0,0,0,0,0,0,0,0]