{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["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","Residential Energy Coefficients","Commercial Energy Coefficients","Metro CDD HDD","HH Travel Model","Travel App Link","FIT Link","Workshop Chipsets","ChangeLog"],"not_rendered":{"charts":98,"images":1,"macros":1,"external_links":47,"defined_names":1386,"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":"Quick Start Guide","index":0,"n_rows":79,"n_cols":2,"rows_kept":79,"cut":false,"hidden":false,"merged":[[12,1,12,5],[13,1,13,3]]}
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Version \"&ChangeLog!B23","v":"Version 3.4.3.1"}]
[]
[]
[]
["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":1,"n_rows":209,"n_cols":11,"rows_kept":209,"cut":false,"hidden":false,"merged":[[208,0,208,1],[207,0,207,1],[180,0,180,1],[182,0,182,1],[189,0,189,1],[202,0,202,1],[1,0,1,5],[52,0,53,0],[52,1,53,1],[2,1,2,5],[64,1,64,2],[5,1,5,2],[5,3,5,5],[15,0,16,0],[15,1,16,1],[25,0,25,3],[25,5,25,6],[50,0,50,3],[5,0,6,0],[64,0,65,0],[5,6,5,10],[7,7,12,7],[7,8,12,8],[7,9,12,9],[7,10,12,10],[7,6,12,6],[78,1,79,1],[78,2,78,5],[78,6,79,6],[83,0,83,6],[154,0,154,2],[103,0,104,0],[103,1,104,1],[103,2,103,4],[115,0,115,4],[155,0,156,0],[155,1,155,2],[164,0,164,2],[124,0,124,2],[152,0,152,2],[129,0,129,2],[130,0,131,0],[130,1,130,2],[141,0,141,2],[151,0,151,2],[139,0,139,2],[142,1,142,2],[142,0,143,0]]}
[]
["Select Project Location (or nearest location)"]
["Metro","Austin-Round Rock-San Marcos, TX 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 2","Scenario 2","Scenario 4","Scenario 5"]
["Multifamily",800,2.1,499,2,0.06,{"$f":"'Summary New'!B181","v":2.001918816240535},{"$f":"'Summary New'!D181","v":0},{"$f":"'Summary New'!F181","v":0},{"$f":"'Summary New'!H181","v":0},{"$f":"'Summary New'!J181","v":0}]
["Townhome",1200,2.5,599,2.5,0.06]
["Single Family Small Lot",1800,2.85]
["Single Family Conventional Lot",2500,3,699,3,0.08]
["Single Family Large Lot",3000,3.5]
["Mobile Home",500,3.25,699,2.8,0.1]
[]
[]
["Existing Average Household Incomes","$ / Year"]
[]
["Multifamily",50000]
["Townhome",55000]
["Single Family Small Lot",60000]
["Single Family Conventional Lot",65000]
["Single Family Large Lot",70000]
["Mobile Home",45000]
[]
[]
["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,{"$f":"IF(C28=0,0,B28*1000/C28)","v":0},null,"Retail",{"$f":"IFERROR(((C34*D34)+(C46*D46))/SUM(C34,C46),0)","v":0}]
["Mining",null,null,0,null,"Office/Public",{"$f":"IFERROR(((C30*D30)+(C36*D36)+(C37*D37)+(C39*D39)+(C40*D40)+(C43*D43))/SUM(C30,C36,C37,C39,C40,C43),0)","v":0}]
["Utilities",null,null,0,null,"Industrial",{"$f":"IFERROR(((C29*D29)+(C32*D32)+(C35*D35))/SUM(C29,C32,C35),0)","v":0}]
["Construction",null,null,0,null,"Education",{"$f":"IFERROR(((C42*D42))/SUM(C42),0)","v":0}]
["Manufacturing",null,null,0,null,"Hotel",{"$f":"IFERROR(((C46*D46))/SUM(C46),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,{"$f":"IFERROR((SUM(D28:D49*C28:C49)/SUM(C28:C49)),0)","v":0}]
[]
[]
["Existing Average Monthly Housing Costs (Rent or Mortgage)","$ / Month"]
[]
["Multifamily"]
["Townhome"]
["Single Family Small Lot"]
["Single Family Conventional Lot"]
["Single Family Large Lot"]
["Mobile Home"]
["Weighted Average",{"$f":"IFERROR(IF(B62=0,SUMPRODUCT(B55:B60,EX_Res_by_Type)/SUM(EX_Res_by_Type),B62),0)","v":0}]
["Manual Overide Average"]
[]
[]
["Affordability Standards","Maxiumum Housing Expenditures"]
[null,"Owner","Renter"]
["% of Income for Housing",0.26,0.3]
["Maximum LTV",0.8]
["Mortgage Years",30]
["Mortgage Interest Rate",0.06]
[]
[]
["Single Family Lot Size Assumptions","Sq Ft"]
["Small Lot Single Family",5999,"or below"]
["Conventional Lot Single Family",{"$f":"B74 & \" - \" & B76","v":"5999 - 10001"}]
["Large Lot Single Family",10001,"or above"]
[]
[]
["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."]
[]
[]
["Property Tax","Annual Property Tax Rate","Assessment Ratio"]
["Residential","",""]
["Commercial","",""]
[]
["Sales Tax","Annual Sales Tax Revenue per Retail Sq Ft"]
["Sales Tax Rate"]
["Sales per Sq Ft"]
[]
[]
["New Infrastructure Costs (Capital Costs only)","Unit","Cost"]
["New Roadway","Lane Mile"]
["Streetscape","Lane Mile"]
["Sewerage","Lineal Foot"]
["Utilities - above-ground","Mile"]
["Water Lines","Lineal Foot"]
[]
[]
["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)",null,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]
[" Nuclear life-cycle (Gen I - IV Mix)* ",null,225.03,496.10563859999996,0.22502973238293747]
[" Hydroelectric life-cycle* ",null,34,74.957079999999991,3.3999959565479597E-2]
[" Renewable (Avg emission of Wind and soar pv)* ",null,69,152.11877999999999,6.8999917941708594E-2]
["http://www.eia.doe.gov/oiaf/1605/coefficients.html"]
["*Benjamin K. Sovacool. Valuing the greenhouse gas emissions from nuclear power: A critical survey. Energy Policy, Vol. 36, 2008, p. 2950."]
["**Fuel Mix from USEIA Statewide Report Nebraska","http://www.eia.gov/state/data.cfm?sid=NE#ConsumptionExpenditures"]
[]
["Energy Costs","$ / 1000 BTU"]
["Residential"]
["Commercial"]
[]
[]
["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",60]
["Townhome",80]
["Typical Single Family",100]
["Large Single Family",120]
["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",35]
["Townhome",50]
["Typical Single Family",70]
["Large Single Family",90]
["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"]
[]
[]
["Abandoned Structure Value","Units (Jobs)/Acre Avg","Value/Acre Avg","Value/Unit (Job)"]
["MF",null,null,{"$f":"IFERROR(C169/B169,0)","v":0}]
["TH",null,null,{"$f":"IFERROR(C170/B170,0)","v":0}]
["SF",null,null,0]
["MH",null,null,0]
["RET",null,null,0]
["OFF",null,null,0]
["IND",null,null,0]
["PUB",null,null,0]
["EDU",null,null,0]
["HOTEL",null,null,0]
[]
[]
["Green Infrastructure Water Inputs"]
["Average annual rainfall (in)",33.65]
["Green Infrastructure Energy Inputs"]
["Annual Cooling degree days",3016,"http://www.ncdc.noaa.gov/oa/documentlibrary/hcs/hcs.html"]
["Annual Heating degree days",1688,"http://www.ncdc.noaa.gov/oa/documentlibrary/hcs/hcs.html"]
["R conventional (SF F hrs/BTU)",{"$f":" 11.34","v":11.34},"http://www.cnt.org/repository/gi-values-guide.pdf"]
["R green roof (SF F hrs/Btu)",23.4,"http://www.cnt.org/repository/gi-values-guide.pdf"]
["Cost per kWh (electricity -- cooling) ($/kWh)",9.5899999999999999E-2,9.5899999999999999E-2,"US EIA 2010 national rate","http://www.eia.gov/oiaf/aeo/pdf/0383(2010).pdf"]
["Cost per BUT (natural gas -- heating) ($/Btu)",1.2300000000000001E-5,9.5899999999999999E-2,"US EIA 2010 national rate","http://www.eia.gov/oiaf/aeo/pdf/0383(2010).pdf"]
["Green Infrastructure Air Quality Inputs"]
["Avg Annual NO2 uptake/depositions (lbs/SF)",2.9999999999999997E-4,"Source: http://link.springer.com/article/10.1007%2Fs11252-008-0054-y?LI=true"]
["Avg Annual O3 uptake/depositions (lbs/SF)",5.8799999999999998E-4,"Source: http://link.springer.com/article/10.1007%2Fs11252-008-0054-y?LI=true"]
["Avg Annual SO2 uptake/depositions (lbs/SF)",2.2900000000000001E-4,"Source: http://link.springer.com/article/10.1007%2Fs11252-008-0054-y?LI=true"]
["Avg Annual PM-10 uptake/depositions (lbs/SF)",1.1400000000000001E-4,"Source: http://link.springer.com/article/10.1007%2Fs11252-008-0054-y?LI=true"]
["Electricity Emmission rates NO2 (lbs/KWh)",{"$f":"6.6835/1000","v":6.6835000000000002E-3},1.9369999999999999E-3,"USEPA national rate (for more localized rates, see eGRID)","http://cfpub.epa.gov/egridweb/"]
["Electricity Emmission rates SO2 (lbs/KWh)",{"$f":"34.7566/1000","v":3.4756599999999999E-2},5.2500000000000003E-3,"USEPA national rate (for more localized rates, see eGRID)","http://cfpub.epa.gov/egridweb/"]
["Natural Gas Emmission rates NO2 (lbs/BTU)",{"$f":"0.4565/1000000","v":4.5649999999999999E-7},7.2099999999999996E-7,"USEPA national rate (for more localized rates, see eGRID)","http://cfpub.epa.gov/egridweb/"]
["Natural Gas Emmission rates SO2 (lbs/BTU)",{"$f":"2.3739/1000000","v":2.3738999999999998E-6},2.6600000000000003E-7,"USEPA national rate (for more localized rates, see eGRID)","http://cfpub.epa.gov/egridweb/"]
["US Forest Service NO2 ($/lb) Recommendations",3.34,"http://www.cnt.org/repository/gi-values-guide.pdf"]
["US Forest Service O3 ($/lb) Recommendations",3.34,"http://www.cnt.org/repository/gi-values-guide.pdf"]
["US Forest Service SO2 ($/lb) Recommendations",2.06,"http://www.cnt.org/repository/gi-values-guide.pdf"]
["US Forest Service PM-10 ($/lb) Recommendations",2.84,"http://www.cnt.org/repository/gi-values-guide.pdf"]
["Green Infrastructure Climate Change Inputs"]
["Avg amount of carbon sequestered by plants (lbs/SF)",3.32E-2,"http://www.cnt.org/repository/gi-values-guide.pdf","General study for species in midwest"]
["Electricity Emmission rate CO2 (lbs/Co2/kWh)",{"$f":"2962.84/1000","v":2.9628400000000004},{"$f":"1329.35/1000","v":1.3293499999999998},"USEPA national rate (for more localized rates, see eGRID)","http://cfpub.epa.gov/egridweb/"]
["Natural Gas Emmission rate CO2 (lbs/Co2/BTU)",{"$f":"202.36/1000000","v":2.0236000000000001E-4},{"$f":"182.29/1000000","v":1.8228999999999999E-4},"USEPA national rate (for more localized rates, see eGRID)","http://cfpub.epa.gov/egridweb/"]
["EU Emissions Trading System Price of CO2 ($/lb) lower bound",7.5599999999999999E-3,"http://www.cnt.org/repository/gi-values-guide.pdf"]
["based on Center for Neighborhood Technology Value of Green Infrastructure"]
["http://www.cnt.org/repository/gi-values-guide.pdf"]

{"sheet":"Building Inputs","index":2,"n_rows":66,"n_cols":225,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,141,0,163],[0,164,0,176],[0,177,0,178],[1,160,1,163],[1,164,1,165],[1,166,1,174],[1,175,1,176],[1,177,1,178],[1,147,1,159],[1,192,1,193],[1,194,1,198],[1,199,1,206],[1,207,1,214],[1,179,1,180],[1,182,1,191],[1,122,1,131],[1,133,1,140],[1,141,1,142],[1,143,1,146],[1,104,1,107],[1,11,1,26],[54,91,54,93],[1,50,1,52],[0,0,1,1],[0,2,1,2],[1,27,1,31],[54,5,54,7],[1,47,1,49],[1,79,1,82],[1,83,1,88],[1,4,1,10],[1,35,1,36],[1,32,1,34],[1,37,1,39],[1,91,1,93],[1,65,1,71],[1,215,1,224],[1,40,1,46],[1,75,1,78],[1,62,1,64],[1,59,1,61],[1,53,1,55],[1,56,1,58],[1,72,1,74],[1,119,1,120],[1,113,1,115],[1,111,1,112],[1,108,1,110],[1,94,1,95],[1,116,1,118],[1,96,1,99],[1,100,1,103]]}
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green Roofs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biofiltration",null,null,null,null,null,null,null,null,null,null,null,null,"Water Harvesting",null,"TOTAL GREEN INFRASTRUCTURE"]
[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,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","Stormwater/ Green Infrastructure\nWater Quality",null,null,null,null,null,null,null,null,null,null,"Stormwater/ Green Infrastructure\nWater Quality per Acre",null,null,null,null,null,null,null,"Water",null,"Energy",null,null,null,"Air Quality",null,null,null,null,null,null,null,null,null,null,null,null,"Climate Change",null,null,null,"Water",null,"Air Quality",null,null,null,null,null,null,null,null,"Climate Change",null,"Water",null,"Water",null,"Energy","Air Quality",null,null,null,null,null,null,null,null,null,"Climate Change",null,"Water Quality Volume",null,null,null,null,"Stormwater Pollution Capture",null,null,null,null,null,null,null,"Stormwater Pollution Capture per Acre",null,null,null,null,null,null,null,"Trip Generation"]
[null,"#","Building Name",null,"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 ($)","Vacancy Rate","Households per Acre","Average Household Size","Average Number of Workers in HH","Average School Age Children per Household","Estimated Household Income Based on Housing Costs","Estimated Average Employee Wage Based on Employment","Total Employment Sq Ft","Total Jobs / Building","Total Jobs / Acre","Retail Gross Sq Ft","Space per  Employee","Retail Employees / Acre","Office Gross Sq Ft","Space per Employee","Office Employees / Acre","Industrial Gross Sq Ft","Space per Employee","Industrial Employees / Acre","Public / Civic Gross Sq Ft","Space per Employee","Public / Civic Employees / Acre","Educational Gross Sq Ft","Space per Employee","Educational Employees / Acre","Hospitality Gross Sq Ft","Space per Employee","Hospitality Employees / Acre","Net Space per Hotel Room","Gross Space per Hotel Room","Hotel Rooms per Building","Hotel Rooms / Acre","Commercial Parking Gross Sq Ft","Space per Employee","Commercial Parking Employees / Acre","Parking Spaces","Parking SqFt","Parking Cost ($)","% 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 Unit (G/Day)","Per Employee (G/Employee/Day)","Total Per Building (G/Day/Building)","Waste Water (G/Resident/Day)","Per Unit (G/Day)","Waste Water (G/Employee/Day)","Waste Water (G/Day/Building)","Solid Waste (lbs/Resident/Day)","Per Unit (lbs/Day)","Solid Waste (lbs/Employee/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)","Green Roof (Sq Ft)","Green Roof Efficiency","Green Roof Water Volume (gal)","Biofiltration  (Sq Ft)","Biofiltration Efficiency","Biofiltration Water Volume (gal)","Green Roof Water Harvesting (Sq Ft)","Green Roof Water Harvesting Efficiency","Rainwater Harvesting (Sq Ft)","Rainwater Harvesting Efficiency","Rainwater Harvesting Volume (gal)","Green Roof (Sq Ft/ Acre)","Biofiltration  (Sq Ft/Acre)","Biofiltration %","Green Roof Water Harvesting (Sq Ft/Acre)","Rainwater Harvesting (Sq Ft/Acre)","Green Roof Volume (Gal/ Acre)","Biofiltration  Volume (Gal/Acre)","Rainwater Harvesting Volume (Gal/Acre)","Annual Reduction in Runoff  (gal/ acre)","Avoided stormwater costs","Annual cooling (kWh/ acre)","Annual cooling savings ($/ acre)","Annual heating Savings (BTU/ acre)","Annual heating savings ($/ acre)","Annual NO2 uptake/ deposition (lbs/ acre)","Annual O3 uptake/ deposition (lbs/ acre)","Annual SO2 uptake/ deposition (lbs/ acre)","Annual PM-10 uptake/ deposition (lbs/ acre)","NO2 Reduction from Lower Energy Production (lbs/ acre)","SO2 Reduction from Lower Energy Production (lbs/ acre)","Total NO2 Reduction (lbs/ acre)","Total SO2 Reduction (lbs/ acre)","Value of NO2 Reduction per acre","Value of O3 Reduction per acre","Value of SO2 Reduction per acre","Value of PM-10 Reduction per acre","Total Value of Pollutant Reduction per acre","Annual Amount of CO2 Sequestered (lbs/ acre)","Avoided CO2 Emissions from Energy Savings (lbs/ acre)","Total CO2 Sequestered/ avoided per acre","Annual Climage Benefit ($/ acre)","Annual Reduction in Runoff  (gal/ acre)","Avoided stormwater costs","Annual NO2 uptake/ deposition (lbs/ acre)","Annual O3 uptake/ deposition (lbs/ acre)","Annual SO2 uptake/ deposition (lbs/ acre)","Annual PM-10 uptake/ deposition (lbs/ acre)","Value of NO2 Reduction per acre","Value of O3 Reduction per acre","Value of SO2 Reduction per acre","Value of PM-10 Reduction per acre","Total Value of Pollutant Reduction per acre","Annual Amount of Carbon Sequestered (lbs/ acre)","Annual Climage Benefit ($/ acre)","Annual Reduction in Runoff  (gal/ acre)","Avoided stormwater costs","Annual Reduction in Runoff  (gal/ acre)","Avoided stormwater costs","Total Energy Savings ($/ acre)","Total NO2 Reduction (lbs/ acre)","Total O3 reduction (lbs/ acre)","Total SO2 Reduction (lbs/ acre)","Total PM-10 reduction (lbs/ acre)","Total Pollutant reduction (lbs/ acre)","Value of NO2 Reduction per acre","Value of O3 Reduction per acre","Value of SO2 Reductionper acre","Value of PM-10 Reduction per acre","Total Value of Pollutant Reduction ($/ acre)","Total CO2 Sequestered/ avoided (lbs/ acre)","Annual Climate Benefit ($/ acre)","Required Water Quality Volume (gal)","Conventional Water Quality Volume (gal)","Required Water Quality Volume (gal/ acre)","Conventional Facility Runoff Capture (gal/ acre)","Green Infrastructure Runoff Capture (gal/ acre)","Total Suspended Solids load (lbs)","Total Nitrogen load (lbs)","Total Lead load (lbs)","F Coli load (1,000 colonies)","Total Suspended Solids removed (lbs)","Total Nitrogen removed (lbs)","Total Lead removed (lbs)","F Coli removed (1,000 colonies)","Total Suspended Solids load (lbs/ acre)","Total Nitrogen load (lbs/ acre)","Total Lead load (lbs/ acre)","F Coli load (1,000 colonies/ acre)","Total Suspended Solids removed (lbs/ acre)","Total Nitrogen removed (lbs/ acre)","Total Lead removed (lbs/ acre)","F Coli removed (1,000 colonies/ acre)","EPA MXD Daily Residential Trips","EPA MXD Daily Retail Trips","EPA MXD Daily Office/Public Trips","EPA MXD Daily Education Trips","EPA MXD Daily Other Trips","EPA MXD Daily Residential VMT","EPA MXD Daily Retail VMT","EPA MXD Daily Office/Public VMT","EPA MXD Daily Education VMT","EPA MXD Daily Other VMT"]
[null,1,"Mixed-Use Residential Owner 40+","ECC Condo Towers",{"$f":"[1]!lot_size","v":217133},{"$f":"[1]!Building_Lot_Coverage","v":0.23910729305106507},{"$f":"[1]!Landscaping_Coverage","v":0.10800000000000015},{"$f":"[1]!Parking_Coverage","v":0.25289270694893468},{"$f":"[1]!Height","v":36},{"$f":"[1]!FAR","v":2.4102015139547364},{"$f":"B_Lot_Size*B_FAR","v":523334.2853295338},{"$f":"[1]!ResPct","v":0.62},{"$f":"IF(B_Housing_Type=\"MF\",B_Res_per,0)","v":0.62},{"$f":"IF(B_Housing_Type=\"TH\",B_Res_per,0)","v":0},{"$f":"IF(B_Housing_Type=\"SF\",B_Res_per,0)","v":0},{"$f":"IF(B_SF_per=1,IF(B_Lot_Size<=SF_Small_Lot_Size,1,0),0)","v":0},{"$f":"IF(B_SF_per=1,IF(AND(B_Lot_Size>SF_Small_Lot_Size,B_Lot_Size<SF_Large_Lot_Size),1,0),0)","v":0},{"$f":"IF(B_SF_per=1,IF(B_Lot_Size>=SF_Large_Lot_Size,1,0),0)","v":0},{"$f":"IF(B_Housing_Type=\"MH\",B_Res_per,0)","v":0},{"$f":"SUM(U4:AA4)","v":0.38},{"$f":"[1]!RetPct","v":0.08},{"$f":"[1]!OffPct","v":0.3},{"$f":"[1]!IndPct","v":0},{"$f":"[1]!PubPct","v":0},{"$f":"[1]!EduPct","v":0},{"$f":"[1]!HotelPct","v":0},{"$f":"[1]!ParkingPct","v":0},{"$f":"B_Gross_Bldg_Sq_Ft*B_Res_per","v":324467.25690431095},{"$f":"[1]!NetUnitSize","v":877},{"$f":"[1]!UnitSize","v":1031.7647058823529},{"$f":"IF(B_Gross_Sq_Ft_per_Unit=0,0,(B_Residential_Sq_Ft/B_Gross_Sq_Ft_per_Unit))","v":314.47795709083732},{"$f":"IF(B_Gross_Sq_Ft_per_Unit=0,0,(B_Residential_Sq_Ft/B_Gross_Sq_Ft_per_Unit)*(43560/B_Lot_Size))","v":63.088797238912896},{"$f":"[1]!HousingType","v":"MF"},{"$f":"[1]!RentalPct","v":0},{"$f":"IF(B_Pct_Renter=\"\",0,IF(B_HU_Acre=0,0,IF(B_Pct_Renter=1,0,IF(B_Pct_Renter=0,1,1-B_Pct_Renter))))","v":1},{"$f":"[1]!Rent","v":0},{"$f":"IF(B_Pct_Renter=0,0,B_Net_Sq_Ft_per_Unit*B_Rent_SqFt)","v":0},{"$f":"[1]!Sales_Price","v":500},{"$f":"IF(B_Pct_Owner=0,0,B_Sales_Price_SqFt*B_Net_Sq_Ft_per_Unit)","v":438500},{"$f":"IF(B_Avg_Sales_Price>0,(B_HH_Income*HCost_Max_per_Income_Owner)/12,0)","v":2629.0290527948478},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",Info_Vac_Rate_MF,IF(B_Housing_Type=\"TH\",Info_Vac_Rate_TH,IF(B_Housing_Type=\"SF\",Info_Vac_Rate_SF,IF(B_Housing_Type=\"MH\",Info_Vac_Rate_MH,0)))))","v":0.06},{"$f":"B_HU_Acre*(1-B_Vacancy_Rate)","v":59.303469404578117},{"$f":"IF(B_Housing_Type=\"MF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF)>Info_Max_HH_Size_MF,Info_Max_HH_Size_MF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF),IF(B_Housing_Type=\"TH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH)>Info_Max_HH_Size_TH,Info_Max_HH_Size_TH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH),IF(B_Housing_Type=\"SF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF)>Info_Max_HH_Size_SF,Info_Max_HH_Size_SF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF),IF(B_Housing_Type=\"MH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH)>Info_Max_HH_Size_MH,Info_Max_HH_Size_MH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH),0))))","v":1.7575150300601203},{"$f":"B_HH_Size*0.6","v":1.0545090180360721},{"$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":0.1951},{"$f":"IF(B_Pct_Renter=1,B_Avg_Rent*12/HCost_Max_per_Income_Renter,IF(B_Pct_Renter=0,(12/HCost_Max_per_Income_Owner)*(B_Avg_Sales_Price*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1))),IF(OR(B_Pct_Renter>0,B_Pct_Renter<1),(B_Pct_Renter*B_Avg_Rent*(12/HCost_Max_per_Income_Renter))+(B_Pct_Owner*(12/HCost_Max_per_Income_Owner)*(B_Avg_Sales_Price*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1)))))))","v":121339.80243668528},{"$f":"IF(B_EMP_Acre=0,0,((B_Ret_Emp_Acre/B_EMP_Acre*Wage_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Wage_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Wage_IND)+(B_Pub_Emp_Acre/B_EMP_Acre*Wage_OFF)+(B_Edu_Emp_Acre/B_EMP_Acre*Wage_EDU)+(B_Hotel_Emp_Acre/B_EMP_Acre*Wage_HOTEL)))","v":0},{"$f":"B_RET_Gross_Sq_Ft+B_OFF_Gross_Sq_Ft+B_IND_Gross_Sq_Ft+B_PUB_Gross_Sq_Ft+B_EDU_Gross_Sq_Ft+B_Hotel_Gross_Sq_Ft+B_PRKG_Gross_Sq_Ft","v":198867.02842522284},{"$f":"B_EMP_Acre*(B_Lot_Size/43560)","v":434.36745682351307},{"$f":"B_Ret_Emp_Acre+B_OFF_Emp_Acre+B_IND_Emp_Acre+B_Pub_Emp_Acre+B_Edu_Emp_Acre+B_Hotel_Emp_Acre+B_PRKG_Emp_Acre","v":87.140353696730699},{"$f":"B_Ret_per*B_Gross_Bldg_Sq_Ft","v":41866.742826362708},{"$f":"[1]!RetSpace","v":1000},{"$f":"IF(B_Ret_SqFt_per_EMP=0,0,(B_RET_Gross_Sq_Ft/B_Ret_SqFt_per_EMP)*(43560/B_Lot_Size))","v":8.399070235829468},{"$f":"B_OFF_per*B_Gross_Bldg_Sq_Ft","v":157000.28559886012},{"$f":"[1]!OffSpace","v":400},{"$f":"IF(B_Off_SqFt_per_EMP=0,0,(B_OFF_Gross_Sq_Ft/B_Off_SqFt_per_EMP)*(43560/B_Lot_Size))","v":78.741283460901229},{"$f":"B_IND_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!IndSpace","v":972},{"$f":"IF(B_IND_SqFt_per_EMP=0,0,(B_IND_Gross_Sq_Ft/B_IND_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"B_Pub_Per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!PubSpace","v":1000},{"$f":"IF(B_Pub_SqFt_per_EMP=0,0,(B_PUB_Gross_Sq_Ft/B_Pub_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"B_Edu_Per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!EduSpace","v":800},{"$f":"IF(B_Edu_SqFt_per_EMP=0,0,(B_EDU_Gross_Sq_Ft/B_Edu_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"B_Hotel_Per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!HotelSpaceEmp","v":1000},{"$f":"IF(B_Hotel_SqFt_per_EMP=0,0,(B_Hotel_Gross_Sq_Ft/B_Hotel_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"[1]!HotelRoomNet","v":0},{"$f":"[1]!HotelRoomGross","v":0},{"$f":"IF(B_Hotel_Room_Gross=0,0,(B_Hotel_Gross_Sq_Ft/B_Hotel_Room_Gross))","v":0},{"$f":"IF(B_Hotel_Room_Gross=0,0,(B_Hotel_Gross_Sq_Ft/B_Hotel_Room_Gross)*(43560/B_Lot_Size))","v":0},{"$f":"B_PRKG_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!ParkingSpace","v":0},{"$f":"IF(B_PRKG_SqFt_per_EMP=0,0,(B_PRKG_Gross_Sq_Ft/B_PRKG_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"[1]!ParkingSpaces","v":1267.1850493371471},{"$f":"[1]!ParkingArea","v":329468.1128276583},{"$f":"[1]!ParkingCost","v":12671850.493371472},{"$f":"IF(B_Project_Value=0,0,B_Parking_Cost/B_Project_Value)","v":9.2060182215757722E-2},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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(CB4:CD4)","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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(CF4:CH4)","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},{"$f":"(B_res_energy_use*(B_Hotel_Rooms_per_Building+B_HU_Building))+B_Com_Energy_Use","v":0},{"$f":"(B_res_energy_use*Residential_Energy_Cost)/12","v":0},{"$f":"IFERROR((B_res_energy_use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)),0)","v":0},{"$f":"IFERROR((B_Com_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)),0)","v":0},{"$f":"B_Total_Bldg_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"IFERROR(B_LW_Bldg/B_HU_Building,0)","v":1.7314409093630705},{"$f":"IF((B_Lot_Size*B_Landscaping_Lot_Coverage)>Maximum_Watered_Lawn_Area*43560,Maximum_Watered_Lawn_Area*43560*Water_per_Sq_Foot_of_Lawn_Area,B_Lot_Size*B_Landscaping_Lot_Coverage*Water_per_Sq_Foot_of_Lawn_Area)","v":544.5},{"$f":"IF(OR(B_Housing_Type=\"MF\",B_Hotel_Room_Acre>0),Info_IW_MF,IF(B_Housing_Type=\"TH\",Info_IW_TH,IF(AND(OR(B_Housing_Type=\"SF\",B_Housing_Type=\"MH\"),B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),Info_IW_MD_SF,IF(AND(OR(B_Housing_Type=\"SF\",B_Housing_Type=\"MH\"),B_Net_Sq_Ft_per_Unit>=3000),Info_IW_LRG_SF,0))))","v":60},{"$f":"(B_IW_Res*B_HH_Size)","v":105.45090180360722},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_IW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_IW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_IW_IND))","v":102.33734939759034},{"$f":"(B_HU_Building*B_IW_Res)+(B_EMP_Building*B_IW_Emp)","v":63320.691621340833},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",Info_WW_MF,IF(B_Housing_Type=\"TH\",Info_WW_TH,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),Info_WW_MD_SF,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),Info_WW_LRG_SF)))))","v":35},{"$f":"(B_WW_Res*B_HH_Size)","v":61.513026052104209},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_WW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_WW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_WW_IND))","v":47.939759036144579},{"$f":"(B_HU_Building*B_WW_Res)+(B_EMP_Building*B_WW_Emp)","v":31830.199711441455},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},{"$f":"(B_SW_Res*B_HH_Size)","v":2.6362725450901805},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_SW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_SW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_SW_IND))","v":3.6445783132530121},{"$f":"(B_HU_Building*B_SW_Res)+(B_EMP_Building*B_SW_Emp)","v":2054.8031487580956},{"$f":"[1]!LandCost","v":66.779347220367242},{"$f":"B_Land_Cost_SqFt*B_Lot_Size","v":14500000},{"$f":"IF(B_Lot_Size=0,0,B_Land_Cost_Lot*(43560/B_Lot_Size))","v":2908908.3649191973},{"$f":"[1]!ProjectValue","v":137647462.6529955},{"$f":"IF(B_Lot_Size=0,0,B_Project_Value*(43560/B_Lot_Size))","v":27614059.001462165},{"$f":"[1]!Subsidy","v":0},{"$f":"IF(B_HU_Building=0,0,(B_Res_per*B_Subsidy)/B_HU_Building)","v":0},{"$f":"IF(B_Lot_Size=0,0,B_Project_Subsidy*(43560/B_Lot_Size))","v":0},{"$f":"IFERROR((Prop_Tax_Rate_Res*Prop_Tax_Assess_Ratio_Res*B_Res_per*B_Project_Value)+(Prop_Tax_Rate_Com*Prop_Tax_Assess_Ratio_Com*(B_Ret_per+B_OFF_per+B_IND_per+B_Hotel_Per)*B_Project_Value),0)","v":0},{"$f":"IFERROR((Prop_Tax_Rate_Res*Prop_Tax_Assess_Ratio_Res*B_Res_per*B_Project_Value)/B_HU_Building,0)","v":0},{"$f":"IFERROR(B_Property_Tax_Revenue*(43560/B_Lot_Size),0)","v":0},{"$f":"Sales_Tax_Rate*Sales_per_SqFt*B_RET_Gross_Sq_Ft","v":0},{"$f":"IFERROR(B_Sales_Tax_Revenue*(43560/B_Lot_Size),0)","v":0},{"$f":"IFERROR(B_FAR/MAX(B_FAR),0)","v":0.17946399954986869},{"$f":"[1]!GreenRoof","v":0},{"$f":"[1]!GreenRoofEff","v":0},{"$f":"[1]!GreenRoofVolume","v":0},{"$f":"[1]!Biofiltration","v":0},{"$f":"[1]!BiofiltrationEff","v":0},{"$f":"[1]!BiofiltrationVolume","v":0},{"$f":"[1]!GreenRoofHarvesting","v":0},{"$f":"[1]!GreenRoofHarvestingEff","v":0},{"$f":"[1]!WaterHarvesting","v":0},{"$f":"[1]!WaterHarvestingEff","v":0},{"$f":"[1]!WaterHarvestingVolume","v":0},{"$f":"DS4*E4/43560","v":0},{"$f":"DV4*$E4/43560","v":0},null,{"$f":"DY4*$E4/43560","v":0},{"$f":"EA4*$E4/43560","v":0},{"$f":"DU4*I4/43560","v":0},{"$f":"DX4*$E4/43560","v":0},{"$f":"EC4*$E4/43560","v":0},{"$f":"Average_annual_rainfall_in*$ED4*$DT4*144*0.00433","v":0},null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED4","v":0},{"$f":"EN4*Cost_per_kWh","v":0},{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED4","v":0},{"$f":"EP4*Cost_per_BUT","v":0},{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED4","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED4","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED4","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED4","v":0},{"$f":"EN4*Electricity_Emmission_rates_NO2+EP4*Natural_Gas_Emmission_rates_NO2","v":0},{"$f":"EN4*Electricity_Emmission_rates_SO2+EP4*Natural_Gas_Emmission_rates_SO2","v":0},{"$f":"ER4+EV4","v":0},{"$f":"ET4+EW4","v":0},{"$f":"EX4*NO2_price_lb","v":0},{"$f":"ES4*O3_price_lb","v":0},{"$f":"EY4*SO2_price_lb","v":0},{"$f":"EU4*PM_10_price_lb","v":0},{"$f":"SUM(EZ4:FC4)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED4*3.67","v":0},{"$f":"EN4*Electricity_Emmission_rate_CO2+EP4*Natural_gas_Emmission_rate_CO2","v":0},{"$f":"FE4+FF4","v":0},{"$f":"FG4*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*($E4*(1-$G4)+$DV4-$DS4-$EA4)*$E4/43560*'Building Inputs'!$DW4*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE4","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE4","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE4","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE4","v":0},{"$f":"FK4*NO2_price_lb","v":0},{"$f":"FL4*O3_price_lb","v":0},{"$f":"FM4*SO2_price_lb","v":0},{"$f":"FN4*PM_10_price_lb","v":0},{"$f":"SUM(FO4:FR4)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE4*3.67","v":0},{"$f":"FT4*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG4*'Building Inputs'!$DZ4+'Building Inputs'!$EH4*'Building Inputs'!$EB4)*144*0.00433","v":0},"?",{"$f":"EL4+FI4+FV4","v":0},null,{"$f":"EO4+EQ4","v":0},{"$f":"EX4+FK4","v":0},{"$f":"ES4+FL4","v":0},{"$f":"EY4+FM4","v":0},{"$f":"EU4+FN4","v":0},{"$f":"SUM(GA4:GD4)","v":0},{"$f":"GA4*NO2_price_lb","v":0},{"$f":"GB4*O3_price_lb","v":0},{"$f":"GC4*SO2_price_lb","v":0},{"$f":"GD4*PM_10_price_lb","v":0},{"$f":"SUM(GF4:GI4)","v":0},{"$f":"FG4+FT4","v":0},{"$f":"GK4*CO2_price_lb","v":0},{"$f":"[1]!RequiredWQV","v":66698.625429333319},{"$f":"[1]!ConventionalWQV","v":0},{"$f":"GM4*E4/43560","v":332471.82358465175},{"$f":"GN4*E4/43560","v":0},{"$f":"(DU4+DX4+EC4)*E4/43560","v":0},{"$f":"[1]!TSSload","v":210.71046594586494},{"$f":"[1]!TNload","v":15.956190567330214},{"$f":"[1]!TLload","v":0.23184880733325922},{"$f":"[1]!fColiLoad","v":80447.080047531213},{"$f":"[1]!TSSreduction","v":0},{"$f":"[1]!TNreduction","v":0},{"$f":"[1]!TLreduction","v":0},{"$f":"[1]!fColiReduction","v":0},{"$f":"GR4*$E4/43560","v":1050.3258861851123},79.53662824738548,1.1556939183354584,401003.5774095637,{"$f":"GV4*$E4/43560","v":0},{"$f":"GW4*$E4/43560","v":0},{"$f":"GX4*$E4/43560","v":0},{"$f":"GY4*$E4/43560","v":0},{"$f":"[1]!EPA_MXD_ResTrips","v":1216.8467215744517},{"$f":"[1]!EPA_MXD_RetTrips","v":1664.1811551457615},{"$f":"[1]!EPA_MXD_OffTrips","v":1206.2794237054457},{"$f":"[1]!EPA_MXD_EduTrips","v":0},{"$f":"[1]!EPA_MXD_OtherTrips","v":0},{"$f":"[1]!EPA_MXD_ResVMT","v":3467.8533173082242},{"$f":"[1]!EPA_MXD_RetVMT","v":4344.9168757765874},{"$f":"[1]!EPA_MXD_OffVMT","v":3892.4595776548467},{"$f":"[1]!EPA_MXD_EduVMT","v":0},{"$f":"[1]!EPA_MXD_OtherVMT","v":0}]
[null,2,"Mixed-Use Residential and Hotel 30+","W Block 21",{"$f":"[2]!lot_size","v":76622},{"$f":"[2]!Building_Lot_Coverage","v":0.51434236828248625},{"$f":"[2]!Landscaping_Coverage","v":2.8487735692817045E-16},{"$f":"[2]!Parking_Coverage","v":0.48565763171751336},{"$f":"[2]!Height","v":37},{"$f":"[2]!FAR","v":10.840000000000005},830582.48000000045,{"$f":"[2]!ResPct","v":0.51},0.51,0,0,0,0,0,0,{"$f":"SUM(U5:AA5)","v":0.49},{"$f":"[2]!RetPct","v":0.18},{"$f":"[2]!OffPct","v":0},{"$f":"[2]!IndPct","v":0},{"$f":"[2]!PubPct","v":0},{"$f":"[2]!EduPct","v":0},{"$f":"[2]!HotelPct","v":0.31},{"$f":"[2]!ParkingPct","v":0},423597.06480000023,{"$f":"[2]!NetUnitSize","v":2205.25},{"$f":"[2]!UnitSize","v":2394.3822542643402},176.91288182811391,100.57588071875756,{"$f":"[2]!HousingType","v":"MF"},{"$f":"[2]!RentalPct","v":0},1,{"$f":"[2]!Rent","v":0},0,{"$f":"[2]!Sales_Price","v":600},1323150,7932.9527735587289,0.06,94.541327875632106,2,1.2,0.1951,366136.28185655671,0,406985.41520000016,406.9854152000002,231.3732960000001,149504.84640000007,{"$f":"[2]!RetSpace","v":1000},84.994272000000038,0,{"$f":"[2]!OffSpace","v":250},0,0,{"$f":"[2]!IndSpace","v":972},0,0,{"$f":"[2]!PubSpace","v":1000},0,0,{"$f":"[2]!EduSpace","v":800},0,257480.56880000012,{"$f":"[2]!HotelSpaceEmp","v":1000},146.37902400000007,{"$f":"[2]!HotelRoomNet","v":942.90438247011957},{"$f":"[2]!HotelRoomGross","v":1023.7721441353725},251.50183102262028,142.98008090816396,0,{"$f":"[2]!ParkingSpace","v":0},0,{"$f":"[2]!ParkingSpaces","v":468.09080310395439},{"$f":"[2]!ParkingArea","v":152129.51100878516},{"$f":"[2]!ParkingCost","v":12719221.524519332},5.4816735647956694E-2,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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(CB5:CD5)","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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(CF5:CH5)","v":0},0,0,0,0,0,0,0,6.1691021640125485E-15,1.0913936421275138E-12,60,120,24.979591836734695,20781.102464886841,35,70,13.959183673469388,11873.135027183991,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,1.8367346938775511,1012.8935547421713,{"$f":"[2]!LandCost","v":195.76622902038579},15000000,8527576.9361280054,{"$f":"[2]!ProjectValue","v":232031721.22843188},131911223.62651058,{"$f":"[2]!Subsidy","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(B_FAR/MAX(B_FAR),0)","v":0.80714817572598696},{"$f":"[2]!GreenRoof","v":0},{"$f":"[2]!GreenRoofEff","v":0},{"$f":"[2]!GreenRoofVolume","v":0},{"$f":"[2]!Biofiltration","v":0},{"$f":"[2]!BiofiltrationEff","v":0},{"$f":"[2]!BiofiltrationVolume","v":0},{"$f":"[2]!GreenRoofHarvesting","v":0},{"$f":"[2]!GreenRoofHarvestingEff","v":0},{"$f":"[2]!WaterHarvesting","v":0},{"$f":"[2]!WaterHarvestingEff","v":0},{"$f":"[2]!WaterHarvestingVolume","v":0},{"$f":"DS5*E5/43560","v":0},0,null,0,{"$f":"EA5*$E5/43560","v":0},{"$f":"DU5*I5/43560","v":0},{"$f":"DX5*$E5/43560","v":0},{"$f":"EC5*$E5/43560","v":0},0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED5","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED5","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED5","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED5","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED5","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED5","v":0},0,0,{"$f":"ER5+EV5","v":0},{"$f":"ET5+EW5","v":0},0,0,0,0,{"$f":"SUM(EZ5:FC5)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED5*3.67","v":0},0,{"$f":"FE5+FF5","v":0},0,{"$f":"Average_annual_rainfall_in*($E5*(1-$G5)+$DV5-$DS5-$EA5)*$E5/43560*'Building Inputs'!$DW5*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE5","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE5","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE5","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE5","v":0},0,0,0,0,{"$f":"SUM(FO5:FR5)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE5*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG5*'Building Inputs'!$DZ5+'Building Inputs'!$EH5*'Building Inputs'!$EB5)*144*0.00433","v":0},null,{"$f":"EL5+FI5+FV5","v":0},null,{"$f":"EO5+EQ5","v":0},0,{"$f":"ES5+FP5","v":0},0,0,{"$f":"SUM(GA5:GD5)","v":0},0,0,0,0,{"$f":"SUM(GF5:GI5)","v":0},0,0,{"$f":"[2]!RequiredWQV","v":45372.994333333329},{"$f":"[2]!ConventionalWQV","v":0},79811.055367508408,0,0,{"$f":"[2]!TSSload","v":195.98467884478021},{"$f":"[2]!TNload","v":22.124627025462026},{"$f":"[2]!TLload","v":0.24680282281962918},{"$f":"[2]!fColiLoad","v":7249.4130380594688},{"$f":"[2]!TSSreduction","v":0},{"$f":"[2]!TNreduction","v":0},{"$f":"[2]!TLreduction","v":0},{"$f":"[2]!fColiReduction","v":0},344.73687012040284,38.917198621325788,0.4341259387071999,12751.710877001666,0,0,0,0,{"$f":"[2]!EPA_MXD_ResTrips","v":693.81776483598424},{"$f":"[2]!EPA_MXD_RetTrips","v":6023.1958925544122},{"$f":"[2]!EPA_MXD_OffTrips","v":0},{"$f":"[2]!EPA_MXD_EduTrips","v":0},{"$f":"[2]!EPA_MXD_OtherTrips","v":1973.6775134648556},{"$f":"[2]!EPA_MXD_ResVMT","v":1974.4236872007029},{"$f":"[2]!EPA_MXD_RetVMT","v":15688.793023604203},{"$f":"[2]!EPA_MXD_OffVMT","v":0},{"$f":"[2]!EPA_MXD_EduVMT","v":0},{"$f":"[2]!EPA_MXD_OtherVMT","v":7622.9236234371083}]
[null,3,"Mixed-Use Residential Owner 30","Four Seasons Condos",{"$f":"[3]!lot_size","v":34715},{"$f":"[3]!Building_Lot_Coverage","v":0.62787941575820361},{"$f":"[3]!Landscaping_Coverage","v":0.14140582201188256},{"$f":"[3]!Parking_Coverage","v":0.23071476222991372},{"$f":"[3]!Height","v":32},{"$f":"[3]!FAR","v":10.510701419792328},364878.99978809064,{"$f":"[3]!ResPct","v":0.95},0.95,0,0,0,0,0,0,0.05,{"$f":"[3]!RetPct","v":0.05},{"$f":"[3]!OffPct","v":0},{"$f":"[3]!IndPct","v":0},{"$f":"[3]!PubPct","v":0},{"$f":"[3]!EduPct","v":0},{"$f":"[3]!HotelPct","v":0},{"$f":"[3]!ParkingPct","v":0},346635.04979868612,{"$f":"[3]!NetUnitSize","v":2000.0000000000002},{"$f":"[3]!UnitSize","v":2352.9411764705883},147.31989616444159,184.85538461538457,{"$f":"[3]!HousingType","v":"MF"},{"$f":"[3]!RentalPct","v":0},1,{"$f":"[3]!Rent","v":0},0,{"$f":"[3]!Sales_Price","v":600},1200000.0000000002,7194.6063018331079,0.06,173.76406153846148,2,1.2,0.1951,332058.75239229726,0,18243.949989404533,18.24394998940453,22.892307692307689,18243.949989404533,{"$f":"[3]!RetSpace","v":1000},22.892307692307689,0,{"$f":"[3]!OffSpace","v":400},0,0,{"$f":"[3]!IndSpace","v":972},0,0,{"$f":"[3]!PubSpace","v":1000},0,0,{"$f":"[3]!EduSpace","v":800},0,0,{"$f":"[3]!HotelSpaceEmp","v":1000},0,{"$f":"[3]!HotelRoomNet","v":0},{"$f":"[3]!HotelRoomGross","v":0},0,0,0,{"$f":"[3]!ParkingSpace","v":0},0,{"$f":"[3]!ParkingSpaces","v":331.12769230769226},{"$f":"[3]!ParkingArea","v":107616.49999999999},{"$f":"[3]!ParkingCost","v":5390359.5429520831},5.1967849920630305E-2,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,1.666069295101553,245.44515555712516,60,120,68,10079.782369146003,35,70,38,5849.4664653528271,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,5,312.19959419368502,{"$f":"[3]!LandCost","v":243.69868932738009},8460000,10615514.907100677,{"$f":"[3]!ProjectValue","v":103724890.50797167},130152851.23224099,{"$f":"[3]!Subsidy","v":0},0,0,0,0,0,0,0,0.78262854950054561,{"$f":"[3]!GreenRoof","v":0},{"$f":"[3]!GreenRoofEff","v":0},{"$f":"[3]!GreenRoofVolume","v":0},{"$f":"[3]!Biofiltration","v":0},{"$f":"[3]!BiofiltrationEff","v":0},{"$f":"[3]!BiofiltrationVolume","v":0},{"$f":"[3]!GreenRoofHarvesting","v":0},{"$f":"[3]!GreenRoofHarvestingEff","v":0},{"$f":"[3]!WaterHarvesting","v":0},{"$f":"[3]!WaterHarvestingEff","v":0},{"$f":"[3]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED6","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED6","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED6","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED6","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED6","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED6","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED6*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E6*(1-$G6)+$DV6-$DS6-$EA6)*$E6/43560*'Building Inputs'!$DW6*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE6","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE6","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE6","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE6","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE6*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG6*'Building Inputs'!$DZ6+'Building Inputs'!$EH6*'Building Inputs'!$EB6)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[3]!RequiredWQV","v":17803.171187982389},{"$f":"[3]!ConventionalWQV","v":0},14188.179242213238,0,0,{"$f":"[3]!TSSload","v":74.170299256296502},{"$f":"[3]!TNload","v":7.6150312369935644},{"$f":"[3]!TLload","v":9.2038650824865925E-2},{"$f":"[3]!fColiLoad","v":28441.825123187009},{"$f":"[3]!TSSreduction","v":0},{"$f":"[3]!TNreduction","v":0},{"$f":"[3]!TLreduction","v":0},{"$f":"[3]!fColiReduction","v":0},59.109778206665133,6.0687743202991635,7.3349902740707545E-2,22666.61981523042,0,0,0,0,{"$f":"[3]!EPA_MXD_ResTrips","v":578.86610441985681},{"$f":"[3]!EPA_MXD_RetTrips","v":736.4128319667193},{"$f":"[3]!EPA_MXD_OffTrips","v":0},{"$f":"[3]!EPA_MXD_EduTrips","v":0},{"$f":"[3]!EPA_MXD_OtherTrips","v":0},{"$f":"[3]!EPA_MXD_ResVMT","v":1646.3092950899836},{"$f":"[3]!EPA_MXD_RetVMT","v":1919.0120902665121},{"$f":"[3]!EPA_MXD_OffVMT","v":0},{"$f":"[3]!EPA_MXD_EduVMT","v":0},{"$f":"[3]!EPA_MXD_OtherVMT","v":0}]
[null,4,"Mixed-Use Residential Owner 15","DAP Core-1 Residential",{"$f":"[4]!lot_size","v":25481},{"$f":"[4]!Building_Lot_Coverage","v":0.99999999999999989},{"$f":"[4]!Landscaping_Coverage","v":0},{"$f":"[4]!Parking_Coverage","v":0},{"$f":"[4]!Height","v":16},{"$f":"[4]!FAR","v":8.009999999999998},204102.80999999994,{"$f":"[4]!ResPct","v":0.96},0.96,0,0,0,0,0,0,0.04,{"$f":"[4]!RetPct","v":0.04},{"$f":"[4]!OffPct","v":0},{"$f":"[4]!IndPct","v":0},{"$f":"[4]!PubPct","v":0},{"$f":"[4]!EduPct","v":0},{"$f":"[4]!HotelPct","v":0},{"$f":"[4]!ParkingPct","v":0},195938.69759999993,{"$f":"[4]!NetUnitSize","v":1154},{"$f":"[4]!UnitSize","v":1390.3614457831327},140.92644628076249,240.91503473136902,{"$f":"[4]!HousingType","v":"MF"},{"$f":"[4]!RentalPct","v":0},1,{"$f":"[4]!Rent","v":0},0,{"$f":"[4]!Sales_Price","v":380},438520,2629.1489628998784,0.06,226.46013264748686,2,1.2,0.1951,121345.33674922516,0,8164.1123999999982,8.1641123999999987,13.956623999999998,8164.1123999999982,{"$f":"[4]!RetSpace","v":1000},13.956623999999998,0,{"$f":"[4]!OffSpace","v":250},0,0,{"$f":"[4]!IndSpace","v":972},0,0,{"$f":"[4]!PubSpace","v":1000},0,0,{"$f":"[4]!EduSpace","v":800},0,0,{"$f":"[4]!HotelSpaceEmp","v":1152},0,{"$f":"[4]!HotelRoomNet","v":0},{"$f":"[4]!HotelRoomGross","v":0},0,0,0,{"$f":"[4]!ParkingSpace","v":0},0,{"$f":"[4]!ParkingSpaces","v":463.59990084228764},{"$f":"[4]!ParkingArea","v":180803.96132849218},{"$f":"[4]!ParkingCost","v":12070389.870819708},0.18821540326395264,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,60,120,68,9010.7464200457507,35,70,38,5242.661891026688,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,5,252.21023142114373,{"$f":"[4]!LandCost","v":158.87131588242221},4048200.0000000005,6920434.5198383117,{"$f":"[4]!ProjectValue","v":64130722.892494805},109632050.90840523,{"$f":"[4]!Subsidy","v":0},0,0,0,0,0,0,0,0.59642591213700658,{"$f":"[4]!GreenRoof","v":0},{"$f":"[4]!GreenRoofEff","v":0},{"$f":"[4]!GreenRoofVolume","v":0},{"$f":"[4]!Biofiltration","v":0},{"$f":"[4]!BiofiltrationEff","v":0},{"$f":"[4]!BiofiltrationVolume","v":0},{"$f":"[4]!GreenRoofHarvesting","v":0},{"$f":"[4]!GreenRoofHarvestingEff","v":0},{"$f":"[4]!WaterHarvesting","v":0},{"$f":"[4]!WaterHarvestingEff","v":0},{"$f":"[4]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED7","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED7","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED7","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED7","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED7","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED7","v":0},0,0,{"$f":"ER7+EV7","v":0},{"$f":"ET7+EW7","v":0},0,0,0,0,{"$f":"SUM(EZ7:FC7)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED7*3.67","v":0},0,{"$f":"FE7+FF7","v":0},0,{"$f":"Average_annual_rainfall_in*($E7*(1-$G7)+$DV7-$DS7-$EA7)*$E7/43560*'Building Inputs'!$DW7*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE7","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE7","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE7","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE7","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE7*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG7*'Building Inputs'!$DZ7+'Building Inputs'!$EH7*'Building Inputs'!$EB7)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[4]!RequiredWQV","v":15088.998833333333},{"$f":"[4]!ConventionalWQV","v":0},8826.5100843013461,0,0,{"$f":"[4]!TSSload","v":33.061992350206602},{"$f":"[4]!TNload","v":7.7144648817148749},{"$f":"[4]!TLload","v":6.2450429994834696E-2},{"$f":"[4]!fColiLoad","v":1841.6537528409087},{"$f":"[4]!TSSreduction","v":0},{"$f":"[4]!TNreduction","v":0},{"$f":"[4]!TLreduction","v":0},{"$f":"[4]!fColiReduction","v":0},19.340051126621084,4.512678596211587,3.6531207683617603E-2,1077.2997997277134,0,0,0,0,{"$f":"[4]!EPA_MXD_ResTrips","v":560.52622718026919},{"$f":"[4]!EPA_MXD_RetTrips","v":333.57859198960148},{"$f":"[4]!EPA_MXD_OffTrips","v":0},{"$f":"[4]!EPA_MXD_EduTrips","v":0},{"$f":"[4]!EPA_MXD_OtherTrips","v":0},{"$f":"[4]!EPA_MXD_ResVMT","v":1592.9873559769158},{"$f":"[4]!EPA_MXD_RetVMT","v":867.79748552761362},{"$f":"[4]!EPA_MXD_OffVMT","v":0},{"$f":"[4]!EPA_MXD_EduVMT","v":0},{"$f":"[4]!EPA_MXD_OtherVMT","v":0}]
[null,5,"Mixed-Use Residential Renter 30","3Eleven Bowie",{"$f":"[5]!lot_size","v":42340},{"$f":"[5]!Building_Lot_Coverage","v":0.4930786699569582},{"$f":"[5]!Landscaping_Coverage","v":0.10742246551506467},{"$f":"[5]!Parking_Coverage","v":0.19949886452797708},{"$f":"[5]!Height","v":37},{"$f":"[5]!FAR","v":9.6150340641606853},407100.54227656341,{"$f":"[5]!ResPct","v":0.89},0.89,0,0,0,0,0,0,0.11,{"$f":"[5]!RetPct","v":0.01},{"$f":"[5]!OffPct","v":0.1},{"$f":"[5]!IndPct","v":0},{"$f":"[5]!PubPct","v":0},{"$f":"[5]!EduPct","v":0},{"$f":"[5]!HotelPct","v":0},{"$f":"[5]!ParkingPct","v":0},362319.48262614146,{"$f":"[5]!NetUnitSize","v":998.88499999999988},{"$f":"[5]!UnitSize","v":998.88499999999988},362.72391979671482,373.17557738178783,{"$f":"[5]!HousingType","v":"MF"},{"$f":"[5]!RentalPct","v":1},0,{"$f":"[5]!Rent","v":2.35},2347.3797499999996,{"$f":"[5]!Sales_Price","v":0},0,0,0.06,350.78504273888052,2,1.2,0.1951,93895.189999999988,0,44781.059650421979,166.91122233339101,171.72066237228418,4071.0054227656342,{"$f":"[5]!RetSpace","v":1000},4.1883088383483944,40710.054227656343,{"$f":"[5]!OffSpace","v":250},167.53235353393578,0,{"$f":"[5]!IndSpace","v":972},0,0,{"$f":"[5]!PubSpace","v":1000},0,0,{"$f":"[5]!EduSpace","v":800},0,0,{"$f":"[5]!HotelSpaceEmp","v":1000},0,{"$f":"[5]!HotelRoomNet","v":0},{"$f":"[5]!HotelRoomGross","v":0},0,0,0,{"$f":"[5]!ParkingSpace","v":0},0,{"$f":"[5]!ParkingSpaces","v":770.58799999999997},{"$f":"[5]!ParkingArea","v":154117.59999999998},{"$f":"[5]!ParkingCost","v":12455386.326559907},0.10013596185474402,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0.626959919331605,227.41335949539189,60,120,105.07317073170731,39301.326549077246,35,70,48.731707317073173,20829.206027570755,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,3.5365853658536586,1134.3816659960892,{"$f":"[5]!LandCost","v":236.18327822390174},10000000,10288143.599433159,{"$f":"[5]!ProjectValue","v":124384747.45593931},127968814.34059319,{"$f":"[5]!Subsidy","v":0},0,0,0,0,0,0,0,0.71593701147882993,{"$f":"[5]!GreenRoof","v":0},{"$f":"[5]!GreenRoofEff","v":0},{"$f":"[5]!GreenRoofVolume","v":0},{"$f":"[5]!Biofiltration","v":0},{"$f":"[5]!BiofiltrationEff","v":0},{"$f":"[5]!BiofiltrationVolume","v":0},{"$f":"[5]!GreenRoofHarvesting","v":0},{"$f":"[5]!GreenRoofHarvestingEff","v":0},{"$f":"[5]!WaterHarvesting","v":0},{"$f":"[5]!WaterHarvestingEff","v":0},{"$f":"[5]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED8","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED8","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED8","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED8","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED8","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED8","v":0},0,0,{"$f":"ER8+EV8","v":0},{"$f":"ET8+EW8","v":0},0,0,0,0,{"$f":"SUM(EZ8:FC8)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED8*3.67","v":0},0,{"$f":"FE8+FF8","v":0},0,{"$f":"Average_annual_rainfall_in*($E8*(1-$G8)+$DV8-$DS8-$EA8)*$E8/43560*'Building Inputs'!$DW8*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE8","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE8","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE8","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE8","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE8*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG8*'Building Inputs'!$DZ8+'Building Inputs'!$EH8*'Building Inputs'!$EB8)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[5]!RequiredWQV","v":17770.210773128369},{"$f":"[5]!ConventionalWQV","v":0},17272.514328150944,0,0,{"$f":"[5]!TSSload","v":59.698065237207373},{"$f":"[5]!TNload","v":6.1196364687332139},{"$f":"[5]!TLload","v":7.3908939232697909E-2},{"$f":"[5]!fColiLoad","v":21687.445571256336},{"$f":"[5]!TSSreduction","v":0},{"$f":"[5]!TNreduction","v":0},{"$f":"[5]!TLreduction","v":0},{"$f":"[5]!fColiReduction","v":0},58.026080857285592,5.9482416916015675,7.1838945985133823E-2,21080.0377751835,0,0,0,0,{"$f":"[5]!EPA_MXD_ResTrips","v":2218.8123977319992},{"$f":"[5]!EPA_MXD_RetTrips","v":160.8001551689654},{"$f":"[5]!EPA_MXD_OffTrips","v":497.30462520816513},{"$f":"[5]!EPA_MXD_EduTrips","v":0},{"$f":"[5]!EPA_MXD_OtherTrips","v":0},{"$f":"[5]!EPA_MXD_ResVMT","v":6318.5802704293328},{"$f":"[5]!EPA_MXD_RetVMT","v":420.14699887021629},{"$f":"[5]!EPA_MXD_OffVMT","v":1603.1786864577086},{"$f":"[5]!EPA_MXD_EduVMT","v":0},{"$f":"[5]!EPA_MXD_OtherVMT","v":0}]
[null,6,"Mixed-Use Residential Renter 15","The Whitley",{"$f":"[6]!lot_size","v":35344},{"$f":"[6]!Building_Lot_Coverage","v":1},{"$f":"[6]!Landscaping_Coverage","v":0},{"$f":"[6]!Parking_Coverage","v":0},{"$f":"[6]!Height","v":16},{"$f":"[6]!FAR","v":8.5039893617021285},300565.00000000006,{"$f":"[6]!ResPct","v":0.96799999999999997},0.96799999999999997,0,0,0,0,0,0,3.2000000000000001E-2,{"$f":"[6]!RetPct","v":1.2E-2},{"$f":"[6]!OffPct","v":0.02},{"$f":"[6]!IndPct","v":0},{"$f":"[6]!PubPct","v":0},{"$f":"[6]!EduPct","v":0},{"$f":"[6]!HotelPct","v":0},{"$f":"[6]!ParkingPct","v":0},290946.92000000004,{"$f":"[6]!NetUnitSize","v":1030},{"$f":"[6]!UnitSize","v":1144.4444444444446},254.2254640776699,313.32223900020654,{"$f":"[6]!HousingType","v":"MF"},{"$f":"[6]!RentalPct","v":1},0,{"$f":"[6]!Rent","v":2.75},2832.5,{"$f":"[6]!Sales_Price","v":0},0,0,0.06,294.52290466019411,2,1.2,0.1951,113300,0,9618.0800000000017,27.651980000000005,34.079907446808519,3606.7800000000007,{"$f":"[6]!RetSpace","v":1000},4.4452053191489371,6011.3000000000011,{"$f":"[6]!OffSpace","v":250},29.63470212765958,0,{"$f":"[6]!IndSpace","v":972},0,0,{"$f":"[6]!PubSpace","v":1000},0,0,{"$f":"[6]!EduSpace","v":800},0,0,{"$f":"[6]!HotelSpaceEmp","v":1000},0,{"$f":"[6]!HotelRoomNet","v":0},{"$f":"[6]!HotelRoomGross","v":0},0,0,0,{"$f":"[6]!ParkingSpace","v":0},0,{"$f":"[6]!ParkingSpaces","v":337.4405399525757},{"$f":"[6]!ParkingArea","v":96170.553886484064},{"$f":"[6]!ParkingCost","v":7030760.2339181304},8.1162280962132002E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,60,120,101.04347826086956,18047.580084660192,35,70,47.565217391304351,10213.163682718447,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,3.695652173913043,483.53029611650481,{"$f":"[6]!LandCost","v":141.46672702580352},5000000,6162290.6292440016,{"$f":"[6]!ProjectValue","v":86625956.670666784},106762864.20818937,{"$f":"[6]!Subsidy","v":0},0,0,0,0,0,0,0,0.63320844093091055,{"$f":"[6]!GreenRoof","v":0},{"$f":"[6]!GreenRoofEff","v":0},{"$f":"[6]!GreenRoofVolume","v":0},{"$f":"[6]!Biofiltration","v":0},{"$f":"[6]!BiofiltrationEff","v":0},{"$f":"[6]!BiofiltrationVolume","v":0},{"$f":"[6]!GreenRoofHarvesting","v":0},{"$f":"[6]!GreenRoofHarvestingEff","v":0},{"$f":"[6]!WaterHarvesting","v":0},{"$f":"[6]!WaterHarvestingEff","v":0},{"$f":"[6]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED9","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED9","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED9","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED9","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED9","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED9*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E9*(1-$G9)+$DV9-$DS9-$EA9)*$E9/43560*'Building Inputs'!$DW9*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE9","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE9","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE9","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE9","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE9*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG9*'Building Inputs'!$DZ9+'Building Inputs'!$EH9*'Building Inputs'!$EB9)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[6]!RequiredWQV","v":20929.538666666671},{"$f":"[6]!ConventionalWQV","v":0},16981.947076094279,0,0,{"$f":"[6]!TSSload","v":45.859387685950416},{"$f":"[6]!TNload","v":10.700523793388431},{"$f":"[6]!TLload","v":8.6623287851239683E-2},{"$f":"[6]!fColiLoad","v":2554.5076818181824},{"$f":"[6]!TSSreduction","v":0},{"$f":"[6]!TNreduction","v":0},{"$f":"[6]!TLreduction","v":0},{"$f":"[6]!fColiReduction","v":0},37.209692340960324,8.6822615462240744,7.0284974421813945E-2,2072.6932852658824,0,0,0,0,{"$f":"[6]!EPA_MXD_ResTrips","v":1592.1429721662914},{"$f":"[6]!EPA_MXD_RetTrips","v":145.85558483308512},{"$f":"[6]!EPA_MXD_OffTrips","v":75.180956628759915},{"$f":"[6]!EPA_MXD_EduTrips","v":0},{"$f":"[6]!EPA_MXD_OtherTrips","v":0},{"$f":"[6]!EPA_MXD_ResVMT","v":4527.7530856998746},{"$f":"[6]!EPA_MXD_RetVMT","v":379.9418122253274},{"$f":"[6]!EPA_MXD_OffVMT","v":240.93389207990504},{"$f":"[6]!EPA_MXD_EduVMT","v":0},{"$f":"[6]!EPA_MXD_OtherVMT","v":0}]
[null,7,"Mixed-Use Residential Renter 5","South Lamar Plaza",{"$f":"[7]!lot_size","v":390515},{"$f":"[7]!Building_Lot_Coverage","v":0.67002101093067767},{"$f":"[7]!Landscaping_Coverage","v":2.2000000000000089E-2},{"$f":"[7]!Parking_Coverage","v":0.30797898906932214},{"$f":"[7]!Height","v":5},{"$f":"[7]!FAR","v":3.3501050546533881},1308266.2754179679,{"$f":"[7]!ResPct","v":0.93556712846232137},0.93556712846232137,0,0,0,0,0,0,6.4432871537678627E-2,{"$f":"[7]!RetPct","v":6.4432871537678627E-2},{"$f":"[7]!OffPct","v":0},{"$f":"[7]!IndPct","v":0},{"$f":"[7]!PubPct","v":0},{"$f":"[7]!EduPct","v":0},{"$f":"[7]!HotelPct","v":0},{"$f":"[7]!ParkingPct","v":0},1223970.9225568848,{"$f":"[7]!NetUnitSize","v":2776.4557823129248},{"$f":"[7]!UnitSize","v":2776.4557823129248},440.83933565736697,49.173428578248995,{"$f":"[7]!HousingType","v":"MF"},{"$f":"[7]!RentalPct","v":1},0,{"$f":"[7]!Rent","v":2},5552.9115646258497,{"$f":"[7]!Sales_Price","v":0},0,0,0.06,46.22302286355405,2,1.2,0.1951,222116.46258503399,0,84295.352861083215,84.295352861083217,9.4027260684705709,84295.352861083215,{"$f":"[7]!RetSpace","v":1000},9.4027260684705709,0,{"$f":"[7]!OffSpace","v":250},0,0,{"$f":"[7]!IndSpace","v":2306},0,0,{"$f":"[7]!PubSpace","v":1000},0,0,{"$f":"[7]!EduSpace","v":800},0,0,{"$f":"[7]!HotelSpaceEmp","v":1000},0,{"$f":"[7]!HotelRoomNet","v":0},{"$f":"[7]!HotelRoomGross","v":0},0,0,0,{"$f":"[7]!ParkingSpace","v":20000},0,{"$f":"[7]!ParkingSpaces","v":1394.4395932336968},{"$f":"[7]!ParkingArea","v":481081.65966562537},{"$f":"[7]!ParkingCost","v":27888791.864673935},0.10198117207906622,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0.97442869829082857,429.56650000000172,60,120,68,32182.444133995676,35,70,38,18632.600156729008,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,5,1082.7357677914665,{"$f":"[7]!LandCost","v":45.000545433594098},17573388,1960223.7590873591,{"$f":"[7]!ProjectValue","v":273470007.21909428},30504214.983966678,{"$f":"[7]!Subsidy","v":0},0,0,0,0,0,0,0,0.24944937115810784,{"$f":"[7]!GreenRoof","v":0},{"$f":"[7]!GreenRoofEff","v":0},{"$f":"[7]!GreenRoofVolume","v":0},{"$f":"[7]!Biofiltration","v":0},{"$f":"[7]!BiofiltrationEff","v":0},{"$f":"[7]!BiofiltrationVolume","v":0},{"$f":"[7]!GreenRoofHarvesting","v":0},{"$f":"[7]!GreenRoofHarvestingEff","v":0},{"$f":"[7]!WaterHarvesting","v":0},{"$f":"[7]!WaterHarvestingEff","v":0},{"$f":"[7]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED10","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED10","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED10","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED10","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED10","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED10*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E10*(1-$G10)+$DV10-$DS10-$EA10)*$E10/43560*'Building Inputs'!$DW10*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE10","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE10","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE10","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE10","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE10*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG10*'Building Inputs'!$DZ10+'Building Inputs'!$EH10*'Building Inputs'!$EB10)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[7]!RequiredWQV","v":226430.22970333329},{"$f":"[7]!ConventionalWQV","v":0},2029944.930041258,0,0,{"$f":"[7]!TSSload","v":835.69703362576433},{"$f":"[7]!TNload","v":109.82326365074962},{"$f":"[7]!TLload","v":1.1384599309888417},{"$f":"[7]!fColiLoad","v":84401.29221040837},{"$f":"[7]!TSSreduction","v":0},{"$f":"[7]!TNreduction","v":0},{"$f":"[7]!TLreduction","v":0},{"$f":"[7]!fColiReduction","v":0},7492.0162324693601,984.56455015088363,10.206282827137455,756656.80963148817,0,0,0,0,{"$f":"[7]!EPA_MXD_ResTrips","v":2703.8649871283478},{"$f":"[7]!EPA_MXD_RetTrips","v":3338.4793215992827},{"$f":"[7]!EPA_MXD_OffTrips","v":0},{"$f":"[7]!EPA_MXD_EduTrips","v":0},{"$f":"[7]!EPA_MXD_OtherTrips","v":0},{"$f":"[7]!EPA_MXD_ResVMT","v":7710.284715984837},{"$f":"[7]!EPA_MXD_RetVMT","v":8726.3412141367044},{"$f":"[7]!EPA_MXD_OffVMT","v":0},{"$f":"[7]!EPA_MXD_EduVMT","v":0},{"$f":"[7]!EPA_MXD_OtherVMT","v":0}]
[null,8,"Mixed-Use Residential Owner Townhomes","Live-Work Austin",{"$f":"[8]!lot_size","v":14375},{"$f":"[8]!Building_Lot_Coverage","v":0.40425319025241929},{"$f":"[8]!Landscaping_Coverage","v":0.10000000000000014},{"$f":"[8]!Parking_Coverage","v":0.49574680974758067},{"$f":"[8]!Height","v":3},{"$f":"[8]!FAR","v":1.0327359229851196},14845.578892911095,{"$f":"[8]!ResPct","v":0.8},0,0.8,0,0,0,0,0,0.2,{"$f":"[8]!RetPct","v":0.2},{"$f":"[8]!OffPct","v":0},{"$f":"[8]!IndPct","v":0},{"$f":"[8]!PubPct","v":0},{"$f":"[8]!EduPct","v":0},{"$f":"[8]!HotelPct","v":0},{"$f":"[8]!ParkingPct","v":0},11876.463114328877,{"$f":"[8]!NetUnitSize","v":923},{"$f":"[8]!UnitSize","v":923},12.867240643909943,38.991095822519448,{"$f":"[8]!HousingType","v":"TH"},{"$f":"[8]!RentalPct","v":0},1,{"$f":"[8]!Rent","v":0},0,{"$f":"[8]!Sales_Price","v":250},230750,1383.4628367899911,0.06,36.651630073168278,1.5409015025041737,0.92454090150250412,0.1951,63852.13092876882,0,2969.1157785822193,2.9691157785822191,8.9971953610463622,2969.1157785822193,{"$f":"[8]!RetSpace","v":1000},8.9971953610463622,0,{"$f":"[8]!OffSpace","v":250},0,0,{"$f":"[8]!IndSpace","v":2306},0,0,{"$f":"[8]!PubSpace","v":1000},0,0,{"$f":"[8]!EduSpace","v":800},0,0,{"$f":"[8]!HotelSpaceEmp","v":1000},0,{"$f":"[8]!HotelRoomNet","v":0},{"$f":"[8]!HotelRoomGross","v":0},0,0,0,{"$f":"[8]!ParkingSpace","v":20000},0,{"$f":"[8]!ParkingSpaces","v":31.672712844984321},{"$f":"[8]!ParkingArea","v":7126.3603901214719},{"$f":"[8]!ParkingCost","v":95018.138534952959},4.4316032577449635E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,5.5858907118534766,71.875000000000099,80,123.27212020033389,68,1231.2791244563864,50,77.045075125208683,38,756.18843178162149,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":2},3.0818030050083474,5,40.580060180730982,{"$f":"[8]!LandCost","v":9.7391304347826093},140000,424236.52173913043,{"$f":"[8]!ProjectValue","v":2144103.0031037405},6497191.4306225348,{"$f":"[8]!Subsidy","v":0},0,0,0,0,0,0,0,7.6897686000381216E-2,{"$f":"[8]!GreenRoof","v":0},{"$f":"[8]!GreenRoofEff","v":0},{"$f":"[8]!GreenRoofVolume","v":0},{"$f":"[8]!Biofiltration","v":0},{"$f":"[8]!BiofiltrationEff","v":0},{"$f":"[8]!BiofiltrationVolume","v":0},{"$f":"[8]!GreenRoofHarvesting","v":0},{"$f":"[8]!GreenRoofHarvestingEff","v":0},{"$f":"[8]!WaterHarvesting","v":0},{"$f":"[8]!WaterHarvestingEff","v":0},{"$f":"[8]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED11","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED11","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED11","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED11","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED11","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED11","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED11*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E11*(1-$G11)+$DV11-$DS11-$EA11)*$E11/43560*'Building Inputs'!$DW11*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE11","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE11","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE11","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE11","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE11*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG11*'Building Inputs'!$DZ11+'Building Inputs'!$EH11*'Building Inputs'!$EB11)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[8]!RequiredWQV","v":7705.9583333333348},{"$f":"[8]!ConventionalWQV","v":0},2543.0016308922563,0,0,{"$f":"[8]!TSSload","v":288.25125011151187},{"$f":"[8]!TNload","v":4.7979925548712457},{"$f":"[8]!TLload","v":1.9116034985498218E-2},{"$f":"[8]!fColiLoad","v":9347.8771314845908},{"$f":"[8]!TSSreduction","v":0},{"$f":"[8]!TNreduction","v":0},{"$f":"[8]!TLreduction","v":0},{"$f":"[8]!fColiReduction","v":0},95.124236004430287,1.5833595724580845,6.3083793139700837E-3,3084.8423729359733,0,0,0,0,{"$f":"[8]!EPA_MXD_ResTrips","v":80.006901078518197},{"$f":"[8]!EPA_MXD_RetTrips","v":119.20913965126239},{"$f":"[8]!EPA_MXD_OffTrips","v":0},{"$f":"[8]!EPA_MXD_EduTrips","v":0},{"$f":"[8]!EPA_MXD_OtherTrips","v":0},{"$f":"[8]!EPA_MXD_ResVMT","v":227.46704603276083},{"$f":"[8]!EPA_MXD_RetVMT","v":310.95813679902989},{"$f":"[8]!EPA_MXD_OffVMT","v":0},{"$f":"[8]!EPA_MXD_EduVMT","v":0},{"$f":"[8]!EPA_MXD_OtherVMT","v":0}]
[null,9,"Condo 8","DAP NW-3 Res Bonus",{"$f":"[9]!lot_size","v":34774},{"$f":"[9]!Building_Lot_Coverage","v":1},{"$f":"[9]!Landscaping_Coverage","v":0},{"$f":"[9]!Parking_Coverage","v":0},{"$f":"[9]!Height","v":10},{"$f":"[9]!FAR","v":2.706044746074654},94100.000000000015,{"$f":"[9]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[9]!RetPct","v":0},{"$f":"[9]!OffPct","v":0},{"$f":"[9]!IndPct","v":0},{"$f":"[9]!PubPct","v":0},{"$f":"[9]!EduPct","v":0},{"$f":"[9]!HotelPct","v":0},{"$f":"[9]!ParkingPct","v":0},94100.000000000015,{"$f":"[9]!NetUnitSize","v":1194},{"$f":"[9]!UnitSize","v":1438.5542168674699},65.412897822445572,81.940122768324883,{"$f":"[9]!HousingType","v":"MF"},{"$f":"[9]!RentalPct","v":0},1,{"$f":"[9]!Rent","v":0},0,{"$f":"[9]!Sales_Price","v":380},453720,2720.2806427230976,0.06,77.023715402225392,2,1.2,0.1951,125551.41427952758,0,0,0,0,0,{"$f":"[9]!RetSpace","v":1000},0,0,{"$f":"[9]!OffSpace","v":250},0,0,{"$f":"[9]!IndSpace","v":972},0,0,{"$f":"[9]!PubSpace","v":2050},0,0,{"$f":"[9]!EduSpace","v":800},0,0,{"$f":"[9]!HotelSpaceEmp","v":1152},0,{"$f":"[9]!HotelRoomNet","v":0},{"$f":"[9]!HotelRoomGross","v":0},0,0,0,{"$f":"[9]!ParkingSpace","v":0},0,{"$f":"[9]!ParkingSpaces","v":139.98360134003352},{"$f":"[9]!ParkingArea","v":47034.490050251261},{"$f":"[9]!ParkingCost","v":5816470.2015605252},0.17366054374807122,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,60,120,0,3924.7738693467345,35,70,0,2289.4514237855951,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,0,98.119346733668351,{"$f":"[9]!LandCost","v":143.78558693276585},5000000,6263300.1667912817,{"$f":"[9]!ProjectValue","v":33493331.738028299},41955758.052237675,{"$f":"[9]!Subsidy","v":0},0,0,0,0,0,0,0,0.20149253507629591,{"$f":"[9]!GreenRoof","v":0},{"$f":"[9]!GreenRoofEff","v":0},{"$f":"[9]!GreenRoofVolume","v":0},{"$f":"[9]!Biofiltration","v":0},{"$f":"[9]!BiofiltrationEff","v":0},{"$f":"[9]!BiofiltrationVolume","v":0},{"$f":"[9]!GreenRoofHarvesting","v":0},{"$f":"[9]!GreenRoofHarvestingEff","v":0},{"$f":"[9]!WaterHarvesting","v":0},{"$f":"[9]!WaterHarvestingEff","v":0},{"$f":"[9]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED12","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED12","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED12","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED12","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED12","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED12*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E12*(1-$G12)+$DV12-$DS12-$EA12)*$E12/43560*'Building Inputs'!$DW12*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE12","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE12","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE12","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE12","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE12*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG12*'Building Inputs'!$DZ12+'Building Inputs'!$EH12*'Building Inputs'!$EB12)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[9]!RequiredWQV","v":20592.003666666671},{"$f":"[9]!ConventionalWQV","v":0},16438.621108922562,0,0,{"$f":"[9]!TSSload","v":45.119803853305783},{"$f":"[9]!TNload","v":10.527954232438017},{"$f":"[9]!TLload","v":8.5226296167355373E-2},{"$f":"[9]!fColiLoad","v":2513.3106079545455},{"$f":"[9]!TSSreduction","v":0},{"$f":"[9]!TNreduction","v":0},{"$f":"[9]!TLreduction","v":0},{"$f":"[9]!fColiReduction","v":0},36.019193278118813,8.4044784315610563,6.803625396977997E-2,2006.3788586090764,0,0,0,0,{"$f":"[9]!EPA_MXD_ResTrips","v":267.30212055930582},{"$f":"[9]!EPA_MXD_RetTrips","v":0},{"$f":"[9]!EPA_MXD_OffTrips","v":0},{"$f":"[9]!EPA_MXD_EduTrips","v":0},{"$f":"[9]!EPA_MXD_OtherTrips","v":0},{"$f":"[9]!EPA_MXD_ResVMT","v":758.88908552177099},{"$f":"[9]!EPA_MXD_RetVMT","v":0},{"$f":"[9]!EPA_MXD_OffVMT","v":0},{"$f":"[9]!EPA_MXD_EduVMT","v":0},{"$f":"[9]!EPA_MXD_OtherVMT","v":0}]
[null,10,"Condo 5","1155  Barton Springs",{"$f":"[10]!lot_size","v":65340},{"$f":"[10]!Building_Lot_Coverage","v":0.66298708832645481},{"$f":"[10]!Landscaping_Coverage","v":0.33701291167354497},{"$f":"[10]!Parking_Coverage","v":0},{"$f":"[10]!Height","v":6},{"$f":"[10]!FAR","v":1.1703487639316514},76470.588235294112,{"$f":"[10]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[10]!RetPct","v":0},{"$f":"[10]!OffPct","v":0},{"$f":"[10]!IndPct","v":0},{"$f":"[10]!PubPct","v":0},{"$f":"[10]!EduPct","v":0},{"$f":"[10]!HotelPct","v":0},{"$f":"[10]!ParkingPct","v":0},76470.588235294112,{"$f":"[10]!NetUnitSize","v":1000.0000000000001},{"$f":"[10]!UnitSize","v":1176.4705882352944},64.999999999999986,43.333333333333321,{"$f":"[10]!HousingType","v":"MF"},{"$f":"[10]!RentalPct","v":0},1,{"$f":"[10]!Rent","v":0},0,{"$f":"[10]!Sales_Price","v":250},250000.00000000003,1498.8763128818973,0.06,40.73333333333332,2,1.2,0.1951,69178.906748395253,0,0,0,0,0,{"$f":"[10]!RetSpace","v":1000},0,0,{"$f":"[10]!OffSpace","v":250},0,0,{"$f":"[10]!IndSpace","v":2306},0,0,{"$f":"[10]!PubSpace","v":1000},0,0,{"$f":"[10]!EduSpace","v":800},0,0,{"$f":"[10]!HotelSpaceEmp","v":1000},0,{"$f":"[10]!HotelRoomNet","v":0},{"$f":"[10]!HotelRoomGross","v":0},0,0,0,{"$f":"[10]!ParkingSpace","v":20000},0,{"$f":"[10]!ParkingSpaces","v":118.30000000000001},{"$f":"[10]!ParkingArea","v":38447.500000000007},{"$f":"[10]!ParkingCost","v":6506500.0000000009},0.29397940730094474,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,8.3769230769230791,544.5,60,120,0,3899.9999999999991,35,70,0,2274.9999999999995,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,0,97.499999999999972,{"$f":"[10]!LandCost","v":18.818120599938783},1229576,819717.33333333326,{"$f":"[10]!ProjectValue","v":22132502.612128001},14755001.741418667,{"$f":"[10]!Subsidy","v":0},0,0,0,0,0,0,0,8.7144360679944258E-2,{"$f":"[10]!GreenRoof","v":0},{"$f":"[10]!GreenRoofEff","v":0},{"$f":"[10]!GreenRoofVolume","v":0},{"$f":"[10]!Biofiltration","v":0},{"$f":"[10]!BiofiltrationEff","v":0},{"$f":"[10]!BiofiltrationVolume","v":0},{"$f":"[10]!GreenRoofHarvesting","v":0},{"$f":"[10]!GreenRoofHarvestingEff","v":0},{"$f":"[10]!WaterHarvesting","v":0},{"$f":"[10]!WaterHarvestingEff","v":0},{"$f":"[10]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED13","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED13","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED13","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED13","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED13","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED13","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED13*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E13*(1-$G13)+$DV13-$DS13-$EA13)*$E13/43560*'Building Inputs'!$DW13*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE13","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE13","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE13","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE13","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE13*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG13*'Building Inputs'!$DZ13+'Building Inputs'!$EH13*'Building Inputs'!$EB13)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[10]!RequiredWQV","v":26338.712333051568},{"$f":"[10]!ConventionalWQV","v":0},39508.068499577355,0,0,{"$f":"[10]!TSSload","v":118.22133016667277},{"$f":"[10]!TNload","v":8.9278110671294684},{"$f":"[10]!TLload","v":0.13494354542926662},{"$f":"[10]!fColiLoad","v":94712.725664958838},{"$f":"[10]!TSSreduction","v":0},{"$f":"[10]!TNreduction","v":0},{"$f":"[10]!TLreduction","v":0},{"$f":"[10]!fColiReduction","v":0},177.33199525000916,13.391716600694201,0.20241531814389993,142069.08849743824,0,0,0,0,{"$f":"[10]!EPA_MXD_ResTrips","v":265.46443271063896},{"$f":"[10]!EPA_MXD_RetTrips","v":0},{"$f":"[10]!EPA_MXD_OffTrips","v":0},{"$f":"[10]!EPA_MXD_EduTrips","v":0},{"$f":"[10]!EPA_MXD_OtherTrips","v":0},{"$f":"[10]!EPA_MXD_ResVMT","v":753.75352613172288},{"$f":"[10]!EPA_MXD_RetVMT","v":0},{"$f":"[10]!EPA_MXD_OffVMT","v":0},{"$f":"[10]!EPA_MXD_EduVMT","v":0},{"$f":"[10]!EPA_MXD_OtherVMT","v":0}]
[null,11,"Condo 3","DAP NW-3 Residential",{"$f":"[11]!lot_size","v":34525},{"$f":"[11]!Building_Lot_Coverage","v":1},{"$f":"[11]!Landscaping_Coverage","v":0},{"$f":"[11]!Parking_Coverage","v":0},{"$f":"[11]!Height","v":4},{"$f":"[11]!FAR","v":1},34525,{"$f":"[11]!ResPct","v":1},1,0,0,0,0,0,0,{"$f":"SUM(U14:AA14)","v":0},{"$f":"[11]!RetPct","v":0},{"$f":"[11]!OffPct","v":0},{"$f":"[11]!IndPct","v":0},{"$f":"[11]!PubPct","v":0},{"$f":"[11]!EduPct","v":0},{"$f":"[11]!HotelPct","v":0},{"$f":"[11]!ParkingPct","v":0},34525,{"$f":"[11]!NetUnitSize","v":1194},{"$f":"[11]!UnitSize","v":1438.5542168674699},23.999790619765495,30.280402010050253,{"$f":"[11]!HousingType","v":"MF"},{"$f":"[11]!RentalPct","v":0},1,{"$f":"[11]!Rent","v":0},0,{"$f":"[11]!Sales_Price","v":200},238800,1431.7266540647881,0.06,28.463577889447237,2,1.2,0.1951,66079.691726067147,0,0,0,0,0,{"$f":"[11]!RetSpace","v":1000},0,0,{"$f":"[11]!OffSpace","v":250},0,0,{"$f":"[11]!IndSpace","v":972},0,0,{"$f":"[11]!PubSpace","v":1000},0,0,{"$f":"[11]!EduSpace","v":800},0,0,{"$f":"[11]!HotelSpaceEmp","v":1152},0,{"$f":"[11]!HotelRoomNet","v":0},{"$f":"[11]!HotelRoomGross","v":0},0,0,0,{"$f":"[11]!ParkingSpace","v":0},0,{"$f":"[11]!ParkingSpaces","v":59.999476549413735},{"$f":"[11]!ParkingArea","v":19499.829878559463},{"$f":"[11]!ParkingCost","v":2124615.3846153845},0.174700138476648,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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(CB14:CD14)","v":0},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$B$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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(CF14:CH14)","v":0},0,0,0,0,0,0,0,0,0,60,120,0,1439.9874371859296,35,70,0,839.99267169179234,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,0,35.999685929648244,{"$f":"[11]!LandCost","v":115.85807385952208},4000000,5046777.6973207816,{"$f":"[11]!ProjectValue","v":12161497.999610228},15344094.217611052,{"$f":"[11]!Subsidy","v":0},0,0,0,0,0,0,0,7.4460163812360383E-2,{"$f":"[11]!GreenRoof","v":0},{"$f":"[11]!GreenRoofEff","v":0},{"$f":"[11]!GreenRoofVolume","v":0},{"$f":"[11]!Biofiltration","v":0},{"$f":"[11]!BiofiltrationEff","v":0},{"$f":"[11]!BiofiltrationVolume","v":0},{"$f":"[11]!GreenRoofHarvesting","v":0},{"$f":"[11]!GreenRoofHarvestingEff","v":0},{"$f":"[11]!WaterHarvesting","v":0},{"$f":"[11]!WaterHarvestingEff","v":0},{"$f":"[11]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED14","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED14","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED14","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED14","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED14","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED14*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E14*(1-$G14)+$DV14-$DS14-$EA14)*$E14/43560*'Building Inputs'!$DW14*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE14","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE14","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE14","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE14","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE14*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG14*'Building Inputs'!$DZ14+'Building Inputs'!$EH14*'Building Inputs'!$EB14)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[11]!RequiredWQV","v":20444.554166666669},{"$f":"[11]!ConventionalWQV","v":0},16204.045743897308,0,0,{"$f":"[11]!TSSload","v":44.796722494834711},{"$f":"[11]!TNload","v":10.4525685821281},{"$f":"[11]!TLload","v":8.4616031379132234E-2},{"$f":"[11]!fColiLoad","v":2495.3139914772732},{"$f":"[11]!TSSreduction","v":0},{"$f":"[11]!TNreduction","v":0},{"$f":"[11]!TLreduction","v":0},{"$f":"[11]!fColiReduction","v":0},35.505207624751343,8.2845484457753127,6.7065392180085864E-2,1977.7482909952446,0,0,0,0,{"$f":"[11]!EPA_MXD_ResTrips","v":98.074558972625837},{"$f":"[11]!EPA_MXD_RetTrips","v":0},{"$f":"[11]!EPA_MXD_OffTrips","v":0},{"$f":"[11]!EPA_MXD_EduTrips","v":0},{"$f":"[11]!EPA_MXD_OtherTrips","v":0},{"$f":"[11]!EPA_MXD_ResVMT","v":278.43922041862186},{"$f":"[11]!EPA_MXD_RetVMT","v":0},{"$f":"[11]!EPA_MXD_OffVMT","v":0},{"$f":"[11]!EPA_MXD_EduVMT","v":0},{"$f":"[11]!EPA_MXD_OtherVMT","v":0}]
[null,12,"Apartment 8","Cityview",{"$f":"[12]!lot_size","v":175265},{"$f":"[12]!Building_Lot_Coverage","v":0.81490402130205652},{"$f":"[12]!Landscaping_Coverage","v":-1.4529912789000652E-16},{"$f":"[12]!Parking_Coverage","v":0.1850959786979437},{"$f":"[12]!Height","v":8},{"$f":"[12]!FAR","v":2.1163643567963213},370924.59899390728,{"$f":"[12]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[12]!RetPct","v":0},{"$f":"[12]!OffPct","v":0},{"$f":"[12]!IndPct","v":0},{"$f":"[12]!PubPct","v":0},{"$f":"[12]!EduPct","v":0},{"$f":"[12]!HotelPct","v":0},{"$f":"[12]!ParkingPct","v":0},370924.59899390728,{"$f":"[12]!NetUnitSize","v":983.3202956074847},{"$f":"[12]!UnitSize","v":1156.8474065970408},320.63398930461506,79.689707437931318,{"$f":"[12]!HousingType","v":"MF"},{"$f":"[12]!RentalPct","v":1},0,{"$f":"[12]!Rent","v":2.35},2310.802694677589,{"$f":"[12]!Sales_Price","v":0},0,0,0.06,74.908324991655434,1.9705817547244182,1.182349052834651,0.1951,92432.107787103567,0,0,0,0,0,{"$f":"[12]!RetSpace","v":1000},0,0,{"$f":"[12]!OffSpace","v":250},0,0,{"$f":"[12]!IndSpace","v":2306},0,0,{"$f":"[12]!PubSpace","v":1000},0,0,{"$f":"[12]!EduSpace","v":800},0,0,{"$f":"[12]!HotelSpaceEmp","v":1000},0,{"$f":"[12]!HotelRoomNet","v":0},{"$f":"[12]!HotelRoomGross","v":0},0,0,0,{"$f":"[12]!ParkingSpace","v":20000},0,{"$f":"[12]!ParkingSpaces","v":577.14118074830719},{"$f":"[12]!ParkingArea","v":181222.33075496845},{"$f":"[12]!ParkingCost","v":26370395.42288382},0.2485719784550065,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,-3.9711715693136365E-15,-1.2732925824820999E-12,60,118.2349052834651,0,19238.039358276903,35,68.970361415354631,0,11222.189625661527,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},2.9558726320866273,0,480.95098395692258,{"$f":"[12]!LandCost","v":59.992086269363533},10514513,2613255.2778934757,{"$f":"[12]!ProjectValue","v":106087562.99398032},26366783.122801375,{"$f":"[12]!Subsidy","v":0},0,0,0,0,0,0,0,0.1575848366936948,{"$f":"[12]!GreenRoof","v":0},{"$f":"[12]!GreenRoofEff","v":0},{"$f":"[12]!GreenRoofVolume","v":0},{"$f":"[12]!Biofiltration","v":0},{"$f":"[12]!BiofiltrationEff","v":0},{"$f":"[12]!BiofiltrationVolume","v":0},{"$f":"[12]!GreenRoofHarvesting","v":0},{"$f":"[12]!GreenRoofHarvestingEff","v":0},{"$f":"[12]!WaterHarvesting","v":0},{"$f":"[12]!WaterHarvestingEff","v":0},{"$f":"[12]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED15","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED15","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED15","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED15","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED15","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED15","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED15*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E15*(1-$G15)+$DV15-$DS15-$EA15)*$E15/43560*'Building Inputs'!$DW15*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE15","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE15","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE15","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE15","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE15*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG15*'Building Inputs'!$DZ15+'Building Inputs'!$EH15*'Building Inputs'!$EB15)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[12]!RequiredWQV","v":103786.09083333336},{"$f":"[12]!ConventionalWQV","v":0},417586.52915298834,0,0,{"$f":"[12]!TSSload","v":311.59405598476098},{"$f":"[12]!TNload","v":52.126723538300659},{"$f":"[12]!TLload","v":0.48099682464708088},{"$f":"[12]!fColiLoad","v":14159.446947938797},{"$f":"[12]!TSSreduction","v":0},{"$f":"[12]!TNreduction","v":0},{"$f":"[12]!TLreduction","v":0},{"$f":"[12]!fColiReduction","v":0},1253.7082695631113,209.73347568733388,1.9353055204722367,56970.970370305178,0,0,0,0,{"$f":"[12]!EPA_MXD_ResTrips","v":2081.1763336979229},{"$f":"[12]!EPA_MXD_RetTrips","v":0},{"$f":"[12]!EPA_MXD_OffTrips","v":0},{"$f":"[12]!EPA_MXD_EduTrips","v":0},{"$f":"[12]!EPA_MXD_OtherTrips","v":0},{"$f":"[12]!EPA_MXD_ResVMT","v":5910.3811001646009},{"$f":"[12]!EPA_MXD_RetVMT","v":0},{"$f":"[12]!EPA_MXD_OffVMT","v":0},{"$f":"[12]!EPA_MXD_EduVMT","v":0},{"$f":"[12]!EPA_MXD_OtherVMT","v":0}]
[null,13,"Apartment 5","Zilker Park Lofts",{"$f":"[13]!lot_size","v":63875},{"$f":"[13]!Building_Lot_Coverage","v":0.54841351590254606},{"$f":"[13]!Landscaping_Coverage","v":0.3296868520724559},{"$f":"[13]!Parking_Coverage","v":0.12189963202499805},{"$f":"[13]!Height","v":5},{"$f":"[13]!FAR","v":1.2563913894324854},80252,{"$f":"[13]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[13]!RetPct","v":0},{"$f":"[13]!OffPct","v":0},{"$f":"[13]!IndPct","v":0},{"$f":"[13]!PubPct","v":0},{"$f":"[13]!EduPct","v":0},{"$f":"[13]!HotelPct","v":0},{"$f":"[13]!ParkingPct","v":0},80252,{"$f":"[13]!NetUnitSize","v":1833.646},{"$f":"[13]!UnitSize","v":1833.646},43.766354029076496,29.846769182098978,{"$f":"[13]!HousingType","v":"MF"},{"$f":"[13]!RentalPct","v":0},1,{"$f":"[13]!Rent","v":0},0,{"$f":"[13]!Sales_Price","v":250},458411.5,2748.4085556106397,0.06,28.055963031173036,2,1.2,0.1951,126849.62564356797,0,0,0,0,0,{"$f":"[13]!RetSpace","v":1000},0,0,{"$f":"[13]!OffSpace","v":250},0,0,{"$f":"[13]!IndSpace","v":2306},0,0,{"$f":"[13]!PubSpace","v":1000},0,0,{"$f":"[13]!EduSpace","v":800},0,0,{"$f":"[13]!HotelSpaceEmp","v":1000},0,{"$f":"[13]!HotelRoomNet","v":0},{"$f":"[13]!HotelRoomGross","v":0},0,0,0,{"$f":"[13]!ParkingSpace","v":20000},0,{"$f":"[13]!ParkingSpaces","v":86.514877728852781},{"$f":"[13]!ParkingArea","v":38931.694977983752},{"$f":"[13]!ParkingCost","v":1730297.5545770556},9.4623346932266983E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,12.441063736729303,544.5,60,120,0,2625.9812417445896,35,70,0,1531.8223910176773,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,0,65.649531043614743,{"$f":"[13]!LandCost","v":36.790606653620351},2350000,1602598.8258317024,{"$f":"[13]!ProjectValue","v":18286158.86748999},12470373.076600609,{"$f":"[13]!Subsidy","v":0},0,0,0,0,0,0,0,9.3551108669581939E-2,{"$f":"[13]!GreenRoof","v":0},{"$f":"[13]!GreenRoofEff","v":0},{"$f":"[13]!GreenRoofVolume","v":0},{"$f":"[13]!Biofiltration","v":0},{"$f":"[13]!BiofiltrationEff","v":0},{"$f":"[13]!BiofiltrationVolume","v":0},{"$f":"[13]!GreenRoofHarvesting","v":0},{"$f":"[13]!GreenRoofHarvestingEff","v":0},{"$f":"[13]!WaterHarvesting","v":0},{"$f":"[13]!WaterHarvestingEff","v":0},{"$f":"[13]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED16","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED16","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED16","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED16","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED16","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED16","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED16*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E16*(1-$G16)+$DV16-$DS16-$EA16)*$E16/43560*'Building Inputs'!$DW16*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE16","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE16","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE16","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE16","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE16*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG16*'Building Inputs'!$DZ16+'Building Inputs'!$EH16*'Building Inputs'!$EB16)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[13]!RequiredWQV","v":26010.688387025461},{"$f":"[13]!ConventionalWQV","v":0},38141.247032168299,0,0,{"$f":"[13]!TSSload","v":129.34481967126007},{"$f":"[13]!TNload","v":8.7596610875766139},{"$f":"[13]!TLload","v":0.14119751650700552},{"$f":"[13]!fColiLoad","v":91815.202630834523},{"$f":"[13]!TSSreduction","v":0},{"$f":"[13]!TNreduction","v":0},{"$f":"[13]!TLreduction","v":0},{"$f":"[13]!fColiReduction","v":0},189.66713398764318,12.844888704521491,0.20704755204051828,134634.8959606188,0,0,0,0,{"$f":"[13]!EPA_MXD_ResTrips","v":178.74941840209041},{"$f":"[13]!EPA_MXD_RetTrips","v":0},{"$f":"[13]!EPA_MXD_OffTrips","v":0},{"$f":"[13]!EPA_MXD_EduTrips","v":0},{"$f":"[13]!EPA_MXD_OtherTrips","v":0},{"$f":"[13]!EPA_MXD_ResVMT","v":507.53442678377496},{"$f":"[13]!EPA_MXD_RetVMT","v":0},{"$f":"[13]!EPA_MXD_OffVMT","v":0},{"$f":"[13]!EPA_MXD_EduVMT","v":0},{"$f":"[13]!EPA_MXD_OtherVMT","v":0}]
[null,14,"Apartment 5 - Wrapped Parking","East Avenue Parcel 7",{"$f":"[14]!lot_size","v":111753.567549},{"$f":"[14]!Building_Lot_Coverage","v":0.8393876844219712},{"$f":"[14]!Landscaping_Coverage","v":3.2000000000000084E-2},{"$f":"[14]!Parking_Coverage","v":0.12861231557802869},{"$f":"[14]!Height","v":5},{"$f":"[14]!FAR","v":2.7730658340201959},309900,{"$f":"[14]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[14]!RetPct","v":0},{"$f":"[14]!OffPct","v":0},{"$f":"[14]!IndPct","v":0},{"$f":"[14]!PubPct","v":0},{"$f":"[14]!EduPct","v":0},{"$f":"[14]!HotelPct","v":0},{"$f":"[14]!ParkingPct","v":0},309900,{"$f":"[14]!NetUnitSize","v":890.00000000000011},{"$f":"[14]!UnitSize","v":1047.0588235294119},295.97191011235952,115.36577030385592,{"$f":"[14]!HousingType","v":"MF"},{"$f":"[14]!RentalPct","v":1},0,{"$f":"[14]!Rent","v":2},1780.0000000000002,{"$f":"[14]!Sales_Price","v":0},0,0,0.06,108.44382408562457,1.7835671342685373,1.0701402805611224,0.1951,71200.000000000015,0,0,0,0,0,{"$f":"[14]!RetSpace","v":1000},0,0,{"$f":"[14]!OffSpace","v":250},0,0,{"$f":"[14]!IndSpace","v":2306},0,0,{"$f":"[14]!PubSpace","v":1000},0,0,{"$f":"[14]!EduSpace","v":800},0,0,{"$f":"[14]!HotelSpaceEmp","v":1000},0,{"$f":"[14]!HotelRoomNet","v":0},{"$f":"[14]!HotelRoomGross","v":0},0,0,0,{"$f":"[14]!ParkingSpace","v":20000},0,{"$f":"[14]!ParkingSpaces","v":402.52179775280899},{"$f":"[14]!ParkingArea","v":130819.58426966293},{"$f":"[14]!ParkingCost","v":9422198.2224459574},0.14166884812130751,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0.60413066905748125,178.80570807840047,60,107.01402805611224,0,17758.314606741573,35,62.424849699398806,0,10359.016853932584,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},2.675350701402806,0,443.95786516853929,{"$f":"[14]!LandCost","v":20.995830839773454},2346359,914578.3913805316,{"$f":"[14]!ProjectValue","v":66508610.378323704},25924139.44019727,{"$f":"[14]!Subsidy","v":0},0,0,0,0,0,0,0,0.20648293626360356,{"$f":"[14]!GreenRoof","v":0},{"$f":"[14]!GreenRoofEff","v":0},{"$f":"[14]!GreenRoofVolume","v":0},{"$f":"[14]!Biofiltration","v":0},{"$f":"[14]!BiofiltrationEff","v":0},{"$f":"[14]!BiofiltrationVolume","v":0},{"$f":"[14]!GreenRoofHarvesting","v":0},{"$f":"[14]!GreenRoofHarvestingEff","v":0},{"$f":"[14]!WaterHarvesting","v":0},{"$f":"[14]!WaterHarvestingEff","v":0},{"$f":"[14]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED17","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED17","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED17","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED17","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED17","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED17","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED17*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E17*(1-$G17)+$DV17-$DS17-$EA17)*$E17/43560*'Building Inputs'!$DW17*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE17","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE17","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE17","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE17","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE17*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG17*'Building Inputs'!$DZ17+'Building Inputs'!$EH17*'Building Inputs'!$EB17)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[14]!RequiredWQV","v":64170.537538959841},{"$f":"[14]!ConventionalWQV","v":0},164630.08497510993,0,0,{"$f":"[14]!TSSload","v":190.7716193791876},{"$f":"[14]!TNload","v":31.356379666860342},{"$f":"[14]!TLload","v":0.29369083947390051},{"$f":"[14]!fColiLoad","v":29640.060196306673},{"$f":"[14]!TSSreduction","v":0},{"$f":"[14]!TNreduction","v":0},{"$f":"[14]!TLreduction","v":0},{"$f":"[14]!fColiReduction","v":0},489.42628679348394,80.445071009930373,0.75346646160856423,76041.838138300824,0,0,0,0,{"$f":"[14]!EPA_MXD_ResTrips","v":1921.9990867295282},{"$f":"[14]!EPA_MXD_RetTrips","v":0},{"$f":"[14]!EPA_MXD_OffTrips","v":0},{"$f":"[14]!EPA_MXD_EduTrips","v":0},{"$f":"[14]!EPA_MXD_OtherTrips","v":0},{"$f":"[14]!EPA_MXD_ResVMT","v":5457.8437917769097},{"$f":"[14]!EPA_MXD_RetVMT","v":0},{"$f":"[14]!EPA_MXD_OffVMT","v":0},{"$f":"[14]!EPA_MXD_EduVMT","v":0},{"$f":"[14]!EPA_MXD_OtherVMT","v":0}]
[null,15,"Apartment 4 - Wrapped Parking","2416 E 6th",{"$f":"[15]!lot_size","v":176897},{"$f":"[15]!Building_Lot_Coverage","v":0.67252790674701179},{"$f":"[15]!Landscaping_Coverage","v":7.7492422448052461E-2},{"$f":"[15]!Parking_Coverage","v":0.24997967080493577},{"$f":"[15]!Height","v":4},{"$f":"[15]!FAR","v":2.0535283243921603},363263,{"$f":"[15]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[15]!RetPct","v":0},{"$f":"[15]!OffPct","v":0},{"$f":"[15]!IndPct","v":0},{"$f":"[15]!PubPct","v":0},{"$f":"[15]!EduPct","v":0},{"$f":"[15]!HotelPct","v":0},{"$f":"[15]!ParkingPct","v":0},363263,{"$f":"[15]!NetUnitSize","v":851},{"$f":"[15]!UnitSize","v":1001.1764705882354},362.83613396004699,89.346580186773352,{"$f":"[15]!HousingType","v":"MF"},{"$f":"[15]!RentalPct","v":1},0,{"$f":"[15]!Rent","v":1.5},1276.5,{"$f":"[15]!Sales_Price","v":0},0,0,0.06,83.985785375566948,1.7054108216432866,1.0232464929859719,0.1951,51060,0,0,0,0,0,{"$f":"[15]!RetSpace","v":1000},0,0,{"$f":"[15]!OffSpace","v":250},0,0,{"$f":"[15]!IndSpace","v":972},0,0,{"$f":"[15]!PubSpace","v":2050},0,0,{"$f":"[15]!EduSpace","v":800},0,0,{"$f":"[15]!HotelSpaceEmp","v":1152},0,{"$f":"[15]!HotelRoomNet","v":0},{"$f":"[15]!HotelRoomGross","v":0},0,0,0,{"$f":"[15]!ParkingSpace","v":20000},0,{"$f":"[15]!ParkingSpaces","v":544.2542009400704},{"$f":"[15]!ParkingArea","v":176882.61530552289},{"$f":"[15]!ParkingCost","v":10885084.018801408},0.13915613660993539,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,1.5006774382067376,544.5,60,102.32464929859719,0,21770.16803760282,35,59.68937875751503,0,12699.264688601645,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},2.55811623246493,0,544.25420094007052,{"$f":"[15]!LandCost","v":11.30601423427192},2000000,492489.98004488484,{"$f":"[15]!ProjectValue","v":78222091.270851225},19261798.084525343,{"$f":"[15]!Subsidy","v":0},0,0,0,0,0,0,0,0.15290605542756219,{"$f":"[15]!GreenRoof","v":0},{"$f":"[15]!GreenRoofEff","v":0},{"$f":"[15]!GreenRoofVolume","v":0},{"$f":"[15]!Biofiltration","v":0},{"$f":"[15]!BiofiltrationEff","v":0},{"$f":"[15]!BiofiltrationVolume","v":0},{"$f":"[15]!GreenRoofHarvesting","v":0},{"$f":"[15]!GreenRoofHarvestingEff","v":0},{"$f":"[15]!WaterHarvesting","v":0},{"$f":"[15]!WaterHarvestingEff","v":0},{"$f":"[15]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED18","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED18","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED18","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED18","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED18","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED18*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E18*(1-$G18)+$DV18-$DS18-$EA18)*$E18/43560*'Building Inputs'!$DW18*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE18","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE18","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE18","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE18","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE18*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG18*'Building Inputs'!$DZ18+'Building Inputs'!$EH18*'Building Inputs'!$EB18)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[15]!RequiredWQV","v":97062.219506155394},{"$f":"[15]!ConventionalWQV","v":0},394169.31689578446,0,0,{"$f":"[15]!TSSload","v":370.27916772772909},{"$f":"[15]!TNload","v":44.597481726785333},{"$f":"[15]!TLload","v":0.48867512560622195},{"$f":"[15]!fColiLoad","v":91263.092384873147},{"$f":"[15]!TSSreduction","v":0},{"$f":"[15]!TNreduction","v":0},{"$f":"[15]!TLreduction","v":0},{"$f":"[15]!fColiReduction","v":0},1503.7023400719029,181.11020948170673,1.9845078901369111,370619.08295699966,0,0,0,0,{"$f":"[15]!EPA_MXD_ResTrips","v":2355.0763085896256},{"$f":"[15]!EPA_MXD_RetTrips","v":0},{"$f":"[15]!EPA_MXD_OffTrips","v":0},{"$f":"[15]!EPA_MXD_EduTrips","v":0},{"$f":"[15]!EPA_MXD_OtherTrips","v":0},{"$f":"[15]!EPA_MXD_ResVMT","v":6688.250225078883},{"$f":"[15]!EPA_MXD_RetVMT","v":0},{"$f":"[15]!EPA_MXD_OffVMT","v":0},{"$f":"[15]!EPA_MXD_EduVMT","v":0},{"$f":"[15]!EPA_MXD_OtherVMT","v":0}]
[null,16,"Apartment 3","4th & Navasota",{"$f":"[16]!lot_size","v":14331},{"$f":"[16]!Building_Lot_Coverage","v":0.8},{"$f":"[16]!Landscaping_Coverage","v":0.19999999999999998},{"$f":"[16]!Parking_Coverage","v":0},{"$f":"[16]!Height","v":3},{"$f":"[16]!FAR","v":2},28662,{"$f":"[16]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[16]!RetPct","v":0},{"$f":"[16]!OffPct","v":0},{"$f":"[16]!IndPct","v":0},{"$f":"[16]!PubPct","v":0},{"$f":"[16]!EduPct","v":0},{"$f":"[16]!HotelPct","v":0},{"$f":"[16]!ParkingPct","v":0},28662,{"$f":"[16]!NetUnitSize","v":990.44399999999996},{"$f":"[16]!UnitSize","v":1100.4933333333333},26.044682990658735,79.164495923040576,{"$f":"[16]!HousingType","v":"MF"},{"$f":"[16]!RentalPct","v":1},0,{"$f":"[16]!Rent","v":2},1980.8879999999999,{"$f":"[16]!Sales_Price","v":0},0,0,0.06,74.414626167658142,1.9848577154308615,1.1909146292585169,0.1951,79235.520000000004,0,0,0,0,0,{"$f":"[16]!RetSpace","v":1000},0,0,{"$f":"[16]!OffSpace","v":250},0,0,{"$f":"[16]!IndSpace","v":2306},0,0,{"$f":"[16]!PubSpace","v":1000},0,0,{"$f":"[16]!EduSpace","v":800},0,0,{"$f":"[16]!HotelSpaceEmp","v":1000},0,{"$f":"[16]!HotelRoomNet","v":0},{"$f":"[16]!HotelRoomGross","v":0},0,0,0,{"$f":"[16]!ParkingSpace","v":20000},0,{"$f":"[16]!ParkingSpaces","v":26.044682990658732},{"$f":"[16]!ParkingArea","v":5729.830257944921},{"$f":"[16]!ParkingCost","v":521127.27272727276},0.12208375462886178,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,5.5024666666666668,143.31,60,119.09146292585169,0,1562.6809794395242,35,69.470020040080158,0,911.56390467305573,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},2.9772865731462925,0,39.0670244859881,{"$f":"[16]!LandCost","v":20.230270043960644},289920,881230.56311492564,{"$f":"[16]!ProjectValue","v":4268604.5683270069},12974699.253110349,{"$f":"[16]!Subsidy","v":0},0,0,0,0,0,0,0,0.14892032762472077,{"$f":"[16]!GreenRoof","v":0},{"$f":"[16]!GreenRoofEff","v":0},{"$f":"[16]!GreenRoofVolume","v":0},{"$f":"[16]!Biofiltration","v":0},{"$f":"[16]!BiofiltrationEff","v":0},{"$f":"[16]!BiofiltrationVolume","v":0},{"$f":"[16]!GreenRoofHarvesting","v":0},{"$f":"[16]!GreenRoofHarvestingEff","v":0},{"$f":"[16]!WaterHarvesting","v":0},{"$f":"[16]!WaterHarvestingEff","v":0},{"$f":"[16]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED19","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED19","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED19","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED19","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED19","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED19","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED19*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E19*(1-$G19)+$DV19-$DS19-$EA19)*$E19/43560*'Building Inputs'!$DW19*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE19","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE19","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE19","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE19","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE19*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG19*'Building Inputs'!$DZ19+'Building Inputs'!$EH19*'Building Inputs'!$EB19)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[16]!RequiredWQV","v":6878.4023000000016},{"$f":"[16]!ConventionalWQV","v":0},2262.9564591666672,0,0,{"$f":"[16]!TSSload","v":24.449304838636369},{"$f":"[16]!TNload","v":2.8133446663636374},{"$f":"[16]!TLload","v":3.2487432456818191E-2},{"$f":"[16]!fColiLoad","v":15019.917226363639},{"$f":"[16]!TSSreduction","v":0},{"$f":"[16]!TNreduction","v":0},{"$f":"[16]!TLreduction","v":0},{"$f":"[16]!fColiReduction","v":0},8.0436865849976549,0.925574894712059,1.0688186284174965E-2,4941.4700131087538,0,0,0,0,{"$f":"[16]!EPA_MXD_ResTrips","v":169.44092382844775},{"$f":"[16]!EPA_MXD_RetTrips","v":0},{"$f":"[16]!EPA_MXD_OffTrips","v":0},{"$f":"[16]!EPA_MXD_EduTrips","v":0},{"$f":"[16]!EPA_MXD_OtherTrips","v":0},{"$f":"[16]!EPA_MXD_ResVMT","v":480.98722229381673},{"$f":"[16]!EPA_MXD_RetVMT","v":0},{"$f":"[16]!EPA_MXD_OffVMT","v":0},{"$f":"[16]!EPA_MXD_EduVMT","v":0},{"$f":"[16]!EPA_MXD_OtherVMT","v":0}]
[null,17,"Garden Apartment","12th & Hargrave",{"$f":"[17]!lot_size","v":243936},{"$f":"[17]!Building_Lot_Coverage","v":0.47749146348337074},{"$f":"[17]!Landscaping_Coverage","v":0.16000000000000003},{"$f":"[17]!Parking_Coverage","v":0.16250853651662933},{"$f":"[17]!Height","v":2},{"$f":"[17]!FAR","v":0.74350310824601662},181367.17421310031,{"$f":"[17]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[17]!RetPct","v":0},{"$f":"[17]!OffPct","v":0},{"$f":"[17]!IndPct","v":0},{"$f":"[17]!PubPct","v":0},{"$f":"[17]!EduPct","v":0},{"$f":"[17]!HotelPct","v":0},{"$f":"[17]!ParkingPct","v":0},181367.17421310031,{"$f":"[17]!NetUnitSize","v":1750},{"$f":"[17]!UnitSize","v":2058.8235294117649},88.092627474934432,15.73082633480972,{"$f":"[17]!HousingType","v":"MF"},{"$f":"[17]!RentalPct","v":0},1,{"$f":"[17]!Rent","v":0},0,{"$f":"[17]!Sales_Price","v":200},350000,2098.4268380346562,0.06,14.786976754721136,2,1.2,0.1951,96850.469447753363,0,0,0,0,0,{"$f":"[17]!RetSpace","v":1000},0,0,{"$f":"[17]!OffSpace","v":250},0,0,{"$f":"[17]!IndSpace","v":2306},0,0,{"$f":"[17]!PubSpace","v":1000},0,0,{"$f":"[17]!EduSpace","v":800},0,0,{"$f":"[17]!HotelSpaceEmp","v":1000},0,{"$f":"[17]!HotelRoomNet","v":0},{"$f":"[17]!HotelRoomGross","v":0},0,0,0,{"$f":"[17]!ParkingSpace","v":20000},0,{"$f":"[17]!ParkingSpaces","v":176.18525494986886},{"$f":"[17]!ParkingArea","v":39641.682363720494},{"$f":"[17]!ParkingCost","v":528555.76484960655},2.1049432761206136E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,6.1809939788086137,544.5,60,120,0,5285.5576484960657,35,70,0,3083.2419616227053,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":1.5},3,0,132.13894121240165,{"$f":"[17]!LandCost","v":13.528138528138529},3300000,589285.71428571432,{"$f":"[17]!ProjectValue","v":25110214.172788959},4483966.8165694568,{"$f":"[17]!Subsidy","v":0},0,0,0,0,0,0,0,5.5361363234997518E-2,{"$f":"[17]!GreenRoof","v":0},{"$f":"[17]!GreenRoofEff","v":0},{"$f":"[17]!GreenRoofVolume","v":0},{"$f":"[17]!Biofiltration","v":0},{"$f":"[17]!BiofiltrationEff","v":0},{"$f":"[17]!BiofiltrationVolume","v":0},{"$f":"[17]!GreenRoofHarvesting","v":0},{"$f":"[17]!GreenRoofHarvestingEff","v":0},{"$f":"[17]!WaterHarvesting","v":0},{"$f":"[17]!WaterHarvestingEff","v":0},{"$f":"[17]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED20","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED20","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED20","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED20","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED20","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED20","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED20*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E20*(1-$G20)+$DV20-$DS20-$EA20)*$E20/43560*'Building Inputs'!$DW20*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE20","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE20","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE20","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE20","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE20*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG20*'Building Inputs'!$DZ20+'Building Inputs'!$EH20*'Building Inputs'!$EB20)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[17]!RequiredWQV","v":95185.453440000041},{"$f":"[17]!ConventionalWQV","v":0},533038.53926400025,0,0,{"$f":"[17]!TSSload","v":338.45645414272929},{"$f":"[17]!TNload","v":30.392358216547471},{"$f":"[17]!TLload","v":0.4010821795618903},{"$f":"[17]!fColiLoad","v":167481.63264797287},{"$f":"[17]!TSSreduction","v":0},{"$f":"[17]!TNreduction","v":0},{"$f":"[17]!TLreduction","v":0},{"$f":"[17]!fColiReduction","v":0},{"$f":"GR20*$E20/43560","v":1895.3561431992839},170.19720601266584,2.2460602055465859,937897.1428286481,0,0,0,0,{"$f":"[17]!EPA_MXD_ResTrips","v":359.28575239730594},{"$f":"[17]!EPA_MXD_RetTrips","v":0},{"$f":"[17]!EPA_MXD_OffTrips","v":0},{"$f":"[17]!EPA_MXD_EduTrips","v":0},{"$f":"[17]!EPA_MXD_OtherTrips","v":0},{"$f":"[17]!EPA_MXD_ResVMT","v":1020.4124857138345},{"$f":"[17]!EPA_MXD_RetVMT","v":0},{"$f":"[17]!EPA_MXD_OffVMT","v":0},{"$f":"[17]!EPA_MXD_EduVMT","v":0},{"$f":"[17]!EPA_MXD_OtherVMT","v":0}]
[null,18,"Townhomes High","Townhome High Density",{"$f":"[18]!lot_size","v":21562},{"$f":"[18]!Building_Lot_Coverage","v":0.61037918734677665},{"$f":"[18]!Landscaping_Coverage","v":0.20000000000000057},{"$f":"[18]!Parking_Coverage","v":0.18962081265322292},{"$f":"[18]!Height","v":1},{"$f":"[18]!FAR","v":0.38893335573094384},8386.1810162706115,{"$f":"[18]!ResPct","v":1},0,1,0,0,0,0,0,0,{"$f":"[18]!RetPct","v":0},{"$f":"[18]!OffPct","v":0},{"$f":"[18]!IndPct","v":0},{"$f":"[18]!PubPct","v":0},{"$f":"[18]!EduPct","v":0},{"$f":"[18]!HotelPct","v":0},{"$f":"[18]!ParkingPct","v":0},8386.1810162706115,{"$f":"[18]!NetUnitSize","v":922.99999999999989},{"$f":"[18]!UnitSize","v":922.99999999999989},9.0857865831750946,18.35529466483198,{"$f":"[18]!HousingType","v":"TH"},{"$f":"[18]!RentalPct","v":0},1,{"$f":"[18]!Rent","v":0},0,{"$f":"[18]!Sales_Price","v":250},230749.99999999997,1383.4628367899911,0.06,17.25397698494206,1.5409015025041735,0.92454090150250401,0.1951,63852.130928768813,0,0,0,0,0,{"$f":"[18]!RetSpace","v":1000},0,0,{"$f":"[18]!OffSpace","v":250},0,0,{"$f":"[18]!IndSpace","v":2306},0,0,{"$f":"[18]!PubSpace","v":1000},0,0,{"$f":"[18]!EduSpace","v":800},0,0,{"$f":"[18]!HotelSpaceEmp","v":1000},0,{"$f":"[18]!HotelRoomNet","v":0},{"$f":"[18]!HotelRoomGross","v":0},0,0,0,{"$f":"[18]!ParkingSpace","v":20000},0,{"$f":"[18]!ParkingSpaces","v":18.171573166350189},{"$f":"[18]!ParkingArea","v":4088.6039624287928},{"$f":"[18]!ParkingCost","v":54514.719499050567},3.9201754243839253E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,23.731572167816719,215.62000000000063,80,123.27212020033387,0,726.86292665400754,50,77.045075125208669,0,454.28932915875475,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":2},3.0818030050083469,0,18.171573166350189,{"$f":"[18]!LandCost","v":15.000139133661071},323433,653406.06066227623,{"$f":"[18]!ProjectValue","v":1390619.3881009247},2809358.1553509082,{"$f":"[18]!Subsidy","v":0},0,0,0,0,0,0,0,2.8960041379817114E-2,{"$f":"[18]!GreenRoof","v":0},{"$f":"[18]!GreenRoofEff","v":0},{"$f":"[18]!GreenRoofVolume","v":0},{"$f":"[18]!Biofiltration","v":0},{"$f":"[18]!BiofiltrationEff","v":0},{"$f":"[18]!BiofiltrationVolume","v":0},{"$f":"[18]!GreenRoofHarvesting","v":0},{"$f":"[18]!GreenRoofHarvestingEff","v":0},{"$f":"[18]!WaterHarvesting","v":0},{"$f":"[18]!WaterHarvestingEff","v":0},{"$f":"[18]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED21","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED21","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED21","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED21","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED21","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED21","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED21*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E21*(1-$G21)+$DV21-$DS21-$EA21)*$E21/43560*'Building Inputs'!$DW21*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE21","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE21","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE21","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE21","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE21*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG21*'Building Inputs'!$DZ21+'Building Inputs'!$EH21*'Building Inputs'!$EB21)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[18]!RequiredWQV","v":10349.041266666663},{"$f":"[18]!ConventionalWQV","v":0},5122.7279107407394,0,0,{"$f":"[18]!TSSload","v":415.22896679126103},{"$f":"[18]!TNload","v":7.8957550869022031},{"$f":"[18]!TLload","v":4.0862271860695888E-2},{"$f":"[18]!fColiLoad","v":9395.6723460284593},{"$f":"[18]!TSSreduction","v":0},{"$f":"[18]!TNreduction","v":0},{"$f":"[18]!TLreduction","v":0},{"$f":"[18]!fColiReduction","v":0},205.53643209258885,3.9083625156975508,2.0226636957307729E-2,4650.8146722925994,0,0,0,0,{"$f":"[18]!EPA_MXD_ResTrips","v":59.092688951396092},{"$f":"[18]!EPA_MXD_RetTrips","v":0},{"$f":"[18]!EPA_MXD_OffTrips","v":0},{"$f":"[18]!EPA_MXD_EduTrips","v":0},{"$f":"[18]!EPA_MXD_OtherTrips","v":0},{"$f":"[18]!EPA_MXD_ResVMT","v":167.75435353265365},{"$f":"[18]!EPA_MXD_RetVMT","v":0},{"$f":"[18]!EPA_MXD_OffVMT","v":0},{"$f":"[18]!EPA_MXD_EduVMT","v":0},{"$f":"[18]!EPA_MXD_OtherVMT","v":0}]
[null,19,"Townhomes Medium","1801 E 2nd Townhomes",{"$f":"[19]!lot_size","v":21562},{"$f":"[19]!Building_Lot_Coverage","v":0.72624999999999995},{"$f":"[19]!Landscaping_Coverage","v":0.16999999999999996},{"$f":"[19]!Parking_Coverage","v":0.10375},{"$f":"[19]!Height","v":1},{"$f":"[19]!FAR","v":0.72624999999999995},15659.402499999998,{"$f":"[19]!ResPct","v":1},0,1,0,0,0,0,0,0,{"$f":"[19]!RetPct","v":0},{"$f":"[19]!OffPct","v":0},{"$f":"[19]!IndPct","v":0},{"$f":"[19]!PubPct","v":0},{"$f":"[19]!EduPct","v":0},{"$f":"[19]!HotelPct","v":0},{"$f":"[19]!ParkingPct","v":0},15659.402499999998,{"$f":"[19]!NetUnitSize","v":1575},{"$f":"[19]!UnitSize","v":1575},9.9424777777777766,20.085999999999999,{"$f":"[19]!HousingType","v":"TH"},{"$f":"[19]!RentalPct","v":0},1,{"$f":"[19]!Rent","v":0},0,{"$f":"[19]!Sales_Price","v":250},393750,2360.730192788988,0.06,18.880839999999999,2.5,1.5,0.1951,108956.77812872252,0,0,0,0,0,{"$f":"[19]!RetSpace","v":1000},0,0,{"$f":"[19]!OffSpace","v":250},0,0,{"$f":"[19]!IndSpace","v":2306},0,0,{"$f":"[19]!PubSpace","v":1000},0,0,{"$f":"[19]!EduSpace","v":800},0,0,{"$f":"[19]!HotelSpaceEmp","v":1000},0,{"$f":"[19]!HotelRoomNet","v":0},{"$f":"[19]!HotelRoomGross","v":0},0,0,0,{"$f":"[19]!ParkingSpace","v":20000},0,{"$f":"[19]!ParkingSpaces","v":9.9424777777777766},{"$f":"[19]!ParkingArea","v":2237.0574999999999},{"$f":"[19]!ParkingCost","v":29827.433333333331},1.3607945146163666E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,18.433734939759034,183.27699999999996,80,200,0,795.3982222222221,50,125,0,497.12388888888881,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":2},5,0,19.884955555555553,{"$f":"[19]!LandCost","v":15.000139133661071},323433,653406.06066227623,{"$f":"[19]!ProjectValue","v":2191913.107596722},4428148.3613260929,{"$f":"[19]!Subsidy","v":0},0,0,0,0,0,0,0,5.4076693968726726E-2,{"$f":"[19]!GreenRoof","v":0},{"$f":"[19]!GreenRoofEff","v":0},{"$f":"[19]!GreenRoofVolume","v":0},{"$f":"[19]!Biofiltration","v":0},{"$f":"[19]!BiofiltrationEff","v":0},{"$f":"[19]!BiofiltrationVolume","v":0},{"$f":"[19]!GreenRoofHarvesting","v":0},{"$f":"[19]!GreenRoofHarvestingEff","v":0},{"$f":"[19]!WaterHarvesting","v":0},{"$f":"[19]!WaterHarvestingEff","v":0},{"$f":"[19]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED22","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED22","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED22","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED22","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED22","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED22","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED22*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E22*(1-$G22)+$DV22-$DS22-$EA22)*$E22/43560*'Building Inputs'!$DW22*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE22","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE22","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE22","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE22","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE22*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG22*'Building Inputs'!$DZ22+'Building Inputs'!$EH22*'Building Inputs'!$EB22)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[19]!RequiredWQV","v":10711.929726666667},{"$f":"[19]!ConventionalWQV","v":0},5302.3560322861958,0,0,{"$f":"[19]!TSSload","v":349.68909990984241},{"$f":"[19]!TNload","v":7.4436477182262912},{"$f":"[19]!TLload","v":4.7310878223096334E-2},{"$f":"[19]!fColiLoad","v":7170.1017234495575},{"$f":"[19]!TSSreduction","v":0},{"$f":"[19]!TNreduction","v":0},{"$f":"[19]!TLreduction","v":0},{"$f":"[19]!fColiReduction","v":0},173.09449890394907,3.6845714439943822,2.3418667498769585E-2,3549.1674325302888,0,0,0,0,{"$f":"[19]!EPA_MXD_ResTrips","v":64.664404341422355},{"$f":"[19]!EPA_MXD_RetTrips","v":0},{"$f":"[19]!EPA_MXD_OffTrips","v":0},{"$f":"[19]!EPA_MXD_EduTrips","v":0},{"$f":"[19]!EPA_MXD_OtherTrips","v":0},{"$f":"[19]!EPA_MXD_ResVMT","v":183.57157511919334},{"$f":"[19]!EPA_MXD_RetVMT","v":0},{"$f":"[19]!EPA_MXD_OffVMT","v":0},{"$f":"[19]!EPA_MXD_EduVMT","v":0},{"$f":"[19]!EPA_MXD_OtherVMT","v":0}]
[null,20,"Cottage Homes","Cottage Homes",{"$f":"[20]!lot_size","v":10000},{"$f":"[20]!Building_Lot_Coverage","v":0.31908104658583269},{"$f":"[20]!Landscaping_Coverage","v":0.50000000000000022},{"$f":"[20]!Parking_Coverage","v":0.18091895341416714},{"$f":"[20]!Height","v":1},{"$f":"[20]!FAR","v":0.28717294192724946},2871.7294192724944,{"$f":"[20]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$f":"[20]!RetPct","v":0},{"$f":"[20]!OffPct","v":0},{"$f":"[20]!IndPct","v":0},{"$f":"[20]!PubPct","v":0},{"$f":"[20]!EduPct","v":0},{"$f":"[20]!HotelPct","v":0},{"$f":"[20]!ParkingPct","v":0},2871.7294192724944,{"$f":"[20]!NetUnitSize","v":1250},{"$f":"[20]!UnitSize","v":1250},2.2973835354179957,10.007402680280789,{"$f":"[20]!HousingType","v":"SF"},{"$f":"[20]!RentalPct","v":0},1,{"$f":"[20]!Rent","v":0},0,{"$f":"[20]!Sales_Price","v":199.08563266666647},248857.0408333331,1492.0236951958643,0.08,9.206810465858327,1.7882689556509299,1.0729613733905579,0.25819999999999999,68862.632085962963,0,0,0,0,0,{"$f":"[20]!RetSpace","v":650},0,0,{"$f":"[20]!OffSpace","v":350},0,0,{"$f":"[20]!IndSpace","v":700},0,0,{"$f":"[20]!PubSpace","v":400},0,0,{"$f":"[20]!EduSpace","v":500},0,0,{"$f":"[20]!HotelSpaceEmp","v":1000},0,{"$f":"[20]!HotelRoomNet","v":0},{"$f":"[20]!HotelRoomGross","v":0},0,0,0,{"$f":"[20]!ParkingSpace","v":0},0,{"$f":"[20]!ParkingSpaces","v":5.7434588385449885},{"$f":"[20]!ParkingArea","v":1809.1895341416714},{"$f":"[20]!ParkingCost","v":17230.376515634965},3.7672231288319084E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,108.81944444444451,250.00000000000011,100,178.826895565093,0,229.73835354179957,70,125.17882689556509,0,160.81684747925971,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":3},5.3648068669527902,0,6.8921506062539866,{"$f":"[20]!LandCost","v":10},100000,435600,{"$f":"[20]!ProjectValue","v":457376.05462667503},1992330.0939537964,{"$f":"[20]!Subsidy","v":0},0,0,0,0,0,0,0,2.1382944298380453E-2,{"$f":"[20]!GreenRoof","v":0},{"$f":"[20]!GreenRoofEff","v":0},{"$f":"[20]!GreenRoofVolume","v":0},{"$f":"[20]!Biofiltration","v":0},{"$f":"[20]!BiofiltrationEff","v":0},{"$f":"[20]!BiofiltrationVolume","v":0},{"$f":"[20]!GreenRoofHarvesting","v":0},{"$f":"[20]!GreenRoofHarvestingEff","v":0},{"$f":"[20]!WaterHarvesting","v":0},{"$f":"[20]!WaterHarvestingEff","v":0},{"$f":"[20]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED23","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED23","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED23","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED23","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED23","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED23*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E23*(1-$G23)+$DV23-$DS23-$EA23)*$E23/43560*'Building Inputs'!$DW23*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE23","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE23","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE23","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE23","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE23*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG23*'Building Inputs'!$DZ23+'Building Inputs'!$EH23*'Building Inputs'!$EB23)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[20]!RequiredWQV","v":3116.6666666666656},{"$f":"[20]!ConventionalWQV","v":0},715.48821548821525,0,0,{"$f":"[20]!TSSload","v":256.74228881976927},{"$f":"[20]!TNload","v":4.1039059739355608},{"$f":"[20]!TLload","v":1.1534003722172701E-2},{"$f":"[20]!fColiLoad","v":5242.0823894951118},{"$f":"[20]!TSSreduction","v":0},{"$f":"[20]!TNreduction","v":0},{"$f":"[20]!TLreduction","v":0},{"$f":"[20]!fColiReduction","v":0},58.939919380112315,0.94212717491633624,2.6478429114262401E-3,1203.4165265140293,0,0,0,0,{"$f":"[20]!EPA_MXD_ResTrips","v":21.524972110121343},{"$f":"[20]!EPA_MXD_RetTrips","v":0},{"$f":"[20]!EPA_MXD_OffTrips","v":0},{"$f":"[20]!EPA_MXD_EduTrips","v":0},{"$f":"[20]!EPA_MXD_OtherTrips","v":0},{"$f":"[20]!EPA_MXD_ResVMT","v":61.095115762523662},{"$f":"[20]!EPA_MXD_RetVMT","v":0},{"$f":"[20]!EPA_MXD_OffVMT","v":0},{"$f":"[20]!EPA_MXD_EduVMT","v":0},{"$f":"[20]!EPA_MXD_OtherVMT","v":0}]
[null,21,"\"Skinny Lot\" Single Family - 2,500 sq ft","\"Skinny Lot\" Single Family - 2,500 sq ft",{"$f":"[21]!lot_size","v":2500},{"$f":"[21]!Building_Lot_Coverage","v":0.34127017396772158},{"$f":"[21]!Landscaping_Coverage","v":0.41849999999999998},{"$f":"[21]!Parking_Coverage","v":0.2402298260322783},{"$f":"[21]!Height","v":2},{"$f":"[21]!FAR","v":0.58357199748480393},1458.9299937120097,{"$f":"[21]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$f":"[21]!RetPct","v":0},{"$f":"[21]!OffPct","v":0},{"$f":"[21]!IndPct","v":0},{"$f":"[21]!PubPct","v":0},{"$f":"[21]!EduPct","v":0},{"$f":"[21]!HotelPct","v":0},{"$f":"[21]!ParkingPct","v":0},1458.9299937120097,{"$f":"[21]!NetUnitSize","v":1400},{"$f":"[21]!UnitSize","v":1400},1.0420928526514355,18.157425864598611,{"$f":"[21]!HousingType","v":"SF"},{"$f":"[21]!RentalPct","v":0},1,{"$f":"[21]!Rent","v":0},0,{"$f":"[21]!Sales_Price","v":205.15340086044898},287214.76120462856,1721.9976091185929,0.08,16.704831795430724,2.0028612303290414,1.2017167381974247,0.1951,79476.812728550445,0,0,0,0,0,{"$f":"[21]!RetSpace","v":650},0,0,{"$f":"[21]!OffSpace","v":350},0,0,{"$f":"[21]!IndSpace","v":700},0,0,{"$f":"[21]!PubSpace","v":400},0,0,{"$f":"[21]!EduSpace","v":500},0,0,{"$f":"[21]!HotelSpaceEmp","v":1000},0,{"$f":"[21]!HotelRoomNet","v":0},{"$f":"[21]!HotelRoomGross","v":0},0,0,0,{"$f":"[21]!ParkingSpace","v":0},0,{"$f":"[21]!ParkingSpaces","v":2.6052321316285889},{"$f":"[21]!ParkingArea","v":677.36035422343309},{"$f":"[21]!ParkingCost","v":12836.305684987825},5.3608899284629113E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,50.199461465357302,52.3125,100,200.28612303290413,0,104.20928526514355,70,140.2002861230329,0,72.946499685600486,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":3},6.0085836909871242,0,3.1262785579543064,{"$f":"[21]!LandCost","v":14},35000,609840,{"$f":"[21]!ProjectValue","v":239443.5598618658},4172064.5870331493,{"$f":"[21]!Subsidy","v":0},0,0,0,0,0,0,0,4.3452866529024865E-2,{"$f":"[21]!GreenRoof","v":0},{"$f":"[21]!GreenRoofEff","v":0},{"$f":"[21]!GreenRoofVolume","v":0},{"$f":"[21]!Biofiltration","v":0},{"$f":"[21]!BiofiltrationEff","v":0},{"$f":"[21]!BiofiltrationVolume","v":0},{"$f":"[21]!GreenRoofHarvesting","v":0},{"$f":"[21]!GreenRoofHarvestingEff","v":0},{"$f":"[21]!WaterHarvesting","v":0},{"$f":"[21]!WaterHarvestingEff","v":0},{"$f":"[21]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED24","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED24","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED24","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED24","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED24","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED24*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E24*(1-$G24)+$DV24-$DS24-$EA24)*$E24/43560*'Building Inputs'!$DW24*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE24","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE24","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE24","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE24","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE24*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG24*'Building Inputs'!$DZ24+'Building Inputs'!$EH24*'Building Inputs'!$EB24)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[21]!RequiredWQV","v":893.47041666666655},{"$f":"[21]!ConventionalWQV","v":0},51.278146043771038,0,0,{"$f":"[21]!TSSload","v":65.252906064897431},{"$f":"[21]!TNload","v":1.0494940705149771},{"$f":"[21]!TLload","v":3.1064914599329249E-3},{"$f":"[21]!fColiLoad","v":1409.3924246129286},{"$f":"[21]!TSSreduction","v":0},{"$f":"[21]!TNreduction","v":0},{"$f":"[21]!TLreduction","v":0},{"$f":"[21]!fColiReduction","v":0},3.7450014959192739,6.0232671631943131E-2,1.7828807736070505E-4,80.887994984672204,0,0,0,0,{"$f":"[21]!EPA_MXD_ResTrips","v":9.771642932600626},{"$f":"[21]!EPA_MXD_RetTrips","v":0},{"$f":"[21]!EPA_MXD_OffTrips","v":0},{"$f":"[21]!EPA_MXD_EduTrips","v":0},{"$f":"[21]!EPA_MXD_OtherTrips","v":0},{"$f":"[21]!EPA_MXD_ResVMT","v":27.730752673817712},{"$f":"[21]!EPA_MXD_RetVMT","v":0},{"$f":"[21]!EPA_MXD_OffVMT","v":0},{"$f":"[21]!EPA_MXD_EduVMT","v":0},{"$f":"[21]!EPA_MXD_OtherVMT","v":0}]
[null,22,"Small Lot Single Family - 4,000 sq ft","Small Lot Single Family - 4,000 sq ft",{"$f":"[22]!lot_size","v":4000},{"$f":"[22]!Building_Lot_Coverage","v":0.31996974281391832},{"$f":"[22]!Landscaping_Coverage","v":0.53},{"$f":"[22]!Parking_Coverage","v":0.15003025718608171},{"$f":"[22]!Height","v":2},{"$f":"[22]!FAR","v":0.48635400907715587},1945.4160363086235,{"$f":"[22]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$f":"[22]!RetPct","v":0},{"$f":"[22]!OffPct","v":0},{"$f":"[22]!IndPct","v":0},{"$f":"[22]!PubPct","v":0},{"$f":"[22]!EduPct","v":0},{"$f":"[22]!HotelPct","v":0},{"$f":"[22]!ParkingPct","v":0},1945.4160363086235,{"$f":"[22]!NetUnitSize","v":1800},{"$f":"[22]!UnitSize","v":1800},1.0807866868381242,11.769767019667173,{"$f":"[22]!HousingType","v":"SF"},{"$f":"[22]!RentalPct","v":0},1,{"$f":"[22]!Rent","v":0},0,{"$f":"[22]!Sales_Price","v":189.52837499162524},341151.07498492545,2045.3730616364028,0.08,10.828185658093799,2.5751072961373391,1.5450643776824033,0.25819999999999999,94401.833613987823,0,0,0,0,0,{"$f":"[22]!RetSpace","v":650},0,0,{"$f":"[22]!OffSpace","v":350},0,0,{"$f":"[22]!IndSpace","v":700},0,0,{"$f":"[22]!PubSpace","v":400},0,0,{"$f":"[22]!EduSpace","v":500},0,0,{"$f":"[22]!HotelSpaceEmp","v":1000},0,{"$f":"[22]!HotelRoomNet","v":0},{"$f":"[22]!HotelRoomGross","v":0},0,0,0,{"$f":"[22]!ParkingSpace","v":0},0,{"$f":"[22]!ParkingSpaces","v":2.7019667170953103},{"$f":"[22]!ParkingArea","v":702.51134644478066},{"$f":"[22]!ParkingCost","v":14800.651693238684},5.0176934018201412E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,98.076707726763701,106,100,257.51072961373393,0,108.07866868381242,70,180.25751072961373,0,75.655068078668691,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":3},7.7253218884120169,0,3.2423600605143728,{"$f":"[22]!LandCost","v":7.5},30000,326700,{"$f":"[22]!ProjectValue","v":294969.23203537759},3212214.9368652622,{"$f":"[22]!Subsidy","v":0},0,0,0,0,0,0,0,3.6213999186683235E-2,{"$f":"[22]!GreenRoof","v":0},{"$f":"[22]!GreenRoofEff","v":0},{"$f":"[22]!GreenRoofVolume","v":0},{"$f":"[22]!Biofiltration","v":0},{"$f":"[22]!BiofiltrationEff","v":0},{"$f":"[22]!BiofiltrationVolume","v":0},{"$f":"[22]!GreenRoofHarvesting","v":0},{"$f":"[22]!GreenRoofHarvestingEff","v":0},{"$f":"[22]!WaterHarvesting","v":0},{"$f":"[22]!WaterHarvestingEff","v":0},{"$f":"[22]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED25","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED25","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED25","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED25","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED25","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED25","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED25*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E25*(1-$G25)+$DV25-$DS25-$EA25)*$E25/43560*'Building Inputs'!$DW25*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE25","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE25","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE25","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE25","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE25*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG25*'Building Inputs'!$DZ25+'Building Inputs'!$EH25*'Building Inputs'!$EB25)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[22]!RequiredWQV","v":1179.346666666667},{"$f":"[22]!ConventionalWQV","v":0},108.29629629629632,0,0,{"$f":"[22]!TSSload","v":100.80725619715309},{"$f":"[22]!TNload","v":1.6130606943336543},{"$f":"[22]!TLload","v":4.5162580619584666E-3},{"$f":"[22]!fColiLoad","v":2009.1371805803881},{"$f":"[22]!TSSreduction","v":0},{"$f":"[22]!TNreduction","v":0},{"$f":"[22]!TLreduction","v":0},{"$f":"[22]!fColiReduction","v":0},9.2568646645686954,0.14812311242733281,4.1471607547827975E-4,184.49377232143141,0,0,0,0,{"$f":"[22]!EPA_MXD_ResTrips","v":10.132030569561412},{"$f":"[22]!EPA_MXD_RetTrips","v":0},{"$f":"[22]!EPA_MXD_OffTrips","v":0},{"$f":"[22]!EPA_MXD_EduTrips","v":0},{"$f":"[22]!EPA_MXD_OtherTrips","v":0},{"$f":"[22]!EPA_MXD_ResVMT","v":28.754888051681391},{"$f":"[22]!EPA_MXD_RetVMT","v":0},{"$f":"[22]!EPA_MXD_OffVMT","v":0},{"$f":"[22]!EPA_MXD_EduVMT","v":0},{"$f":"[22]!EPA_MXD_OtherVMT","v":0}]
[null,23,"Conventional Lot Single Family - 6,000 sq ft","Conventional Lot Single Family - 6,000 sq ft",{"$f":"[23]!lot_size","v":6000},{"$f":"[23]!Building_Lot_Coverage","v":0.31589743589743596},{"$f":"[23]!Landscaping_Coverage","v":0.63333333333333319},{"$f":"[23]!Parking_Coverage","v":5.0769230769230761E-2},{"$f":"[23]!Height","v":1},{"$f":"[23]!FAR","v":0.25587692307692317},1535.261538461539,{"$f":"[23]!ResPct","v":1},0,0,1,0,1,0,0,0,{"$f":"[23]!RetPct","v":0},{"$f":"[23]!OffPct","v":0},{"$f":"[23]!IndPct","v":0},{"$f":"[23]!PubPct","v":0},{"$f":"[23]!EduPct","v":0},{"$f":"[23]!HotelPct","v":0},{"$f":"[23]!ParkingPct","v":0},1535.261538461539,{"$f":"[23]!NetUnitSize","v":2100},{"$f":"[23]!UnitSize","v":2100},0.73107692307692329,5.3076184615384632,{"$f":"[23]!HousingType","v":"SF"},{"$f":"[23]!RentalPct","v":0},1,{"$f":"[23]!Rent","v":0},0,{"$f":"[23]!Sales_Price","v":209.25968610093614},439445.34081196587,2634.6968485974721,0.08,4.8830089846153859,3,1.7999999999999998,0.50819999999999999,121601.39301219102,0,0,0,0,0,{"$f":"[23]!RetSpace","v":650},0,0,{"$f":"[23]!OffSpace","v":350},0,0,{"$f":"[23]!IndSpace","v":700},0,0,{"$f":"[23]!PubSpace","v":400},0,0,{"$f":"[23]!EduSpace","v":500},0,0,{"$f":"[23]!HotelSpaceEmp","v":1000},0,{"$f":"[23]!HotelRoomNet","v":0},{"$f":"[23]!HotelRoomGross","v":0},0,0,0,{"$f":"[23]!ParkingSpace","v":0},0,{"$f":"[23]!ParkingSpaces","v":1.8276923076923079},{"$f":"[23]!ParkingArea","v":475.20000000000005},{"$f":"[23]!ParkingCost","v":16636.686390532548},6.4730491323343811E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,259.89057239057229,189.99999999999997,100,300,0,73.107692307692332,70,210,0,51.17538461538463,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":3},9,0,2.19323076923077,{"$f":"[23]!LandCost","v":6.666666666666667},40000,290400,{"$f":"[23]!ProjectValue","v":257014.67809704153},1865926.5629845215,{"$f":"[23]!Subsidy","v":0},0,0,0,0,0,0,0,1.9052637608110438E-2,{"$f":"[23]!GreenRoof","v":0},{"$f":"[23]!GreenRoofEff","v":0},{"$f":"[23]!GreenRoofVolume","v":0},{"$f":"[23]!Biofiltration","v":0},{"$f":"[23]!BiofiltrationEff","v":0},{"$f":"[23]!BiofiltrationVolume","v":0},{"$f":"[23]!GreenRoofHarvesting","v":0},{"$f":"[23]!GreenRoofHarvestingEff","v":0},{"$f":"[23]!WaterHarvesting","v":0},{"$f":"[23]!WaterHarvestingEff","v":0},{"$f":"[23]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED26","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED26","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED26","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED26","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED26","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED26*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E26*(1-$G26)+$DV26-$DS26-$EA26)*$E26/43560*'Building Inputs'!$DW26*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE26","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE26","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE26","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE26","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE26*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG26*'Building Inputs'!$DZ26+'Building Inputs'!$EH26*'Building Inputs'!$EB26)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[23]!RequiredWQV","v":1421.2000000000003},{"$f":"[23]!ConventionalWQV","v":0},195.75757575757581,0,0,{"$f":"[23]!TSSload","v":137.03555760330576},{"$f":"[23]!TNload","v":2.1949792396694217},{"$f":"[23]!TLload","v":6.0206493388429766E-3},{"$f":"[23]!fColiLoad","v":2545.9728975206608},{"$f":"[23]!TSSreduction","v":0},{"$f":"[23]!TNreduction","v":0},{"$f":"[23]!TLreduction","v":0},{"$f":"[23]!fColiReduction","v":0},18.875421157480133,0.30233873824647683,8.2929054254035498E-4,350.68497211028387,0,0,0,0,{"$f":"[23]!EPA_MXD_ResTrips","v":6.8520707525872782},{"$f":"[23]!EPA_MXD_RetTrips","v":0},{"$f":"[23]!EPA_MXD_OffTrips","v":0},{"$f":"[23]!EPA_MXD_EduTrips","v":0},{"$f":"[23]!EPA_MXD_OtherTrips","v":0},{"$f":"[23]!EPA_MXD_ResVMT","v":19.447172623424713},{"$f":"[23]!EPA_MXD_RetVMT","v":0},{"$f":"[23]!EPA_MXD_OffVMT","v":0},{"$f":"[23]!EPA_MXD_EduVMT","v":0},{"$f":"[23]!EPA_MXD_OtherVMT","v":0}]
[null,24,"Conventional Lot Single Family - 8,000 Sq Ft","Conventional Lot Single Family - 8,000 Sq Ft",{"$f":"[24]!lot_size","v":8040},{"$f":"[24]!Building_Lot_Coverage","v":0.38403378431774748},{"$f":"[24]!Landscaping_Coverage","v":0.56965174129353213},{"$f":"[24]!Parking_Coverage","v":4.6314474388720349E-2},{"$f":"[24]!Height","v":1},{"$f":"[24]!FAR","v":0.31106736529737544},2500.9816169908986,{"$f":"[24]!ResPct","v":1},0,0,1,0,1,0,0,0,{"$f":"[24]!RetPct","v":0},{"$f":"[24]!OffPct","v":0},{"$f":"[24]!IndPct","v":0},{"$f":"[24]!PubPct","v":0},{"$f":"[24]!EduPct","v":0},{"$f":"[24]!HotelPct","v":0},{"$f":"[24]!ParkingPct","v":0},2500.9816169908986,{"$f":"[24]!NetUnitSize","v":2500},{"$f":"[24]!UnitSize","v":2500},1.0003926467963595,5.4200377729414706,{"$f":"[24]!HousingType","v":"SF"},{"$f":"[24]!RentalPct","v":0},1,{"$f":"[24]!Rent","v":0},0,{"$f":"[24]!Sales_Price","v":189.81746282408091},474543.65706020227,2845.1289879835499,0.08,4.9864347511061533,3,1.7999999999999998,0.50819999999999999,131313.64559924076,0,0,0,0,0,{"$f":"[24]!RetSpace","v":650},0,0,{"$f":"[24]!OffSpace","v":350},0,0,{"$f":"[24]!IndSpace","v":700},0,0,{"$f":"[24]!PubSpace","v":400},0,0,{"$f":"[24]!EduSpace","v":500},0,0,{"$f":"[24]!HotelSpaceEmp","v":1000},0,{"$f":"[24]!HotelRoomNet","v":0},{"$f":"[24]!HotelRoomGross","v":0},0,0,0,{"$f":"[24]!ParkingSpace","v":0},0,{"$f":"[24]!ParkingSpaces","v":2.5009816169908987},{"$f":"[24]!ParkingArea","v":650.25522041763361},{"$f":"[24]!ParkingCost","v":25672.469418855297},6.7597556043030041E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,228.91011917505156,228.99999999999991,100,300,0,100.03926467963595,70,210,0,70.027485275745164,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":3},9,0,3.0011779403890788,{"$f":"[24]!LandCost","v":4.3532338308457712},35000,189626.8656716418,{"$f":"[24]!ProjectValue","v":379783.98808550381},2057635.6369408639,{"$f":"[24]!Subsidy","v":0},0,0,0,0,0,0,0,2.3162126976721924E-2,{"$f":"[24]!GreenRoof","v":0},{"$f":"[24]!GreenRoofEff","v":0},{"$f":"[24]!GreenRoofVolume","v":0},{"$f":"[24]!Biofiltration","v":0},{"$f":"[24]!BiofiltrationEff","v":0},{"$f":"[24]!BiofiltrationVolume","v":0},{"$f":"[24]!GreenRoofHarvesting","v":0},{"$f":"[24]!GreenRoofHarvestingEff","v":0},{"$f":"[24]!WaterHarvesting","v":0},{"$f":"[24]!WaterHarvestingEff","v":0},{"$f":"[24]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED27","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED27","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED27","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED27","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED27","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED27*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E27*(1-$G27)+$DV27-$DS27-$EA27)*$E27/43560*'Building Inputs'!$DW27*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE27","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE27","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE27","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE27","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE27*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG27*'Building Inputs'!$DZ27+'Building Inputs'!$EH27*'Building Inputs'!$EB27)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[24]!RequiredWQV","v":2191.6400000000008},{"$f":"[24]!ConventionalWQV","v":0},404.51757575757586,0,0,{"$f":"[24]!TSSload","v":191.14751075986436},{"$f":"[24]!TNload","v":3.1252232889911808},{"$f":"[24]!TLload","v":9.4703064623408439E-3},{"$f":"[24]!fColiLoad","v":3540.3872121661921},{"$f":"[24]!TSSreduction","v":0},{"$f":"[24]!TNreduction","v":0},{"$f":"[24]!TLreduction","v":0},{"$f":"[24]!fColiReduction","v":0},35.280670030057607,0.57683184672839982,1.7479629007626351E-3,653.4598986642834,0,0,0,0,{"$f":"[24]!EPA_MXD_ResTrips","v":9.3744870203292905},{"$f":"[24]!EPA_MXD_RetTrips","v":0},{"$f":"[24]!EPA_MXD_OffTrips","v":0},{"$f":"[24]!EPA_MXD_EduTrips","v":0},{"$f":"[24]!EPA_MXD_OtherTrips","v":0},{"$f":"[24]!EPA_MXD_ResVMT","v":26.60713924316736},{"$f":"[24]!EPA_MXD_RetVMT","v":0},{"$f":"[24]!EPA_MXD_OffVMT","v":0},{"$f":"[24]!EPA_MXD_EduVMT","v":0},{"$f":"[24]!EPA_MXD_OtherVMT","v":0}]
[null,25,"Conventional Lot Single Family - 10,000 Sq Ft","Conventional Lot Single Family - 10,000 Sq Ft",{"$f":"[25]!lot_size","v":10000},{"$f":"[25]!Building_Lot_Coverage","v":0.36884046186371772},{"$f":"[25]!Landscaping_Coverage","v":0.59499999999999997},{"$f":"[25]!Parking_Coverage","v":3.6159538136282324E-2},{"$f":"[25]!Height","v":1},{"$f":"[25]!FAR","v":0.29876077410961133},2987.6077410961134,{"$f":"[25]!ResPct","v":1},0,0,1,0,1,0,0,0,{"$f":"[25]!RetPct","v":0},{"$f":"[25]!OffPct","v":0},{"$f":"[25]!IndPct","v":0},{"$f":"[25]!PubPct","v":0},{"$f":"[25]!EduPct","v":0},{"$f":"[25]!HotelPct","v":0},{"$f":"[25]!ParkingPct","v":0},2987.6077410961134,{"$f":"[25]!NetUnitSize","v":2800},{"$f":"[25]!UnitSize","v":2800},1.0670027646771834,4.6478640429338105,{"$f":"[25]!HousingType","v":"SF"},{"$f":"[25]!RentalPct","v":0},1,{"$f":"[25]!Rent","v":0},0,{"$f":"[25]!Sales_Price","v":194.65674976038486},545038.89932907757,3267.7835832143014,0.08,4.2760349194991054,3,1.7999999999999998,0.50819999999999999,150820.78076373698,0,0,0,0,0,{"$f":"[25]!RetSpace","v":650},0,0,{"$f":"[25]!OffSpace","v":350},0,0,{"$f":"[25]!IndSpace","v":700},0,0,{"$f":"[25]!PubSpace","v":400},0,0,{"$f":"[25]!EduSpace","v":500},0,0,{"$f":"[25]!HotelSpaceEmp","v":1000},0,{"$f":"[25]!HotelRoomNet","v":0},{"$f":"[25]!HotelRoomGross","v":0},0,0,0,{"$f":"[25]!ParkingSpace","v":0},0,{"$f":"[25]!ParkingSpaces","v":2.6675069116929584},{"$f":"[25]!ParkingArea","v":693.55179704016916},{"$f":"[25]!ParkingCost","v":29707.363298597651},6.3852966219825461E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,278.81839658588626,297.5,100,300,0,106.70027646771834,70,210,0,74.69019352740284,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":3},9,0,3.2010082940315501,{"$f":"[25]!LandCost","v":5.5},55000,239580,{"$f":"[25]!ProjectValue","v":465246.40995258774},2026613.3617534721,{"$f":"[25]!Subsidy","v":0},0,0,0,0,0,0,0,2.2245776180909258E-2,{"$f":"[25]!GreenRoof","v":0},{"$f":"[25]!GreenRoofEff","v":0},{"$f":"[25]!GreenRoofVolume","v":0},{"$f":"[25]!Biofiltration","v":0},{"$f":"[25]!BiofiltrationEff","v":0},{"$f":"[25]!BiofiltrationVolume","v":0},{"$f":"[25]!GreenRoofHarvesting","v":0},{"$f":"[25]!GreenRoofHarvestingEff","v":0},{"$f":"[25]!WaterHarvesting","v":0},{"$f":"[25]!WaterHarvestingEff","v":0},{"$f":"[25]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED28","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED28","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED28","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED28","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED28","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED28*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E28*(1-$G28)+$DV28-$DS28-$EA28)*$E28/43560*'Building Inputs'!$DW28*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE28","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE28","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE28","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE28","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE28*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG28*'Building Inputs'!$DZ28+'Building Inputs'!$EH28*'Building Inputs'!$EB28)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[25]!RequiredWQV","v":2583.7166666666676},{"$f":"[25]!ConventionalWQV","v":0},593.13973063973083,0,0,{"$f":"[25]!TSSload","v":233.65523121234148},{"$f":"[25]!TNload","v":3.8016625490811684},{"$f":"[25]!TLload","v":1.1234874516663248E-2},{"$f":"[25]!fColiLoad","v":4297.5316505310529},{"$f":"[25]!TSSreduction","v":0},{"$f":"[25]!TNreduction","v":0},{"$f":"[25]!TLreduction","v":0},{"$f":"[25]!fColiReduction","v":0},53.639860241584358,0.87274163202047017,2.5791722949181006E-3,986.57751389601765,0,0,0,0,{"$f":"[25]!EPA_MXD_ResTrips","v":9.9972388694104524},{"$f":"[25]!EPA_MXD_RetTrips","v":0},{"$f":"[25]!EPA_MXD_OffTrips","v":0},{"$f":"[25]!EPA_MXD_EduTrips","v":0},{"$f":"[25]!EPA_MXD_OtherTrips","v":0},{"$f":"[25]!EPA_MXD_ResVMT","v":28.375462873325077},{"$f":"[25]!EPA_MXD_RetVMT","v":0},{"$f":"[25]!EPA_MXD_OffVMT","v":0},{"$f":"[25]!EPA_MXD_EduVMT","v":0},{"$f":"[25]!EPA_MXD_OtherVMT","v":0}]
[null,26,"Large Lot Single Family - 20,000 sq ft","Large Lot Single Family - 20,000 sq ft",{"$f":"[26]!lot_size","v":20000},{"$f":"[26]!Building_Lot_Coverage","v":0.15884347670890608},{"$f":"[26]!Landscaping_Coverage","v":0.82199999999999984},{"$f":"[26]!Parking_Coverage","v":1.9156523291094074E-2},{"$f":"[26]!Height","v":1},{"$f":"[26]!FAR","v":0.12866321613421394},2573.2643226842788,{"$f":"[26]!ResPct","v":1},0,0,1,0,0,1,0,0,{"$f":"[26]!RetPct","v":0},{"$f":"[26]!OffPct","v":0},{"$f":"[26]!IndPct","v":0},{"$f":"[26]!PubPct","v":0},{"$f":"[26]!EduPct","v":0},{"$f":"[26]!HotelPct","v":0},{"$f":"[26]!ParkingPct","v":0},2573.2643226842788,{"$f":"[26]!NetUnitSize","v":3000},{"$f":"[26]!UnitSize","v":3000},0.85775477422809299,1.8681898982687866,{"$f":"[26]!HousingType","v":"SF"},{"$f":"[26]!RentalPct","v":0},1,{"$f":"[26]!Rent","v":0},0,{"$f":"[26]!Sales_Price","v":217.93716407588801},653811.49222766398,3919.9302351600491,0.08,1.7187347064072838,3,1.7999999999999998,0.50819999999999999,180919.85700738686,0,0,0,0,0,{"$f":"[26]!RetSpace","v":650},0,0,{"$f":"[26]!OffSpace","v":350},0,0,{"$f":"[26]!IndSpace","v":700},0,0,{"$f":"[26]!PubSpace","v":400},0,0,{"$f":"[26]!EduSpace","v":500},0,0,{"$f":"[26]!HotelSpaceEmp","v":1000},0,{"$f":"[26]!HotelRoomNet","v":0},{"$f":"[26]!HotelRoomGross","v":0},0,0,0,{"$f":"[26]!ParkingSpace","v":0},0,{"$f":"[26]!ParkingSpaces","v":2.5732643226842788},{"$f":"[26]!ParkingArea","v":669.04872389791251},{"$f":"[26]!ParkingCost","v":26414.448303793324},5.887567012998584E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,634.79681647940004,544.5,120,360,0,102.93057290737116,90,270,0,77.197929680528375,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":4},12,0,3.4310190969123719,{"$f":"[26]!LandCost","v":4.5},90000,196020,{"$f":"[26]!ProjectValue","v":448647.94312277797},977155.22012141044,{"$f":"[26]!Subsidy","v":0},0,0,0,0,0,0,0,9.580284149978701E-3,{"$f":"[26]!GreenRoof","v":0},{"$f":"[26]!GreenRoofEff","v":0},{"$f":"[26]!GreenRoofVolume","v":0},{"$f":"[26]!Biofiltration","v":0},{"$f":"[26]!BiofiltrationEff","v":0},{"$f":"[26]!BiofiltrationVolume","v":0},{"$f":"[26]!GreenRoofHarvesting","v":0},{"$f":"[26]!GreenRoofHarvestingEff","v":0},{"$f":"[26]!WaterHarvesting","v":0},{"$f":"[26]!WaterHarvestingEff","v":0},{"$f":"[26]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED29","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED29","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED29","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED29","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED29","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED29*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E29*(1-$G29)+$DV29-$DS29-$EA29)*$E29/43560*'Building Inputs'!$DW29*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE29","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE29","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE29","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE29","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE29*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG29*'Building Inputs'!$DZ29+'Building Inputs'!$EH29*'Building Inputs'!$EB29)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[26]!RequiredWQV","v":2620.4933333333356},{"$f":"[26]!ConventionalWQV","v":0},1203.1649831649841,0,0,{"$f":"[26]!TSSload","v":319.7418637262777},{"$f":"[26]!TNload","v":4.9499152681693568},{"$f":"[26]!TLload","v":1.1043303637213103E-2},{"$f":"[26]!fColiLoad","v":5842.854637344446},{"$f":"[26]!TSSreduction","v":0},{"$f":"[26]!TNreduction","v":0},{"$f":"[26]!TLreduction","v":0},{"$f":"[26]!fColiReduction","v":0},146.80526341886028,2.2726883692237632,5.0703873449095974E-3,2682.6697141159075,0,0,0,0,{"$f":"[26]!EPA_MXD_ResTrips","v":8.0327502635626118},{"$f":"[26]!EPA_MXD_RetTrips","v":0},{"$f":"[26]!EPA_MXD_OffTrips","v":0},{"$f":"[26]!EPA_MXD_EduTrips","v":0},{"$f":"[26]!EPA_MXD_OtherTrips","v":0},{"$f":"[26]!EPA_MXD_ResVMT","v":22.80177049525901},{"$f":"[26]!EPA_MXD_RetVMT","v":0},{"$f":"[26]!EPA_MXD_OffVMT","v":0},{"$f":"[26]!EPA_MXD_EduVMT","v":0},{"$f":"[26]!EPA_MXD_OtherVMT","v":0}]
[null,27,"Large Lot Single Family - 40,000 sq ft","Large Lot Single Family - 40,000 sq ft",{"$f":"[27]!lot_size","v":40000},{"$f":"[27]!Building_Lot_Coverage","v":8.2529867952211219E-2},{"$f":"[27]!Landscaping_Coverage","v":0.91},{"$f":"[27]!Parking_Coverage","v":7.4701320477887191E-3},{"$f":"[27]!Height","v":1},{"$f":"[27]!FAR","v":6.6849193041291097E-2},2673.9677216516438,{"$f":"[27]!ResPct","v":1},0,0,1,0,0,1,0,0,{"$f":"[27]!RetPct","v":0},{"$f":"[27]!OffPct","v":0},{"$f":"[27]!IndPct","v":0},{"$f":"[27]!PubPct","v":0},{"$f":"[27]!EduPct","v":0},{"$f":"[27]!HotelPct","v":0},{"$f":"[27]!ParkingPct","v":0},2673.9677216516438,{"$f":"[27]!NetUnitSize","v":3500},{"$f":"[27]!UnitSize","v":3500},0.76399077761475542,0.83198595682246868,{"$f":"[27]!HousingType","v":"SF"},{"$f":"[27]!RentalPct","v":0},1,{"$f":"[27]!Rent","v":0},0,{"$f":"[27]!Sales_Price","v":230.39968449991713},806398.89574970992,4834.7688142934339,0.08,0.76542708027667117,3,1.7999999999999998,0.50819999999999999,223143.17604431233,0,0,0,0,0,{"$f":"[27]!RetSpace","v":650},0,0,{"$f":"[27]!OffSpace","v":350},0,0,{"$f":"[27]!IndSpace","v":700},0,0,{"$f":"[27]!PubSpace","v":400},0,0,{"$f":"[27]!EduSpace","v":500},0,0,{"$f":"[27]!HotelSpaceEmp","v":1000},0,{"$f":"[27]!HotelRoomNet","v":0},{"$f":"[27]!HotelRoomGross","v":0},0,0,0,{"$f":"[27]!ParkingSpace","v":0},0,{"$f":"[27]!ParkingSpaces","v":2.2919723328442663},{"$f":"[27]!ParkingArea","v":595.91280653950923},{"$f":"[27]!ParkingCost","v":26302.178224207135},5.3365881651138793E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,712.70493827160533,544.5,120,360,0,91.678893313770658,90,270,0,68.759169985327986,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":4},12,0,3.0559631104590217,{"$f":"[27]!LandCost","v":3},120000,130680,{"$f":"[27]!ProjectValue","v":492865.05554520083},536730.04548872367,{"$f":"[27]!Subsidy","v":0},0,0,0,0,0,0,0,4.9776018645786369E-3,{"$f":"[27]!GreenRoof","v":0},{"$f":"[27]!GreenRoofEff","v":0},{"$f":"[27]!GreenRoofVolume","v":0},{"$f":"[27]!Biofiltration","v":0},{"$f":"[27]!BiofiltrationEff","v":0},{"$f":"[27]!BiofiltrationVolume","v":0},{"$f":"[27]!GreenRoofHarvesting","v":0},{"$f":"[27]!GreenRoofHarvestingEff","v":0},{"$f":"[27]!WaterHarvesting","v":0},{"$f":"[27]!WaterHarvestingEff","v":0},{"$f":"[27]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED30","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED30","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED30","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED30","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED30","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED30","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED30*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E30*(1-$G30)+$DV30-$DS30-$EA30)*$E30/43560*'Building Inputs'!$DW30*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE30","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE30","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE30","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE30","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE30*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG30*'Building Inputs'!$DZ30+'Building Inputs'!$EH30*'Building Inputs'!$EB30)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[27]!RequiredWQV","v":4986.666666666667},{"$f":"[27]!ConventionalWQV","v":0},4579.1245791245792,0,0,{"$f":"[27]!TSSload","v":668.55331247325876},{"$f":"[27]!TNload","v":10.222882788749521},{"$f":"[27]!TLload","v":2.0885449501204766E-2},{"$f":"[27]!fColiLoad","v":12166.336596707728},{"$f":"[27]!TSSreduction","v":0},{"$f":"[27]!TNreduction","v":0},{"$f":"[27]!TLreduction","v":0},{"$f":"[27]!fColiReduction","v":0},613.91488748692268,9.3874038464182927,1.9178557852345974E-2,11172.026259603057,0,0,0,0,{"$f":"[27]!EPA_MXD_ResTrips","v":7.1507197714303485},{"$f":"[27]!EPA_MXD_RetTrips","v":0},{"$f":"[27]!EPA_MXD_OffTrips","v":0},{"$f":"[27]!EPA_MXD_EduTrips","v":0},{"$f":"[27]!EPA_MXD_OtherTrips","v":0},{"$f":"[27]!EPA_MXD_ResVMT","v":20.300192206007399},{"$f":"[27]!EPA_MXD_RetVMT","v":0},{"$f":"[27]!EPA_MXD_OffVMT","v":0},{"$f":"[27]!EPA_MXD_EduVMT","v":0},{"$f":"[27]!EPA_MXD_OtherVMT","v":0}]
[null,28,"Executive Estate Single Family","Executive Estate Single Family",{"$f":"[28]!lot_size","v":90000},{"$f":"[28]!Building_Lot_Coverage","v":6.0247141465415481E-2},{"$f":"[28]!Landscaping_Coverage","v":0.93472222222222234},{"$f":"[28]!Parking_Coverage","v":5.0306363123621915E-3},{"$f":"[28]!Height","v":1},{"$f":"[28]!FAR","v":4.5787827513715768E-2},4120.9044762344192,{"$f":"[28]!ResPct","v":1},0,0,1,0,0,1,0,0,{"$f":"[28]!RetPct","v":0},{"$f":"[28]!OffPct","v":0},{"$f":"[28]!IndPct","v":0},{"$f":"[28]!PubPct","v":0},{"$f":"[28]!EduPct","v":0},{"$f":"[28]!HotelPct","v":0},{"$f":"[28]!ParkingPct","v":0},4120.9044762344192,{"$f":"[28]!NetUnitSize","v":4000},{"$f":"[28]!UnitSize","v":4000},1.0302261190586048,0.49862944162436473,{"$f":"[28]!HousingType","v":"SF"},{"$f":"[28]!RentalPct","v":0},1,{"$f":"[28]!Rent","v":0},0,{"$f":"[28]!Sales_Price","v":244.07157805635728},976286.31222542911,5853.3297119420631,0.08,0.45873908629441557,3,1.7999999999999998,0.50819999999999999,270153.67901271058,0,0,0,0,0,{"$f":"[28]!RetSpace","v":650},0,0,{"$f":"[28]!OffSpace","v":350},0,0,{"$f":"[28]!IndSpace","v":700},0,0,{"$f":"[28]!PubSpace","v":400},0,0,{"$f":"[28]!EduSpace","v":500},0,0,{"$f":"[28]!HotelSpaceEmp","v":1000},0,{"$f":"[28]!HotelRoomNet","v":0},{"$f":"[28]!HotelRoomGross","v":0},0,0,0,{"$f":"[28]!ParkingSpace","v":0},0,{"$f":"[28]!ParkingSpaces","v":2.5755652976465115},{"$f":"[28]!ParkingArea","v":669.64697738809298},{"$f":"[28]!ParkingCost","v":21907.94611479887},2.7227133475016631E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,528.52474804031431,544.5,120,360,0,123.62713428703258,90,270,0,92.720350715274435,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":4},12,0,4.1209044762344194,{"$f":"[28]!LandCost","v":2.7777777777777777},250000,121000,{"$f":"[28]!ProjectValue","v":804636.52682723291},389444.0789843807,{"$f":"[28]!Subsidy","v":0},0,0,0,0,0,0,0,3.409369137283378E-3,{"$f":"[28]!GreenRoof","v":0},{"$f":"[28]!GreenRoofEff","v":0},{"$f":"[28]!GreenRoofVolume","v":0},{"$f":"[28]!Biofiltration","v":0},{"$f":"[28]!BiofiltrationEff","v":0},{"$f":"[28]!BiofiltrationVolume","v":0},{"$f":"[28]!GreenRoofHarvesting","v":0},{"$f":"[28]!GreenRoofHarvestingEff","v":0},{"$f":"[28]!WaterHarvesting","v":0},{"$f":"[28]!WaterHarvestingEff","v":0},{"$f":"[28]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED31","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED31","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED31","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED31","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED31","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED31*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E31*(1-$G31)+$DV31-$DS31-$EA31)*$E31/43560*'Building Inputs'!$DW31*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE31","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE31","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE31","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE31","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE31*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG31*'Building Inputs'!$DZ31+'Building Inputs'!$EH31*'Building Inputs'!$EB31)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[28]!RequiredWQV","v":11220},{"$f":"[28]!ConventionalWQV","v":0},23181.81818181818,0,0,{"$f":"[28]!TSSload","v":1542.5896041474391},{"$f":"[28]!TNload","v":23.510727484630465},{"$f":"[28]!TLload","v":4.6862074194958567E-2},{"$f":"[28]!fColiLoad","v":28054.078649573625},{"$f":"[28]!TSSreduction","v":0},{"$f":"[28]!TNreduction","v":0},{"$f":"[28]!TLreduction","v":0},{"$f":"[28]!fColiReduction","v":0},3187.1686036104115,48.575883232707575,9.6822467344955712E-2,57962.972416474426,0,0,0,0,{"$f":"[28]!EPA_MXD_ResTrips","v":9.6356683929523594},{"$f":"[28]!EPA_MXD_RetTrips","v":0},{"$f":"[28]!EPA_MXD_OffTrips","v":0},{"$f":"[28]!EPA_MXD_EduTrips","v":0},{"$f":"[28]!EPA_MXD_OtherTrips","v":0},{"$f":"[28]!EPA_MXD_ResVMT","v":27.358479888046254},{"$f":"[28]!EPA_MXD_RetVMT","v":0},{"$f":"[28]!EPA_MXD_OffVMT","v":0},{"$f":"[28]!EPA_MXD_EduVMT","v":0},{"$f":"[28]!EPA_MXD_OtherVMT","v":0}]
[null,29,"Rural Single Family","Rural Single Family",{"$f":"[29]!lot_size","v":440000},{"$f":"[29]!Building_Lot_Coverage","v":8.0332039094925724E-3},{"$f":"[29]!Landscaping_Coverage","v":0.99045454545454548},{"$f":"[29]!Parking_Coverage","v":1.5122506359619768E-3},{"$f":"[29]!Height","v":1},{"$f":"[29]!FAR","v":5.4224126389074857E-3},2385.8615611192936,{"$f":"[29]!ResPct","v":1},0,0,1,0,0,1,0,0,{"$f":"[29]!RetPct","v":0},{"$f":"[29]!OffPct","v":0},{"$f":"[29]!IndPct","v":0},{"$f":"[29]!PubPct","v":0},{"$f":"[29]!EduPct","v":0},{"$f":"[29]!HotelPct","v":0},{"$f":"[29]!ParkingPct","v":0},2385.8615611192936,{"$f":"[29]!NetUnitSize","v":2000},{"$f":"[29]!UnitSize","v":2000},1.1929307805596467,0.11810014727540503,{"$f":"[29]!HousingType","v":"SF"},{"$f":"[29]!RentalPct","v":0},1,{"$f":"[29]!Rent","v":0},0,{"$f":"[29]!Sales_Price","v":358.8944264007597},717788.85280151945,4303.5068364594736,0.08,0.10865213549337263,2.8612303290414878,1.7167381974248925,0.50819999999999999,198623.3924519757,0,0,0,0,0,{"$f":"[29]!RetSpace","v":650},0,0,{"$f":"[29]!OffSpace","v":350},0,0,{"$f":"[29]!IndSpace","v":700},0,0,{"$f":"[29]!PubSpace","v":400},0,0,{"$f":"[29]!EduSpace","v":500},0,0,{"$f":"[29]!HotelSpaceEmp","v":1000},0,{"$f":"[29]!HotelRoomNet","v":0},{"$f":"[29]!HotelRoomGross","v":0},0,0,0,{"$f":"[29]!ParkingSpace","v":0},0,{"$f":"[29]!ParkingSpaces","v":3.5787923416789411},{"$f":"[29]!ParkingArea","v":930.48600883652466},{"$f":"[29]!ParkingCost","v":28069.55930667272},4.0976386088467417E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,456.43888888888881,544.5,100,286.12303290414877,0,119.29307805596467,70,200.28612303290416,0,83.505154639175274,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":3},8.5836909871244629,0,3.5787923416789402,{"$f":"[29]!LandCost","v":0.79545454545454541},350000,34650,{"$f":"[29]!ProjectValue","v":685017.93315962399},67816.775382802778,{"$f":"[29]!Subsidy","v":0},0,0,0,0,0,0,0,4.0375373335126477E-4,{"$f":"[29]!GreenRoof","v":0},{"$f":"[29]!GreenRoofEff","v":0},{"$f":"[29]!GreenRoofVolume","v":0},{"$f":"[29]!Biofiltration","v":0},{"$f":"[29]!BiofiltrationEff","v":0},{"$f":"[29]!BiofiltrationVolume","v":0},{"$f":"[29]!GreenRoofHarvesting","v":0},{"$f":"[29]!GreenRoofHarvestingEff","v":0},{"$f":"[29]!WaterHarvesting","v":0},{"$f":"[29]!WaterHarvestingEff","v":0},{"$f":"[29]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED32","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED32","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED32","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED32","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED32","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED32*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E32*(1-$G32)+$DV32-$DS32-$EA32)*$E32/43560*'Building Inputs'!$DW32*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE32","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE32","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE32","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE32","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE32*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG32*'Building Inputs'!$DZ32+'Building Inputs'!$EH32*'Building Inputs'!$EB32)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[29]!RequiredWQV","v":54853.333333333336},{"$f":"[29]!ConventionalWQV","v":0},554074.07407407416,0,0,{"$f":"[29]!TSSload","v":7968.2284128397396},{"$f":"[29]!TNload","v":120.56966931802968},{"$f":"[29]!TLload","v":0.22711306973673001},{"$f":"[29]!fColiLoad","v":144847.5786980124},{"$f":"[29]!TSSreduction","v":0},{"$f":"[29]!TNreduction","v":0},{"$f":"[29]!TLreduction","v":0},{"$f":"[29]!fColiReduction","v":0},80487.155685249905,1217.8754476568654,2.2940714114821215,1463106.8555354788,0,0,0,0,{"$f":"[29]!EPA_MXD_ResTrips","v":11.139184693512455},{"$f":"[29]!EPA_MXD_RetTrips","v":0},{"$f":"[29]!EPA_MXD_OffTrips","v":0},{"$f":"[29]!EPA_MXD_EduTrips","v":0},{"$f":"[29]!EPA_MXD_OtherTrips","v":0},{"$f":"[29]!EPA_MXD_ResVMT","v":31.637240864769232},{"$f":"[29]!EPA_MXD_RetVMT","v":0},{"$f":"[29]!EPA_MXD_OffVMT","v":0},{"$f":"[29]!EPA_MXD_EduVMT","v":0},{"$f":"[29]!EPA_MXD_OtherVMT","v":0}]
[null,30,"Mixed-Use Office 30","Colorado Tower",{"$f":"[30]!lot_size","v":29490},{"$f":"[30]!Building_Lot_Coverage","v":0.43317034758612316},{"$f":"[30]!Landscaping_Coverage","v":-3.7008940051797689E-16},{"$f":"[30]!Parking_Coverage","v":0.56682965241387706},{"$f":"[30]!Height","v":31},{"$f":"[30]!FAR","v":11.262429037239203},332129.03230818408,{"$f":"[30]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[30]!RetPct","v":1.3619339462036091E-2},{"$f":"[30]!OffPct","v":0.98638066053796392},{"$f":"[30]!IndPct","v":0},{"$f":"[30]!PubPct","v":0},{"$f":"[30]!EduPct","v":0},{"$f":"[30]!HotelPct","v":0},{"$f":"[30]!ParkingPct","v":0},0,{"$f":"[30]!NetUnitSize","v":0},{"$f":"[30]!UnitSize","v":0},0,0,{"$f":"[30]!HousingType","v":0},{"$f":"[30]!RentalPct","v":0},0,{"$f":"[30]!Rent","v":0},0,{"$f":"[30]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,332129.03230818408,823.53751371615613,1216.4562257536711,4523.378036202711,{"$f":"[30]!RetSpace","v":1000},6.6815309344520202,327605.65427198139,{"$f":"[30]!OffSpace","v":400},1209.7746948192191,0,{"$f":"[30]!IndSpace","v":972},0,0,{"$f":"[30]!PubSpace","v":1000},0,0,{"$f":"[30]!EduSpace","v":800},0,0,{"$f":"[30]!HotelSpaceEmp","v":1000},0,{"$f":"[30]!HotelRoomNet","v":0},{"$f":"[30]!HotelRoomGross","v":0},0,0,0,{"$f":"[30]!ParkingSpace","v":0},0,{"$f":"[30]!ParkingSpaces","v":724.2222255532896},{"$f":"[30]!ParkingArea","v":147450.00000000003},{"$f":"[30]!ParkingCost","v":10379338.187258037},0.10341759840440352,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,-5.4569682106375702E-13,0,0,105.79128046687265,87123.088088536853,false,0,48.939581187778927,40303.581013693423,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,3.5082389289392384,2889.1663650608507,{"$f":"[30]!LandCost","v":246.31230925737538},7263750,10729364.19125127,{"$f":"[30]!ProjectValue","v":100363365.10804224},148247819.06091285,{"$f":"[30]!Subsidy","v":0},0,0,0,0,0,0,0,0.83860231103791538,{"$f":"[30]!GreenRoof","v":0},{"$f":"[30]!GreenRoofEff","v":0},{"$f":"[30]!GreenRoofVolume","v":0},{"$f":"[30]!Biofiltration","v":0},{"$f":"[30]!BiofiltrationEff","v":0},{"$f":"[30]!BiofiltrationVolume","v":0},{"$f":"[30]!GreenRoofHarvesting","v":0},{"$f":"[30]!GreenRoofHarvestingEff","v":0},{"$f":"[30]!WaterHarvesting","v":0},{"$f":"[30]!WaterHarvestingEff","v":0},{"$f":"[30]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED33","v":0},{"$f":"EN33*Cost_per_kWh","v":0},{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED33","v":0},{"$f":"EP33*Cost_per_BUT","v":0},{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED33","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED33","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED33","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED33","v":0},0,0,0,0,{"$f":"EX33*NO2_price_lb","v":0},{"$f":"ES33*O3_price_lb","v":0},{"$f":"EY33*SO2_price_lb","v":0},{"$f":"EU33*PM_10_price_lb","v":0},{"$f":"SUM(EZ33:FC33)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED33*3.67","v":0},0,0,{"$f":"FG33*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*($E33*(1-$G33)+$DV33-$DS33-$EA33)*$E33/43560*'Building Inputs'!$DW33*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE33","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE33","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE33","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE33","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE33*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG33*'Building Inputs'!$DZ33+'Building Inputs'!$EH33*'Building Inputs'!$EB33)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[30]!RequiredWQV","v":17462.995000000006},{"$f":"[30]!ConventionalWQV","v":0},11822.399507575761,0,0,{"$f":"[30]!TSSload","v":81.641767761926445},{"$f":"[30]!TNload","v":8.4462259516351654},{"$f":"[30]!TLload","v":9.8784737820190149E-2},{"$f":"[30]!fColiLoad","v":2900.2256748979444},{"$f":"[30]!TSSreduction","v":0},{"$f":"[30]!TNreduction","v":0},{"$f":"[30]!TLreduction","v":0},{"$f":"[30]!fColiReduction","v":0},55.271251866373071,5.7180717014169193,6.6876995370004758E-2,1963.4447923034979,0,0,0,0,{"$f":"[30]!EPA_MXD_ResTrips","v":0},{"$f":"[30]!EPA_MXD_RetTrips","v":194.2338528745444},{"$f":"[30]!EPA_MXD_OffTrips","v":2719.1269304574453},{"$f":"[30]!EPA_MXD_EduTrips","v":0},{"$f":"[30]!EPA_MXD_OtherTrips","v":0},{"$f":"[30]!EPA_MXD_ResVMT","v":0},{"$f":"[30]!EPA_MXD_RetVMT","v":490.12062668722837},{"$f":"[30]!EPA_MXD_OffVMT","v":8418.0465715050104},{"$f":"[30]!EPA_MXD_EduVMT","v":0},{"$f":"[30]!EPA_MXD_OtherVMT","v":0}]
[null,31,"Mixed-Use Office 15","IBC Bank Plaza",{"$f":"[31]!lot_size","v":38611},{"$f":"[31]!Building_Lot_Coverage","v":0.87990786804869336},{"$f":"[31]!Landscaping_Coverage","v":4.946618512142004E-16},{"$f":"[31]!Parking_Coverage","v":0.12009213195130623},{"$f":"[31]!Height","v":13},{"$f":"[31]!FAR","v":4.57},176452.27000000002,{"$f":"[31]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[31]!RetPct","v":0.06},{"$f":"[31]!OffPct","v":0.94},{"$f":"[31]!IndPct","v":0},{"$f":"[31]!PubPct","v":0},{"$f":"[31]!EduPct","v":0},{"$f":"[31]!HotelPct","v":0},{"$f":"[31]!ParkingPct","v":0},0,{"$f":"[31]!NetUnitSize","v":0},{"$f":"[31]!UnitSize","v":0},0,0,{"$f":"[31]!HousingType","v":0},{"$f":"[31]!RentalPct","v":0},0,{"$f":"[31]!Rent","v":0},0,{"$f":"[31]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,176452.27000000002,425.24997070000006,479.75677200000007,10587.136200000001,{"$f":"[31]!RetSpace","v":1000},11.944152000000003,165865.13380000001,{"$f":"[31]!OffSpace","v":400},467.81262000000004,0,{"$f":"[31]!IndSpace","v":972},0,0,{"$f":"[31]!PubSpace","v":1000},0,0,{"$f":"[31]!EduSpace","v":800},0,0,{"$f":"[31]!HotelSpaceEmp","v":1000},0,{"$f":"[31]!HotelRoomNet","v":0},{"$f":"[31]!HotelRoomGross","v":0},0,0,0,{"$f":"[31]!ParkingSpace","v":0},0,{"$f":"[31]!ParkingSpaces","v":472.0354991810201},{"$f":"[31]!ParkingArea","v":94407.099836204012},{"$f":"[31]!ParkingCost","v":17715354.210412949},0.24851135213141842,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,9.5496943686157469E-13,0,0,105.05394190871368,44674.185718600005,false,0,48.726141078838168,20720.790066100002,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,3.5373443983402488,1504.2556017500001,{"$f":"[31]!LandCost","v":181.29548574240502},7000000,7897231.3589391625,{"$f":"[31]!ProjectValue","v":71285895.225601882},80423029.603667811,{"$f":"[31]!Subsidy","v":0},0,0,0,0,0,0,0,0.34028294862248698,{"$f":"[31]!GreenRoof","v":0},{"$f":"[31]!GreenRoofEff","v":0},{"$f":"[31]!GreenRoofVolume","v":0},{"$f":"[31]!Biofiltration","v":0},{"$f":"[31]!BiofiltrationEff","v":0},{"$f":"[31]!BiofiltrationVolume","v":0},{"$f":"[31]!GreenRoofHarvesting","v":0},{"$f":"[31]!GreenRoofHarvestingEff","v":0},{"$f":"[31]!WaterHarvesting","v":0},{"$f":"[31]!WaterHarvestingEff","v":0},{"$f":"[31]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED34","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED34","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED34","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED34","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED34","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED34*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E34*(1-$G34)+$DV34-$DS34-$EA34)*$E34/43560*'Building Inputs'!$DW34*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE34","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE34","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE34","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE34","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE34*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG34*'Building Inputs'!$DZ34+'Building Inputs'!$EH34*'Building Inputs'!$EB34)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[31]!RequiredWQV","v":22864.147166666662},{"$f":"[31]!ConventionalWQV","v":0},20266.473513594272,0,0,{"$f":"[31]!TSSload","v":62.131211126898727},{"$f":"[31]!TNload","v":11.555921630155664},{"$f":"[31]!TLload","v":0.1019836583915414},{"$f":"[31]!fColiLoad","v":3003.8983806641354},{"$f":"[31]!TSSreduction","v":0},{"$f":"[31]!TNreduction","v":0},{"$f":"[31]!TLreduction","v":0},{"$f":"[31]!fColiReduction","v":0},55.072272562458373,10.243014005095048,9.039694752423795E-2,2662.6152519702232,0,0,0,0,{"$f":"[31]!EPA_MXD_ResTrips","v":0},{"$f":"[31]!EPA_MXD_RetTrips","v":454.61162842799996},{"$f":"[31]!EPA_MXD_OffTrips","v":1376.6806105400001},{"$f":"[31]!EPA_MXD_EduTrips","v":0},{"$f":"[31]!EPA_MXD_OtherTrips","v":0},{"$f":"[31]!EPA_MXD_ResVMT","v":0},{"$f":"[31]!EPA_MXD_RetVMT","v":1147.8047487184904},{"$f":"[31]!EPA_MXD_OffVMT","v":4264.2184450790646},{"$f":"[31]!EPA_MXD_EduVMT","v":0},{"$f":"[31]!EPA_MXD_OtherVMT","v":0}]
[null,32,"Mixed-Use Office 5","501 Congress",{"$f":"[32]!lot_size","v":23463},{"$f":"[32]!Building_Lot_Coverage","v":1},{"$f":"[32]!Landscaping_Coverage","v":0},{"$f":"[32]!Parking_Coverage","v":0},{"$f":"[32]!Height","v":5},{"$f":"[32]!FAR","v":4.7734731279035092},112000.00000000003,{"$f":"[32]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[32]!RetPct","v":0.1},{"$f":"[32]!OffPct","v":0.9},{"$f":"[32]!IndPct","v":0},{"$f":"[32]!PubPct","v":0},{"$f":"[32]!EduPct","v":0},{"$f":"[32]!HotelPct","v":0},{"$f":"[32]!ParkingPct","v":0},0,{"$f":"[32]!NetUnitSize","v":0},{"$f":"[32]!UnitSize","v":0},0,0,{"$f":"[32]!HousingType","v":0},{"$f":"[32]!RentalPct","v":0},0,{"$f":"[32]!Rent","v":0},0,{"$f":"[32]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,112000.00000000003,263.2000000000001,488.64135021097064,11200.000000000004,{"$f":"[32]!RetSpace","v":1000},20.793248945147685,100800.00000000003,{"$f":"[32]!OffSpace","v":400},467.84810126582295,0,{"$f":"[32]!IndSpace","v":972},0,0,{"$f":"[32]!PubSpace","v":1000},0,0,{"$f":"[32]!EduSpace","v":800},0,0,{"$f":"[32]!HotelSpaceEmp","v":1000},0,{"$f":"[32]!HotelRoomNet","v":0},{"$f":"[32]!HotelRoomGross","v":0},0,0,0,{"$f":"[32]!ParkingSpace","v":0},0,{"$f":"[32]!ParkingSpaces","v":0},{"$f":"[32]!ParkingArea","v":0},{"$f":"[32]!ParkingCost","v":0},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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,104.38297872340425,27473.600000000009,false,0,48.531914893617014,12773.600000000002,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,3.5638297872340425,938.00000000000034,{"$f":"[32]!LandCost","v":74.415036440352893},1746000,3241518.9873417723,{"$f":"[32]!ProjectValue","v":15537206.928000001},28845447.461265825,{"$f":"[32]!Subsidy","v":0},0,0,0,0,0,0,0,0.35543359105759564,{"$f":"[32]!GreenRoof","v":0},{"$f":"[32]!GreenRoofEff","v":0},{"$f":"[32]!GreenRoofVolume","v":0},{"$f":"[32]!Biofiltration","v":0},{"$f":"[32]!BiofiltrationEff","v":0},{"$f":"[32]!BiofiltrationVolume","v":0},{"$f":"[32]!GreenRoofHarvesting","v":0},{"$f":"[32]!GreenRoofHarvestingEff","v":0},{"$f":"[32]!WaterHarvesting","v":0},{"$f":"[32]!WaterHarvestingEff","v":0},{"$f":"[32]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED35","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED35","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED35","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED35","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED35","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED35","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED35*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E35*(1-$G35)+$DV35-$DS35-$EA35)*$E35/43560*'Building Inputs'!$DW35*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE35","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE35","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE35","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE35","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE35*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG35*'Building Inputs'!$DZ35+'Building Inputs'!$EH35*'Building Inputs'!$EB35)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[32]!RequiredWQV","v":13894.006500000001},{"$f":"[32]!ConventionalWQV","v":0},7483.8171375000002,0,0,{"$f":"[32]!TSSload","v":30.443606079545461},{"$f":"[32]!TNload","v":7.1035080852272747},{"$f":"[32]!TLload","v":5.7504589261363648E-2},{"$f":"[32]!fColiLoad","v":1695.8016562500004},{"$f":"[32]!TSSreduction","v":0},{"$f":"[32]!TNreduction","v":0},{"$f":"[32]!TLreduction","v":0},{"$f":"[32]!fColiReduction","v":0},16.398033274664257,3.8262077640883274,3.0974062852143602E-2,913.42043757102294,0,0,0,0,{"$f":"[32]!EPA_MXD_ResTrips","v":0},{"$f":"[32]!EPA_MXD_RetTrips","v":480.92800000000011},{"$f":"[32]!EPA_MXD_OffTrips","v":836.64000000000021},{"$f":"[32]!EPA_MXD_EduTrips","v":0},{"$f":"[32]!EPA_MXD_OtherTrips","v":0},{"$f":"[32]!EPA_MXD_ResVMT","v":0},{"$f":"[32]!EPA_MXD_RetVMT","v":1214.831118009414},{"$f":"[32]!EPA_MXD_OffVMT","v":2592.1446834178032},{"$f":"[32]!EPA_MXD_EduVMT","v":0},{"$f":"[32]!EPA_MXD_OtherVMT","v":0}]
[null,33,"Office 5","TX Public Policy",{"$f":"[33]!lot_size","v":3682},{"$f":"[33]!Building_Lot_Coverage","v":1},{"$f":"[33]!Landscaping_Coverage","v":0},{"$f":"[33]!Parking_Coverage","v":0},{"$f":"[33]!Height","v":5},{"$f":"[33]!FAR","v":3.5850081477457909},{"$f":"B_Lot_Size*B_FAR","v":13200.000000000002},{"$f":"[33]!ResPct","v":0},{"$f":"IF(B_Housing_Type=\"MF\",B_Res_per,0)","v":0},{"$f":"IF(B_Housing_Type=\"TH\",B_Res_per,0)","v":0},{"$f":"IF(B_Housing_Type=\"SF\",B_Res_per,0)","v":0},{"$f":"IF(B_SF_per=1,IF(B_Lot_Size<=SF_Small_Lot_Size,1,0),0)","v":0},{"$f":"IF(B_SF_per=1,IF(AND(B_Lot_Size>SF_Small_Lot_Size,B_Lot_Size<SF_Large_Lot_Size),1,0),0)","v":0},{"$f":"IF(B_SF_per=1,IF(B_Lot_Size>=SF_Large_Lot_Size,1,0),0)","v":0},{"$f":"IF(B_Housing_Type=\"MH\",B_Res_per,0)","v":0},1,{"$f":"[33]!RetPct","v":0},{"$f":"[33]!OffPct","v":1},{"$f":"[33]!IndPct","v":0},{"$f":"[33]!PubPct","v":0},{"$f":"[33]!EduPct","v":0},{"$f":"[33]!HotelPct","v":0},{"$f":"[33]!ParkingPct","v":0},0,{"$f":"[33]!NetUnitSize","v":0},{"$f":"[33]!UnitSize","v":0},{"$f":"IF(B_Gross_Sq_Ft_per_Unit=0,0,(B_Residential_Sq_Ft/B_Gross_Sq_Ft_per_Unit))","v":0},{"$f":"IF(B_Gross_Sq_Ft_per_Unit=0,0,(B_Residential_Sq_Ft/B_Gross_Sq_Ft_per_Unit)*(43560/B_Lot_Size))","v":0},{"$f":"[33]!HousingType","v":0},{"$f":"[33]!RentalPct","v":0},{"$f":"IF(B_Pct_Renter=\"\",0,IF(B_HU_Acre=0,0,IF(B_Pct_Renter=1,0,IF(B_Pct_Renter=0,1,1-B_Pct_Renter))))","v":0},{"$f":"[33]!Rent","v":0},{"$f":"IF(B_Pct_Renter=0,0,B_Net_Sq_Ft_per_Unit*B_Rent_SqFt)","v":0},{"$f":"[33]!Sales_Price","v":200},{"$f":"IF(B_Pct_Owner=0,0,B_Sales_Price_SqFt*B_Net_Sq_Ft_per_Unit)","v":0},{"$f":"IF(B_Avg_Sales_Price>0,(B_HH_Income*HCost_Max_per_Income_Owner)/12,0)","v":0},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",Info_Vac_Rate_MF,IF(B_Housing_Type=\"TH\",Info_Vac_Rate_TH,IF(B_Housing_Type=\"SF\",Info_Vac_Rate_SF,IF(B_Housing_Type=\"MH\",Info_Vac_Rate_MH,0)))))","v":0},0,{"$f":"IF(B_Housing_Type=\"MF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF)>Info_Max_HH_Size_MF,Info_Max_HH_Size_MF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF),IF(B_Housing_Type=\"TH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH)>Info_Max_HH_Size_TH,Info_Max_HH_Size_TH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH),IF(B_Housing_Type=\"SF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF)>Info_Max_HH_Size_SF,Info_Max_HH_Size_SF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF),IF(B_Housing_Type=\"MH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH)>Info_Max_HH_Size_MH,Info_Max_HH_Size_MH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH),0))))","v":0},{"$f":"B_HH_Size*0.6","v":0},0,{"$f":"IF(B_Pct_Renter=1,B_Avg_Rent*12/HCost_Max_per_Income_Renter,IF(B_Pct_Renter=0,(12/HCost_Max_per_Income_Owner)*(B_Avg_Sales_Price*((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(B_Pct_Renter>0,B_Pct_Renter<1),(B_Pct_Renter*B_Avg_Rent*(12/HCost_Max_per_Income_Renter))+(B_Pct_Owner*(12/HCost_Max_per_Income_Owner)*(B_Avg_Sales_Price*((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},{"$f":"IF(B_EMP_Acre=0,0,((B_Ret_Emp_Acre/B_EMP_Acre*Wage_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Wage_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Wage_IND)+(B_Pub_Emp_Acre/B_EMP_Acre*Wage_OFF)+(B_Edu_Emp_Acre/B_EMP_Acre*Wage_EDU)+(B_Hotel_Emp_Acre/B_EMP_Acre*Wage_HOTEL)))","v":0},{"$f":"B_RET_Gross_Sq_Ft+B_OFF_Gross_Sq_Ft+B_IND_Gross_Sq_Ft+B_PUB_Gross_Sq_Ft+B_EDU_Gross_Sq_Ft+B_Hotel_Gross_Sq_Ft+B_PRKG_Gross_Sq_Ft","v":13200.000000000002},{"$f":"B_EMP_Acre*(B_Lot_Size/43560)","v":33.000000000000007},{"$f":"B_Ret_Emp_Acre+B_OFF_Emp_Acre+B_IND_Emp_Acre+B_Pub_Emp_Acre+B_Edu_Emp_Acre+B_Hotel_Emp_Acre+B_PRKG_Emp_Acre","v":390.40738728951663},0,{"$f":"[33]!RetSpace","v":1000},{"$f":"IF(B_Ret_SqFt_per_EMP=0,0,(B_RET_Gross_Sq_Ft/B_Ret_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},13200.000000000002,{"$f":"[33]!OffSpace","v":400},{"$f":"IF(B_Off_SqFt_per_EMP=0,0,(B_OFF_Gross_Sq_Ft/B_Off_SqFt_per_EMP)*(43560/B_Lot_Size))","v":390.40738728951663},0,{"$f":"[33]!IndSpace","v":972},{"$f":"IF(B_IND_SqFt_per_EMP=0,0,(B_IND_Gross_Sq_Ft/B_IND_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},0,{"$f":"[33]!PubSpace","v":1000},{"$f":"IF(B_Pub_SqFt_per_EMP=0,0,(B_PUB_Gross_Sq_Ft/B_Pub_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},0,{"$f":"[33]!EduSpace","v":800},{"$f":"IF(B_Edu_SqFt_per_EMP=0,0,(B_EDU_Gross_Sq_Ft/B_Edu_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},0,{"$f":"[33]!HotelSpaceEmp","v":1000},{"$f":"IF(B_Hotel_SqFt_per_EMP=0,0,(B_Hotel_Gross_Sq_Ft/B_Hotel_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"[33]!HotelRoomNet","v":0},{"$f":"[33]!HotelRoomGross","v":0},{"$f":"IF(B_Hotel_Room_Gross=0,0,(B_Hotel_Gross_Sq_Ft/B_Hotel_Room_Gross))","v":0},{"$f":"IF(B_Hotel_Room_Gross=0,0,(B_Hotel_Gross_Sq_Ft/B_Hotel_Room_Gross)*(43560/B_Lot_Size))","v":0},{"$f":"B_PRKG_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[33]!ParkingSpace","v":0},{"$f":"IF(B_PRKG_SqFt_per_EMP=0,0,(B_PRKG_Gross_Sq_Ft/B_PRKG_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"[33]!ParkingSpaces","v":1.98},{"$f":"[33]!ParkingArea","v":514.79999999999995},{"$f":"[33]!ParkingCost","v":42307.692307692319},{"$f":"IF(B_Project_Value=0,0,B_Parking_Cost/B_Project_Value)","v":1.2200260023369937E-2},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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_Hotel_Rooms_per_Building+B_HU_Building))+B_Com_Energy_Use","v":0},{"$f":"(B_res_energy_use*Residential_Energy_Cost)/12","v":0},0,0,0,{"$f":"IFERROR(B_LW_Bldg/B_HU_Building,0)","v":0},{"$f":"IF((B_Lot_Size*B_Landscaping_Lot_Coverage)>Maximum_Watered_Lawn_Area*43560,Maximum_Watered_Lawn_Area*43560*Water_per_Sq_Foot_of_Lawn_Area,B_Lot_Size*B_Landscaping_Lot_Coverage*Water_per_Sq_Foot_of_Lawn_Area)","v":0},{"$f":"IF(OR(B_Housing_Type=\"MF\",B_Hotel_Room_Acre>0),Info_IW_MF,IF(B_Housing_Type=\"TH\",Info_IW_TH,IF(AND(OR(B_Housing_Type=\"SF\",B_Housing_Type=\"MH\"),B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),Info_IW_MD_SF,IF(AND(OR(B_Housing_Type=\"SF\",B_Housing_Type=\"MH\"),B_Net_Sq_Ft_per_Unit>=3000),Info_IW_LRG_SF,0))))","v":0},{"$f":"(B_IW_Res*B_HH_Size)","v":0},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_IW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_IW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_IW_IND))","v":106},{"$f":"(B_HU_Building*B_IW_Res)+(B_EMP_Building*B_IW_Emp)","v":3498.0000000000009},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",Info_WW_MF,IF(B_Housing_Type=\"TH\",Info_WW_TH,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),Info_WW_MD_SF,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),Info_WW_LRG_SF)))))","v":false},{"$f":"(B_WW_Res*B_HH_Size)","v":0},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_WW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_WW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_WW_IND))","v":49},{"$f":"(B_HU_Building*B_WW_Res)+(B_EMP_Building*B_WW_Emp)","v":1617.0000000000005},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},{"$f":"(B_SW_Res*B_HH_Size)","v":0},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_SW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_SW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_SW_IND))","v":3.5},{"$f":"(B_HU_Building*B_SW_Res)+(B_EMP_Building*B_SW_Emp)","v":115.50000000000003},{"$f":"[33]!LandCost","v":474.19880499728407},{"$f":"B_Land_Cost_SqFt*B_Lot_Size","v":1746000},{"$f":"IF(B_Lot_Size=0,0,B_Land_Cost_Lot*(43560/B_Lot_Size))","v":20656099.945681695},{"$f":"[33]!ProjectValue","v":3467769.721846154},{"$f":"IF(B_Lot_Size=0,0,B_Project_Value*(43560/B_Lot_Size))","v":41025542.93417123},{"$f":"[33]!Subsidy","v":0},0,{"$f":"IF(B_Lot_Size=0,0,B_Project_Subsidy*(43560/B_Lot_Size))","v":0},{"$f":"IFERROR((Prop_Tax_Rate_Res*Prop_Tax_Assess_Ratio_Res*B_Res_per*B_Project_Value)+(Prop_Tax_Rate_Com*Prop_Tax_Assess_Ratio_Com*(B_Ret_per+B_OFF_per+B_IND_per+B_Hotel_Per)*B_Project_Value),0)","v":0},{"$f":"IFERROR((Prop_Tax_Rate_Res*Prop_Tax_Assess_Ratio_Res*B_Res_per*B_Project_Value)/B_HU_Building,0)","v":0},{"$f":"IFERROR(B_Property_Tax_Revenue*(43560/B_Lot_Size),0)","v":0},0,{"$f":"IFERROR(B_Sales_Tax_Revenue*(43560/B_Lot_Size),0)","v":0},0.26694029394979829,{"$f":"[33]!GreenRoof","v":0},{"$f":"[33]!GreenRoofEff","v":0},{"$f":"[33]!GreenRoofVolume","v":0},{"$f":"[33]!Biofiltration","v":0},{"$f":"[33]!BiofiltrationEff","v":0},{"$f":"[33]!BiofiltrationVolume","v":0},{"$f":"[33]!GreenRoofHarvesting","v":0},{"$f":"[33]!GreenRoofHarvestingEff","v":0},{"$f":"[33]!WaterHarvesting","v":0},{"$f":"[33]!WaterHarvestingEff","v":0},{"$f":"[33]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,{"$f":"Average_annual_rainfall_in*$ED36*$DT36*144*0.00433","v":0},null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED36","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED36","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED36","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED36","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED36","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED36","v":0},{"$f":"EN36*Electricity_Emmission_rates_NO2+EP36*Natural_Gas_Emmission_rates_NO2","v":0},{"$f":"EN36*Electricity_Emmission_rates_SO2+EP36*Natural_Gas_Emmission_rates_SO2","v":0},0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED36*3.67","v":0},{"$f":"EN36*Electricity_Emmission_rate_CO2+EP36*Natural_gas_Emmission_rate_CO2","v":0},0,0,{"$f":"Average_annual_rainfall_in*($E36*(1-$G36)+$DV36-$DS36-$EA36)*$E36/43560*'Building Inputs'!$DW36*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE36","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE36","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE36","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE36","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE36*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG36*'Building Inputs'!$DZ36+'Building Inputs'!$EH36*'Building Inputs'!$EB36)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,{"$f":"GA36*NO2_price_lb","v":0},{"$f":"GB36*O3_price_lb","v":0},{"$f":"GC36*SO2_price_lb","v":0},{"$f":"GD36*PM_10_price_lb","v":0},0,0,0,{"$f":"[33]!RequiredWQV","v":2180.3576666666672},{"$f":"[33]!ConventionalWQV","v":0},184.29928670033675,0,0,{"$f":"[33]!TSSload","v":4.7774520557851243},{"$f":"[33]!TNload","v":1.1147388130165292},{"$f":"[33]!TLload","v":9.0240761053719028E-3},{"$f":"[33]!fColiLoad","v":266.11864204545458},{"$f":"[33]!TSSreduction","v":0},{"$f":"[33]!TNreduction","v":0},{"$f":"[33]!TLreduction","v":0},{"$f":"[33]!fColiReduction","v":0},0.40382411545915586,9.4225626940469695E-2,7.6277888475618334E-4,22.494234160040488,0,0,0,0,{"$f":"[33]!EPA_MXD_ResTrips","v":0},{"$f":"[33]!EPA_MXD_RetTrips","v":0},{"$f":"[33]!EPA_MXD_OffTrips","v":109.56000000000002},{"$f":"[33]!EPA_MXD_EduTrips","v":0},{"$f":"[33]!EPA_MXD_OtherTrips","v":0},{"$f":"[33]!EPA_MXD_ResVMT","v":0},{"$f":"[33]!EPA_MXD_RetVMT","v":0},{"$f":"[33]!EPA_MXD_OffVMT","v":339.77645664311422},{"$f":"[33]!EPA_MXD_EduVMT","v":0},{"$f":"[33]!EPA_MXD_OtherVMT","v":0}]
[null,34,"Office 3","CenTex Rehab",{"$f":"[34]!lot_size","v":165528},{"$f":"[34]!Building_Lot_Coverage","v":0.27843977248788709},{"$f":"[34]!Landscaping_Coverage","v":0.16000000000000003},{"$f":"[34]!Parking_Coverage","v":0.36156022751211286},{"$f":"[34]!Height","v":3},{"$f":"[34]!FAR","v":0.6181362949231094},102318.86462603245,{"$f":"[34]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[34]!RetPct","v":0},{"$f":"[34]!OffPct","v":1},{"$f":"[34]!IndPct","v":0},{"$f":"[34]!PubPct","v":0},{"$f":"[34]!EduPct","v":0},{"$f":"[34]!HotelPct","v":0},{"$f":"[34]!ParkingPct","v":0},0,{"$f":"[34]!NetUnitSize","v":0},{"$f":"[34]!UnitSize","v":0},0,0,{"$f":"[34]!HousingType","v":0},{"$f":"[34]!RentalPct","v":0},0,{"$f":"[34]!Rent","v":0},0,{"$f":"[34]!Sales_Price","v":250},0,0,0,0,0,0,0,0,0,102318.86462603245,409.27545850412974,107.70406802740257,0,{"$f":"[34]!RetSpace","v":1000},0,102318.86462603245,{"$f":"[34]!OffSpace","v":250},107.70406802740257,0,{"$f":"[34]!IndSpace","v":2306},0,0,{"$f":"[34]!PubSpace","v":1000},0,0,{"$f":"[34]!EduSpace","v":800},0,0,{"$f":"[34]!HotelSpaceEmp","v":1000},0,{"$f":"[34]!HotelRoomNet","v":0},{"$f":"[34]!HotelRoomGross","v":0},0,0,0,{"$f":"[34]!ParkingSpace","v":20000},0,{"$f":"[34]!ParkingSpaces","v":149.62085334906254},{"$f":"[34]!ParkingArea","v":59848.341339625018},{"$f":"[34]!ParkingCost","v":448862.56004718761},1.8152909313301248E-2,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,544.5,0,0,106,43383.198601437754,false,0,49,20054.497466702356,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,3.5,1432.4641047644541,{"$f":"[34]!LandCost","v":38.421052631578945},6359760,1673621.0526315789,{"$f":"[34]!ProjectValue","v":24726756.042255491},6507041.0637514442,{"$f":"[34]!Subsidy","v":0},0,0,0,0,0,0,0,4.6026529778340236E-2,{"$f":"[34]!GreenRoof","v":0},{"$f":"[34]!GreenRoofEff","v":0},{"$f":"[34]!GreenRoofVolume","v":0},{"$f":"[34]!Biofiltration","v":0},{"$f":"[34]!BiofiltrationEff","v":0},{"$f":"[34]!BiofiltrationVolume","v":0},{"$f":"[34]!GreenRoofHarvesting","v":0},{"$f":"[34]!GreenRoofHarvestingEff","v":0},{"$f":"[34]!WaterHarvesting","v":0},{"$f":"[34]!WaterHarvestingEff","v":0},{"$f":"[34]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED37","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED37","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED37","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED37","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED37","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED37","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED37*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E37*(1-$G37)+$DV37-$DS37-$EA37)*$E37/43560*'Building Inputs'!$DW37*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE37","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE37","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE37","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE37","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE37*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG37*'Building Inputs'!$DZ37+'Building Inputs'!$EH37*'Building Inputs'!$EB37)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[34]!RequiredWQV","v":64590.129120000005},{"$f":"[34]!ConventionalWQV","v":0},245442.49065600001,0,0,{"$f":"[34]!TSSload","v":286.0086663933306},{"$f":"[34]!TNload","v":19.99736607936299},{"$f":"[34]!TLload","v":0.30659399949103538},{"$f":"[34]!fColiLoad","v":114646.83549139489},{"$f":"[34]!TSSreduction","v":0},{"$f":"[34]!TNreduction","v":0},{"$f":"[34]!TLreduction","v":0},{"$f":"[34]!fColiReduction","v":0},1086.8329322946563,75.989991101579363,1.1650571980659346,435657.97486730054,0,0,0,0,{"$f":"[34]!EPA_MXD_ResTrips","v":0},{"$f":"[34]!EPA_MXD_RetTrips","v":0},{"$f":"[34]!EPA_MXD_OffTrips","v":1358.7945222337109},{"$f":"[34]!EPA_MXD_EduTrips","v":0},{"$f":"[34]!EPA_MXD_OtherTrips","v":0},{"$f":"[34]!EPA_MXD_ResVMT","v":0},{"$f":"[34]!EPA_MXD_RetVMT","v":0},{"$f":"[34]!EPA_MXD_OffVMT","v":4208.776041568688},{"$f":"[34]!EPA_MXD_EduVMT","v":0},{"$f":"[34]!EPA_MXD_OtherVMT","v":0}]
[null,35,"Suburban Office 1","Zamora Medical Office",{"$f":"[35]!lot_size","v":13982},{"$f":"[35]!Building_Lot_Coverage","v":0.24084778420038536},{"$f":"[35]!Landscaping_Coverage","v":0.26106459939054727},{"$f":"[35]!Parking_Coverage","v":0.49808761640906735},{"$f":"[35]!Height","v":1},{"$f":"[35]!FAR","v":0.15802272094196301},2209.4736842105267,{"$f":"[35]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[35]!RetPct","v":0},{"$f":"[35]!OffPct","v":1},{"$f":"[35]!IndPct","v":0},{"$f":"[35]!PubPct","v":0},{"$f":"[35]!EduPct","v":0},{"$f":"[35]!HotelPct","v":0},{"$f":"[35]!ParkingPct","v":0},0,{"$f":"[35]!NetUnitSize","v":0},{"$f":"[35]!UnitSize","v":0},0,0,{"$f":"[35]!HousingType","v":0},{"$f":"[35]!RentalPct","v":0},0,{"$f":"[35]!Rent","v":0},0,{"$f":"[35]!Sales_Price","v":250},0,0,0,0,0,0,0,0,0,2209.4736842105267,8.8378947368421059,27.533878896927629,0,{"$f":"[35]!RetSpace","v":1000},0,2209.4736842105267,{"$f":"[35]!OffSpace","v":250},27.533878896927629,0,{"$f":"[35]!IndSpace","v":2306},0,0,{"$f":"[35]!PubSpace","v":1000},0,0,{"$f":"[35]!EduSpace","v":800},0,0,{"$f":"[35]!HotelSpaceEmp","v":1000},0,{"$f":"[35]!HotelRoomNet","v":0},{"$f":"[35]!HotelRoomGross","v":0},0,0,0,{"$f":"[35]!ParkingSpace","v":20000},0,{"$f":"[35]!ParkingSpaces","v":17.675789473684212},{"$f":"[35]!ParkingArea","v":6964.2610526315793},{"$f":"[35]!ParkingCost","v":53027.368421052633},6.4820421947730675E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,182.51026143393162,0,0,106,936.81684210526328,false,0,49,433.05684210526317,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,3.5,30.932631578947372,{"$f":"[35]!LandCost","v":25.032184236875985},350000,1090401.9453583178,{"$f":"[35]!ProjectValue","v":818065.77044210513},2548630.0214889213,{"$f":"[35]!Subsidy","v":0},0,0,0,0,0,0,0,1.1766397687413478E-2,{"$f":"[35]!GreenRoof","v":0},{"$f":"[35]!GreenRoofEff","v":0},{"$f":"[35]!GreenRoofVolume","v":0},{"$f":"[35]!Biofiltration","v":0},{"$f":"[35]!BiofiltrationEff","v":0},{"$f":"[35]!BiofiltrationVolume","v":0},{"$f":"[35]!GreenRoofHarvesting","v":0},{"$f":"[35]!GreenRoofHarvestingEff","v":0},{"$f":"[35]!WaterHarvesting","v":0},{"$f":"[35]!WaterHarvestingEff","v":0},{"$f":"[35]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED38","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED38","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED38","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED38","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED38","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED38*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E38*(1-$G38)+$DV38-$DS38-$EA38)*$E38/43560*'Building Inputs'!$DW38*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE38","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE38","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE38","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE38","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE38*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG38*'Building Inputs'!$DZ38+'Building Inputs'!$EH38*'Building Inputs'!$EB38)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[35]!RequiredWQV","v":6231.9092000446208},{"$f":"[35]!ConventionalWQV","v":0},2000.3341238527064,0,0,{"$f":"[35]!TSSload","v":38.348201288448102},{"$f":"[35]!TNload","v":2.2032193195824252},{"$f":"[35]!TLload","v":3.8858521338510074E-2},{"$f":"[35]!fColiLoad","v":17771.967802217394},{"$f":"[35]!TSSreduction","v":0},{"$f":"[35]!TNreduction","v":0},{"$f":"[35]!TLreduction","v":0},{"$f":"[35]!fColiReduction","v":0},12.309103544882491,0.70719496157946438,1.2472907377296782E-2,5704.4915934481996,0,0,0,0,{"$f":"[35]!EPA_MXD_ResTrips","v":0},{"$f":"[35]!EPA_MXD_RetTrips","v":0},{"$f":"[35]!EPA_MXD_OffTrips","v":29.34181052631579},{"$f":"[35]!EPA_MXD_EduTrips","v":0},{"$f":"[35]!EPA_MXD_OtherTrips","v":0},{"$f":"[35]!EPA_MXD_ResVMT","v":0},{"$f":"[35]!EPA_MXD_RetVMT","v":0},{"$f":"[35]!EPA_MXD_OffVMT","v":91.058591609326371},{"$f":"[35]!EPA_MXD_EduVMT","v":0},{"$f":"[35]!EPA_MXD_OtherVMT","v":0}]
[null,36,"Flex/Tech Office 1","2211 Hancock",{"$f":"[36]!lot_size","v":15246},{"$f":"[36]!Building_Lot_Coverage","v":0.54063198585768801},{"$f":"[36]!Landscaping_Coverage","v":5.0000000000000176E-2},{"$f":"[36]!Parking_Coverage","v":0.40936801414231183},{"$f":"[36]!Height","v":1},{"$f":"[36]!FAR","v":0.48656878727191916},7418.2277307476797,{"$f":"[36]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[36]!RetPct","v":0},{"$f":"[36]!OffPct","v":0.41},{"$f":"[36]!IndPct","v":0.59},{"$f":"[36]!PubPct","v":0},{"$f":"[36]!EduPct","v":0},{"$f":"[36]!HotelPct","v":0},{"$f":"[36]!ParkingPct","v":0},0,{"$f":"[36]!NetUnitSize","v":0},{"$f":"[36]!UnitSize","v":0},0,0,{"$f":"[36]!HousingType","v":0},{"$f":"[36]!RentalPct","v":0},0,{"$f":"[36]!Rent","v":0},0,{"$f":"[36]!Sales_Price","v":250},0,0,0,0,0,0,0,0,0,7418.2277307476797,14.063878890889825,40.182511116828074,0,{"$f":"[36]!RetSpace","v":1000},0,3041.4733696065487,{"$f":"[36]!OffSpace","v":250},34.759695652646272,4376.7543611411311,{"$f":"[36]!IndSpace","v":2306},5.4228154641818005,0,{"$f":"[36]!PubSpace","v":1000},0,0,{"$f":"[36]!EduSpace","v":800},0,0,{"$f":"[36]!HotelSpaceEmp","v":1000},0,{"$f":"[36]!HotelRoomNet","v":0},{"$f":"[36]!HotelRoomGross","v":0},0,0,0,{"$f":"[36]!ParkingSpace","v":20000},0,{"$f":"[36]!ParkingSpaces","v":19.813411884487891},{"$f":"[36]!ParkingArea","v":6241.2247436136859},{"$f":"[36]!ParkingCost","v":59440.235653463671},4.7372714824509152E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,38.115000000000137,0,0,109.64377470355731,1542.0167685708395,false,0,49,689.13006565360138,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,4.2422504025764898,59.66249588666436,{"$f":"[36]!LandCost","v":19.677292404565133},300000,857142.85714285716,{"$f":"[36]!ProjectValue","v":1254735.6822098608},3584959.0920281736,{"$f":"[36]!Subsidy","v":0},0,0,0,0,0,0,0,3.6229991606248638E-2,{"$f":"[36]!GreenRoof","v":0},{"$f":"[36]!GreenRoofEff","v":0},{"$f":"[36]!GreenRoofVolume","v":0},{"$f":"[36]!Biofiltration","v":0},{"$f":"[36]!BiofiltrationEff","v":0},{"$f":"[36]!BiofiltrationVolume","v":0},{"$f":"[36]!GreenRoofHarvesting","v":0},{"$f":"[36]!GreenRoofHarvestingEff","v":0},{"$f":"[36]!WaterHarvesting","v":0},{"$f":"[36]!WaterHarvestingEff","v":0},{"$f":"[36]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED39","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED39","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED39","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED39","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED39","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED39","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED39*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E39*(1-$G39)+$DV39-$DS39-$EA39)*$E39/43560*'Building Inputs'!$DW39*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE39","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE39","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE39","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE39","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE39*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG39*'Building Inputs'!$DZ39+'Building Inputs'!$EH39*'Building Inputs'!$EB39)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[36]!RequiredWQV","v":8600.5226999999995},{"$f":"[36]!ConventionalWQV","v":0},3010.182945,0,0,{"$f":"[36]!TSSload","v":218.55175140875079},{"$f":"[36]!TNload","v":0},{"$f":"[36]!TLload","v":0.12457191348248831},{"$f":"[36]!fColiLoad","v":8532.2550605020406},{"$f":"[36]!TSSreduction","v":0},{"$f":"[36]!TNreduction","v":0},{"$f":"[36]!TLreduction","v":0},{"$f":"[36]!fColiReduction","v":0},76.493112993062766,0,4.3600169718870908E-2,2986.2892711757145,0,0,0,0,{"$f":"[36]!EPA_MXD_ResTrips","v":0},{"$f":"[36]!EPA_MXD_RetTrips","v":0},{"$f":"[36]!EPA_MXD_OffTrips","v":40.390766348374967},{"$f":"[36]!EPA_MXD_EduTrips","v":0},{"$f":"[36]!EPA_MXD_OtherTrips","v":11.463831891280327},{"$f":"[36]!EPA_MXD_ResVMT","v":0},{"$f":"[36]!EPA_MXD_RetVMT","v":0},{"$f":"[36]!EPA_MXD_OffVMT","v":125.3248130938474},{"$f":"[36]!EPA_MXD_EduVMT","v":0},{"$f":"[36]!EPA_MXD_OtherVMT","v":42.728346000268992}]
[null,37,"Light Industrial / Warehousing 1","Office/Industrial",{"$f":"[37]!lot_size","v":435600},{"$f":"[37]!Building_Lot_Coverage","v":0.37265822784810115},{"$f":"[37]!Landscaping_Coverage","v":6.4000000000000071E-2},{"$f":"[37]!Parking_Coverage","v":0.36334177215189867},{"$f":"[37]!Height","v":1},{"$f":"[37]!FAR","v":0.37265822784810121},162329.92405063289,{"$f":"[37]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[37]!RetPct","v":0},{"$f":"[37]!OffPct","v":0.1},{"$f":"[37]!IndPct","v":0.9},{"$f":"[37]!PubPct","v":0},{"$f":"[37]!EduPct","v":0},{"$f":"[37]!HotelPct","v":0},{"$f":"[37]!ParkingPct","v":0},0,{"$f":"[37]!NetUnitSize","v":0},{"$f":"[37]!UnitSize","v":0},0,0,{"$f":"[37]!HousingType","v":0},{"$f":"[37]!RentalPct","v":0},0,{"$f":"[37]!Rent","v":0},0,{"$f":"[37]!Sales_Price","v":250},0,0,0,0,0,0,0,0,0,162329.92405063289,215.54736306929399,21.554736306929399,0,{"$f":"[37]!RetSpace","v":1000},0,16232.992405063291,{"$f":"[37]!OffSpace","v":250},6.4931969620253174,146096.9316455696,{"$f":"[37]!IndSpace","v":970},15.061539344904084,0,{"$f":"[37]!PubSpace","v":1000},0,0,{"$f":"[37]!EduSpace","v":800},0,0,{"$f":"[37]!HotelSpaceEmp","v":1000},0,{"$f":"[37]!HotelRoomNet","v":0},{"$f":"[37]!HotelRoomGross","v":0},0,0,0,{"$f":"[37]!ParkingSpace","v":20000},0,{"$f":"[37]!ParkingSpaces","v":486.98977215189859},{"$f":"[37]!ParkingArea","v":158271.67594936705},{"$f":"[37]!ParkingCost","v":1460969.3164556958},5.2051609279453778E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,544.5,0,0,124.86645962732921,26914.636108469269,false,0,49,10561.820790395406,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,7.3431677018633552,1582.8004347122537,{"$f":"[37]!LandCost","v":16.069788797061523},7000000,700000,{"$f":"[37]!ProjectValue","v":28067706.967753273},2806770.6967753274,{"$f":"[37]!Subsidy","v":0},0,0,0,0,0,0,0,2.7748192691593537E-2,{"$f":"[37]!GreenRoof","v":0},{"$f":"[37]!GreenRoofEff","v":0},{"$f":"[37]!GreenRoofVolume","v":0},{"$f":"[37]!Biofiltration","v":0},{"$f":"[37]!BiofiltrationEff","v":0},{"$f":"[37]!BiofiltrationVolume","v":0},{"$f":"[37]!GreenRoofHarvesting","v":0},{"$f":"[37]!GreenRoofHarvestingEff","v":0},{"$f":"[37]!WaterHarvesting","v":0},{"$f":"[37]!WaterHarvestingEff","v":0},{"$f":"[37]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED40","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED40","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED40","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED40","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED40","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED40","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED40*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E40*(1-$G40)+$DV40-$DS40-$EA40)*$E40/43560*'Building Inputs'!$DW40*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE40","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE40","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE40","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE40","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE40*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG40*'Building Inputs'!$DZ40+'Building Inputs'!$EH40*'Building Inputs'!$EB40)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[37]!RequiredWQV","v":193433.69759999996},{"$f":"[37]!ConventionalWQV","v":0},1934336.9759999996,0,0,{"$f":"[37]!TSSload","v":4311.1525421383276},{"$f":"[37]!TNload","v":0},{"$f":"[37]!TLload","v":2.2964695935894675},{"$f":"[37]!fColiLoad","v":196566.06081089628},{"$f":"[37]!TSSreduction","v":0},{"$f":"[37]!TNreduction","v":0},{"$f":"[37]!TLreduction","v":0},{"$f":"[37]!fColiReduction","v":0},43111.525421383274,0,22.964695935894675,1965660.6081089629,0,0,0,0,{"$f":"[37]!EPA_MXD_ResTrips","v":0},{"$f":"[37]!EPA_MXD_RetTrips","v":0},{"$f":"[37]!EPA_MXD_OffTrips","v":215.57413913924043},{"$f":"[37]!EPA_MXD_EduTrips","v":0},{"$f":"[37]!EPA_MXD_OtherTrips","v":909.71697643220659},{"$f":"[37]!EPA_MXD_ResVMT","v":0},{"$f":"[37]!EPA_MXD_RetVMT","v":0},{"$f":"[37]!EPA_MXD_OffVMT","v":667.79174168440204},{"$f":"[37]!EPA_MXD_EduVMT","v":0},{"$f":"[37]!EPA_MXD_OtherVMT","v":3388.3194040014669}]
[null,38,"Regional Retail / Mall","Casa Columbia",{"$f":"[38]!lot_size","v":23087},{"$f":"[38]!Building_Lot_Coverage","v":0.16547524490336243},{"$f":"[38]!Landscaping_Coverage","v":8.1700230928331397E-2},{"$f":"[38]!Parking_Coverage","v":0.75282452416830614},{"$f":"[38]!Height","v":1},{"$f":"[38]!FAR","v":0.14927516738743379},3446.3157894736842,{"$f":"[38]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[38]!RetPct","v":1},{"$f":"[38]!OffPct","v":0},{"$f":"[38]!IndPct","v":0},{"$f":"[38]!PubPct","v":0},{"$f":"[38]!EduPct","v":0},{"$f":"[38]!HotelPct","v":0},{"$f":"[38]!ParkingPct","v":0},0,{"$f":"[38]!NetUnitSize","v":0},{"$f":"[38]!UnitSize","v":0},0,0,{"$f":"[38]!HousingType","v":0},{"$f":"[38]!RentalPct","v":0},0,{"$f":"[38]!Rent","v":0},0,{"$f":"[38]!Sales_Price","v":250},0,0,0,0,0,0,0,0,0,3446.3157894736842,3.446315789473684,6.502426291396616,3446.3157894736842,{"$f":"[38]!RetSpace","v":1000},6.502426291396616,0,{"$f":"[38]!OffSpace","v":250},0,0,{"$f":"[38]!IndSpace","v":2306},0,0,{"$f":"[38]!PubSpace","v":1000},0,0,{"$f":"[38]!EduSpace","v":800},0,0,{"$f":"[38]!HotelSpaceEmp","v":1000},0,{"$f":"[38]!HotelRoomNet","v":0},{"$f":"[38]!HotelRoomGross","v":0},0,0,0,{"$f":"[38]!ParkingSpace","v":20000},0,{"$f":"[38]!ParkingSpaces","v":44.112842105263155},{"$f":"[38]!ParkingArea","v":17380.459789473683},{"$f":"[38]!ParkingCost","v":132338.52631578947},9.6617766826763735E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,94.310661572119358,0,0,68,234.34947368421052,false,0,38,130.95999999999998,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,5,17.231578947368419,{"$f":"[38]!LandCost","v":24.99978342790315},577170,1088990.5661194613,{"$f":"[38]!ProjectValue","v":1369712.1208884208},2584340.1042101448,{"$f":"[38]!Subsidy","v":0},0,0,0,0,0,0,0,1.1115053416785838E-2,{"$f":"[38]!GreenRoof","v":0},{"$f":"[38]!GreenRoofEff","v":0},{"$f":"[38]!GreenRoofVolume","v":0},{"$f":"[38]!Biofiltration","v":0},{"$f":"[38]!BiofiltrationEff","v":0},{"$f":"[38]!BiofiltrationVolume","v":0},{"$f":"[38]!GreenRoofHarvesting","v":0},{"$f":"[38]!GreenRoofHarvestingEff","v":0},{"$f":"[38]!WaterHarvesting","v":0},{"$f":"[38]!WaterHarvestingEff","v":0},{"$f":"[38]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED41","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED41","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED41","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED41","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED41","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED41","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED41*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E41*(1-$G41)+$DV41-$DS41-$EA41)*$E41/43560*'Building Inputs'!$DW41*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE41","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE41","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE41","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE41","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE41*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG41*'Building Inputs'!$DZ41+'Building Inputs'!$EH41*'Building Inputs'!$EB41)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[38]!RequiredWQV","v":12613.186210494156},{"$f":"[38]!ConventionalWQV","v":0},6685.046603344319,0,0,{"$f":"[38]!TSSload","v":76.273793776407743},{"$f":"[38]!TNload","v":5.4594586256925135},{"$f":"[38]!TLload","v":8.0643611409744798E-2},{"$f":"[38]!fColiLoad","v":12899.29288372872},{"$f":"[38]!TSSreduction","v":0},{"$f":"[38]!TNreduction","v":0},{"$f":"[38]!TLreduction","v":0},{"$f":"[38]!fColiReduction","v":0},40.425460902569455,2.8935381380019067,4.2741484311679942E-2,6836.6844537797288,0,0,0,0,{"$f":"[38]!EPA_MXD_ResTrips","v":0},{"$f":"[38]!EPA_MXD_RetTrips","v":147.98479999999995},{"$f":"[38]!EPA_MXD_OffTrips","v":0},{"$f":"[38]!EPA_MXD_EduTrips","v":0},{"$f":"[38]!EPA_MXD_OtherTrips","v":0},{"$f":"[38]!EPA_MXD_ResVMT","v":0},{"$f":"[38]!EPA_MXD_RetVMT","v":374.69554446153006},{"$f":"[38]!EPA_MXD_OffVMT","v":0},{"$f":"[38]!EPA_MXD_EduVMT","v":0},{"$f":"[38]!EPA_MXD_OtherVMT","v":0}]
[null,39,"Lifestyle Retail / Suburban Main Street Retail","Highland Mall 6- 6A-2A ",{"$f":"[39]!lot_size","v":55034.842438},{"$f":"[39]!Building_Lot_Coverage","v":0.53966420682580574},{"$f":"[39]!Landscaping_Coverage","v":0.25000000000000011},{"$f":"[39]!Parking_Coverage","v":0.21033579317419418},{"$f":"[39]!Height","v":1},{"$f":"[39]!FAR","v":0.32359352796029867},17808.918825251585,{"$f":"[39]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[39]!RetPct","v":1},{"$f":"[39]!OffPct","v":0},{"$f":"[39]!IndPct","v":0},{"$f":"[39]!PubPct","v":0},{"$f":"[39]!EduPct","v":0},{"$f":"[39]!HotelPct","v":0},{"$f":"[39]!ParkingPct","v":0},0,{"$f":"[39]!NetUnitSize","v":0},{"$f":"[39]!UnitSize","v":0},0,0,{"$f":"[39]!HousingType","v":0},{"$f":"[39]!RentalPct","v":1},0,{"$f":"[39]!Rent","v":2},0,{"$f":"[39]!Sales_Price","v":0},0,0,0,0,0,0,0,0,0,17808.918825251585,17.808918825251585,14.09573407795061,17808.918825251585,{"$f":"[39]!RetSpace","v":1000},14.09573407795061,0,{"$f":"[39]!OffSpace","v":250},0,0,{"$f":"[39]!IndSpace","v":2306},0,0,{"$f":"[39]!PubSpace","v":1000},0,0,{"$f":"[39]!EduSpace","v":800},0,0,{"$f":"[39]!HotelSpaceEmp","v":1000},0,{"$f":"[39]!HotelRoomNet","v":0},{"$f":"[39]!HotelRoomGross","v":0},0,0,0,{"$f":"[39]!ParkingSpace","v":20000},0,{"$f":"[39]!ParkingSpaces","v":35.617837650503176},{"$f":"[39]!ParkingArea","v":11575.797236413533},{"$f":"[39]!ParkingCost","v":106853.51295150953},2.885261491829617E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,544.5,0,0,68,1211.0064801171077,false,0,38,676.73891535956022,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,5,89.04459412625792,{"$f":"[39]!LandCost","v":9.5663579048693421},526483,416710.55033610848,{"$f":"[39]!ProjectValue","v":3703425.6081846859},2931256.1342255645,{"$f":"[39]!Subsidy","v":0},0,0,0,0,0,0,0,2.4094827100543462E-2,{"$f":"[39]!GreenRoof","v":0},{"$f":"[39]!GreenRoofEff","v":0},{"$f":"[39]!GreenRoofVolume","v":0},{"$f":"[39]!Biofiltration","v":0},{"$f":"[39]!BiofiltrationEff","v":0},{"$f":"[39]!BiofiltrationVolume","v":0},{"$f":"[39]!GreenRoofHarvesting","v":0},{"$f":"[39]!GreenRoofHarvestingEff","v":0},{"$f":"[39]!WaterHarvesting","v":0},{"$f":"[39]!WaterHarvestingEff","v":0},{"$f":"[39]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED42","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED42","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED42","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED42","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED42","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED42*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E42*(1-$G42)+$DV42-$DS42-$EA42)*$E42/43560*'Building Inputs'!$DW42*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE42","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE42","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE42","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE42","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE42*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG42*'Building Inputs'!$DZ42+'Building Inputs'!$EH42*'Building Inputs'!$EB42)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[39]!RequiredWQV","v":24871.162545106166},{"$f":"[39]!ConventionalWQV","v":0},31422.876765835739,0,0,{"$f":"[39]!TSSload","v":119.80671190199374},{"$f":"[39]!TNload","v":9.2820798699399774},{"$f":"[39]!TLload","v":0.13511191211977724},{"$f":"[39]!fColiLoad","v":67534.329659040886},{"$f":"[39]!TSSreduction","v":0},{"$f":"[39]!TNreduction","v":0},{"$f":"[39]!TLreduction","v":0},{"$f":"[39]!fColiReduction","v":0},151.36693095824344,11.727222294285541,0.17070392091388528,85324.637096906925,0,0,0,0,{"$f":"[39]!EPA_MXD_ResTrips","v":0},{"$f":"[39]!EPA_MXD_RetTrips","v":764.71497435630306},{"$f":"[39]!EPA_MXD_OffTrips","v":0},{"$f":"[39]!EPA_MXD_EduTrips","v":0},{"$f":"[39]!EPA_MXD_OtherTrips","v":0},{"$f":"[39]!EPA_MXD_ResVMT","v":0},{"$f":"[39]!EPA_MXD_RetVMT","v":1934.1027134671374},{"$f":"[39]!EPA_MXD_OffVMT","v":0},{"$f":"[39]!EPA_MXD_EduVMT","v":0},{"$f":"[39]!EPA_MXD_OtherVMT","v":0}]
[null,40,"Arterial Commercial","Strip Retail",{"$f":"[40]!lot_size","v":14269},{"$f":"[40]!Building_Lot_Coverage","v":0.41416442327604058},{"$f":"[40]!Landscaping_Coverage","v":0.20913784037242802},{"$f":"[40]!Parking_Coverage","v":0.37669773635153125},{"$f":"[40]!Height","v":1},{"$f":"[40]!FAR","v":0.26631158455392812},3800.0000000000005,{"$f":"[40]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[40]!RetPct","v":1},{"$f":"[40]!OffPct","v":0},{"$f":"[40]!IndPct","v":0},{"$f":"[40]!PubPct","v":0},{"$f":"[40]!EduPct","v":0},{"$f":"[40]!HotelPct","v":0},{"$f":"[40]!ParkingPct","v":0},0,{"$f":"[40]!NetUnitSize","v":0},{"$f":"[40]!UnitSize","v":0},0,0,{"$f":"[40]!HousingType","v":0},{"$f":"[40]!RentalPct","v":0},0,{"$f":"[40]!Rent","v":0},0,{"$f":"[40]!Sales_Price","v":250},0,0,0,0,0,0,0,0,0,3800.0000000000005,3.8000000000000003,11.600532623169109,3800.0000000000005,{"$f":"[40]!RetSpace","v":1000},11.600532623169109,0,{"$f":"[40]!OffSpace","v":250},0,0,{"$f":"[40]!IndSpace","v":2306},0,0,{"$f":"[40]!PubSpace","v":1000},0,0,{"$f":"[40]!EduSpace","v":800},0,0,{"$f":"[40]!HotelSpaceEmp","v":1000},0,{"$f":"[40]!HotelRoomNet","v":0},{"$f":"[40]!HotelRoomGross","v":0},0,0,0,{"$f":"[40]!ParkingSpace","v":20000},0,{"$f":"[40]!ParkingSpaces","v":15.579999999999998},{"$f":"[40]!ParkingArea","v":5375.0999999999995},{"$f":"[40]!ParkingCost","v":46739.999999999993},3.662654710150981E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,149.20939221370878,0,0,68,258.40000000000003,false,0,38,144.4,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,5,19,{"$f":"[40]!LandCost","v":37.21353984161469},531000,1621021.7955007358,{"$f":"[40]!ProjectValue","v":1276123.5688},3895713.971331418,{"$f":"[40]!Subsidy","v":0},0,0,0,0,0,0,0,1.9829604211014751E-2,{"$f":"[40]!GreenRoof","v":0},{"$f":"[40]!GreenRoofEff","v":0},{"$f":"[40]!GreenRoofVolume","v":0},{"$f":"[40]!Biofiltration","v":0},{"$f":"[40]!BiofiltrationEff","v":0},{"$f":"[40]!BiofiltrationVolume","v":0},{"$f":"[40]!GreenRoofHarvesting","v":0},{"$f":"[40]!GreenRoofHarvestingEff","v":0},{"$f":"[40]!WaterHarvesting","v":0},{"$f":"[40]!WaterHarvestingEff","v":0},{"$f":"[40]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED43","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED43","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED43","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED43","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED43","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED43*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E43*(1-$G43)+$DV43-$DS43-$EA43)*$E43/43560*'Building Inputs'!$DW43*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE43","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE43","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE43","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE43","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE43*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG43*'Building Inputs'!$DZ43+'Building Inputs'!$EH43*'Building Inputs'!$EB43)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[40]!RequiredWQV","v":6775.4967860288534},{"$f":"[40]!ConventionalWQV","v":0},2219.4573838348419,0,0,{"$f":"[40]!TSSload","v":35.690498106555069},{"$f":"[40]!TNload","v":2.6153241835571612},{"$f":"[40]!TLload","v":3.9017506033025562E-2},{"$f":"[40]!fColiLoad","v":15631.645049954013},{"$f":"[40]!TSSreduction","v":0},{"$f":"[40]!TNreduction","v":0},{"$f":"[40]!TLreduction","v":0},{"$f":"[40]!fColiReduction","v":0},11.691178087291879,0.85670479281857514,1.2781009953747514E-2,5120.4761987555976,0,0,0,0,{"$f":"[40]!EPA_MXD_ResTrips","v":0},{"$f":"[40]!EPA_MXD_RetTrips","v":163.172},{"$f":"[40]!EPA_MXD_OffTrips","v":0},{"$f":"[40]!EPA_MXD_EduTrips","v":0},{"$f":"[40]!EPA_MXD_OtherTrips","v":0},{"$f":"[40]!EPA_MXD_ResVMT","v":0},{"$f":"[40]!EPA_MXD_RetVMT","v":413.24068662035342},{"$f":"[40]!EPA_MXD_OffVMT","v":0},{"$f":"[40]!EPA_MXD_EduVMT","v":0},{"$f":"[40]!EPA_MXD_OtherVMT","v":0}]
[null,41,"Hotel 30+","JW Marriott",{"$f":"[41]!lot_size","v":79829},{"$f":"[41]!Building_Lot_Coverage","v":0.81693146280726758},{"$f":"[41]!Landscaping_Coverage","v":-1.5950250942415658E-16},{"$f":"[41]!Parking_Coverage","v":0.1830685371927325},{"$f":"[41]!Height","v":34},{"$f":"[41]!FAR","v":13.43},1072103.47,{"$f":"[41]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[41]!RetPct","v":0.22},{"$f":"[41]!OffPct","v":0},{"$f":"[41]!IndPct","v":0},{"$f":"[41]!PubPct","v":0},{"$f":"[41]!EduPct","v":0},{"$f":"[41]!HotelPct","v":0.78},{"$f":"[41]!ParkingPct","v":0},0,{"$f":"[41]!NetUnitSize","v":0},{"$f":"[41]!UnitSize","v":0},0,0,{"$f":"[41]!HousingType","v":0},{"$f":"[41]!RentalPct","v":0},0,{"$f":"[41]!Rent","v":0},0,{"$f":"[41]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,1072103.47,1072.10347,585.01080000000002,235862.7634,{"$f":"[41]!RetSpace","v":1000},128.70237600000002,0,{"$f":"[41]!OffSpace","v":400},0,0,{"$f":"[41]!IndSpace","v":972},0,0,{"$f":"[41]!PubSpace","v":1000},0,0,{"$f":"[41]!EduSpace","v":800},0,836240.70660000003,{"$f":"[41]!HotelSpaceEmp","v":1000},456.30842400000006,{"$f":"[41]!HotelRoomNet","v":626.00395647873393},{"$f":"[41]!HotelRoomGross","v":823.6894164193867},1015.2378917713601,553.98116681356953,0,{"$f":"[41]!ParkingSpace","v":0},0,{"$f":"[41]!ParkingSpaces","v":472.54677543826244},{"$f":"[41]!ParkingArea","v":122862.16161394824},{"$f":"[41]!ParkingCost","v":14740469.047347352},5.2117331216752542E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,-6.3664629124104983E-13,60,0,14.960000000000003,16038.667911200004,false,0,8.3600000000000012,8962.7850092000008,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,1.1000000000000001,1179.3138170000002,{"$f":"[41]!LandCost","v":212.95519172230644},17000000,9276328.1514236685,{"$f":"[41]!ProjectValue","v":282832384.22249049},154332118.11160964,{"$f":"[41]!Subsidy","v":0},0,0,0,0,0,0,0,1,{"$f":"[41]!GreenRoof","v":0},{"$f":"[41]!GreenRoofEff","v":0},{"$f":"[41]!GreenRoofVolume","v":0},{"$f":"[41]!Biofiltration","v":0},{"$f":"[41]!BiofiltrationEff","v":0},{"$f":"[41]!BiofiltrationVolume","v":0},{"$f":"[41]!GreenRoofHarvesting","v":0},{"$f":"[41]!GreenRoofHarvestingEff","v":0},{"$f":"[41]!WaterHarvesting","v":0},{"$f":"[41]!WaterHarvestingEff","v":0},{"$f":"[41]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED44","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED44","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED44","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED44","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED44","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED44","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED44*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E44*(1-$G44)+$DV44-$DS44-$EA44)*$E44/43560*'Building Inputs'!$DW44*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE44","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE44","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE44","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE44","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE44*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG44*'Building Inputs'!$DZ44+'Building Inputs'!$EH44*'Building Inputs'!$EB44)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[41]!RequiredWQV","v":47272.072833333354},{"$f":"[41]!ConventionalWQV","v":0},86631.825119654924,0,0,{"$f":"[41]!TSSload","v":141.50361001155036},{"$f":"[41]!TNload","v":23.747137882447433},{"$f":"[41]!TLload","v":0.21882583855991675},{"$f":"[41]!fColiLoad","v":6441.8441740695725},{"$f":"[41]!TSSreduction","v":0},{"$f":"[41]!TNreduction","v":0},{"$f":"[41]!TLreduction","v":0},{"$f":"[41]!fColiReduction","v":0},259.32258226841265,43.519519513725804,0.40102497397611558,11805.463236267216,0,0,0,0,{"$f":"[41]!EPA_MXD_ResTrips","v":0},{"$f":"[41]!EPA_MXD_RetTrips","v":10127.947060396},{"$f":"[41]!EPA_MXD_OffTrips","v":0},{"$f":"[41]!EPA_MXD_EduTrips","v":0},{"$f":"[41]!EPA_MXD_OtherTrips","v":6832.0865729220004},{"$f":"[41]!EPA_MXD_ResVMT","v":0},{"$f":"[41]!EPA_MXD_RetVMT","v":25547.04900212252},{"$f":"[41]!EPA_MXD_OffVMT","v":0},{"$f":"[41]!EPA_MXD_EduVMT","v":0},{"$f":"[41]!EPA_MXD_OtherVMT","v":25432.388014629443}]
[null,42,"Hotel 15","Hotel Van Zandt",{"$f":"[42]!lot_size","v":23215},{"$f":"[42]!Building_Lot_Coverage","v":0.92880254000000007},{"$f":"[42]!Landscaping_Coverage","v":7.1197460000000004E-2},{"$f":"[42]!Parking_Coverage","v":0},{"$f":"[42]!Height","v":16},{"$f":"[42]!FAR","v":11.331122119319405},263052,{"$f":"[42]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[42]!RetPct","v":0.06},{"$f":"[42]!OffPct","v":0},{"$f":"[42]!IndPct","v":0},{"$f":"[42]!PubPct","v":0},{"$f":"[42]!EduPct","v":0},{"$f":"[42]!HotelPct","v":0.94},{"$f":"[42]!ParkingPct","v":0},0,{"$f":"[42]!NetUnitSize","v":0},{"$f":"[42]!UnitSize","v":0},0,0,{"$f":"[42]!HousingType","v":0},{"$f":"[42]!RentalPct","v":0},0,{"$f":"[42]!Rent","v":0},0,{"$f":"[42]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,263052,263.05199999999991,493.58367951755321,15783.119999999999,{"$f":"[42]!RetSpace","v":1000},29.615020771053192,0,{"$f":"[42]!OffSpace","v":400},0,0,{"$f":"[42]!IndSpace","v":972},0,0,{"$f":"[42]!PubSpace","v":1000},0,0,{"$f":"[42]!EduSpace","v":800},0,247268.87999999998,{"$f":"[42]!HotelSpaceEmp","v":1000},463.96865874650001,{"$f":"[42]!HotelRoomNet","v":758.71000000000015},{"$f":"[42]!HotelRoomGross","v":914.10843373493992},270.50278815357638,507.56413749600631,0,{"$f":"[42]!ParkingSpace","v":0},0,{"$f":"[42]!ParkingSpaces","v":121.53002400000001},{"$f":"[42]!ParkingArea","v":39497.257800000007},{"$f":"[42]!ParkingCost","v":4777741.582407766},8.2345762646767601E-2,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,82.642451695000005,60,0,4.08,1073.2521599999995,false,0,2.2799999999999998,599.75855999999976,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,0.3,78.915599999999969,{"$f":"[42]!LandCost","v":75.209993538660342},1745999.9999999998,3276147.3185440442,{"$f":"[42]!ProjectValue","v":58020491.022743732},108868084.81372891,{"$f":"[42]!Subsidy","v":0},0,0,0,0,0,0,0,0.84371720918238313,{"$f":"[42]!GreenRoof","v":0},{"$f":"[42]!GreenRoofEff","v":0},{"$f":"[42]!GreenRoofVolume","v":0},{"$f":"[42]!Biofiltration","v":0},{"$f":"[42]!BiofiltrationEff","v":0},{"$f":"[42]!BiofiltrationVolume","v":0},{"$f":"[42]!GreenRoofHarvesting","v":0},{"$f":"[42]!GreenRoofHarvestingEff","v":0},{"$f":"[42]!WaterHarvesting","v":0},{"$f":"[42]!WaterHarvestingEff","v":0},{"$f":"[42]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED45","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED45","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED45","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED45","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED45","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED45*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E45*(1-$G45)+$DV45-$DS45-$EA45)*$E45/43560*'Building Inputs'!$DW45*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE45","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE45","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE45","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE45","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE45*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG45*'Building Inputs'!$DZ45+'Building Inputs'!$EH45*'Building Inputs'!$EB45)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[42]!RequiredWQV","v":12819.900858648769},{"$f":"[42]!ConventionalWQV","v":0},6832.2772826797791,0,0,{"$f":"[42]!TSSload","v":34.312145506296851},{"$f":"[42]!TNload","v":6.0877028039522481},{"$f":"[42]!TLload","v":5.5725666578994922E-2},{"$f":"[42]!fColiLoad","v":10973.190331362175},{"$f":"[42]!TSSreduction","v":0},{"$f":"[42]!TNreduction","v":0},{"$f":"[42]!TLreduction","v":0},{"$f":"[42]!fColiReduction","v":0},18.286420062641906,3.2443990035296473,2.9698607659122293E-2,5848.0857103437302,0,0,0,0,{"$f":"[42]!EPA_MXD_ResTrips","v":0},{"$f":"[42]!EPA_MXD_RetTrips","v":677.72717279999995},{"$f":"[42]!EPA_MXD_OffTrips","v":0},{"$f":"[42]!EPA_MXD_EduTrips","v":0},{"$f":"[42]!EPA_MXD_OtherTrips","v":2020.1867496},{"$f":"[42]!EPA_MXD_ResVMT","v":0},{"$f":"[42]!EPA_MXD_RetVMT","v":1711.9521065980684},{"$f":"[42]!EPA_MXD_OffVMT","v":0},{"$f":"[42]!EPA_MXD_EduVMT","v":0},{"$f":"[42]!EPA_MXD_OtherVMT","v":7523.1765016991531}]
[null,43,"Hotel 5","9th & Red River  Hotel",{"$f":"[43]!lot_size","v":26450},{"$f":"[43]!Building_Lot_Coverage","v":1.0000000000000002},{"$f":"[43]!Landscaping_Coverage","v":0},{"$f":"[43]!Parking_Coverage","v":0},{"$f":"[43]!Height","v":7},{"$f":"[43]!FAR","v":3.8000000000000007},100510.00000000001,{"$f":"[43]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[43]!RetPct","v":0.05},{"$f":"[43]!OffPct","v":0},{"$f":"[43]!IndPct","v":0},{"$f":"[43]!PubPct","v":0},{"$f":"[43]!EduPct","v":0},{"$f":"[43]!HotelPct","v":0.95},{"$f":"[43]!ParkingPct","v":0},0,{"$f":"[43]!NetUnitSize","v":0},{"$f":"[43]!UnitSize","v":0},0,0,{"$f":"[43]!HousingType","v":0},{"$f":"[43]!RentalPct","v":0},0,{"$f":"[43]!Rent","v":0},0,{"$f":"[43]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,100510.00000000001,100.51,165.52799999999999,5025.5000000000009,{"$f":"[43]!RetSpace","v":1000},8.2764000000000006,0,{"$f":"[43]!OffSpace","v":400},0,0,{"$f":"[43]!IndSpace","v":972},0,0,{"$f":"[43]!PubSpace","v":1000},0,0,{"$f":"[43]!EduSpace","v":800},0,95484.500000000015,{"$f":"[43]!HotelSpaceEmp","v":1000},157.2516,{"$f":"[43]!HotelRoomNet","v":424.99999999999994},{"$f":"[43]!HotelRoomGross","v":512.04819277108436},186.47561176470589,307.10312470588235,0,{"$f":"[43]!ParkingSpace","v":0},0,{"$f":"[43]!ParkingSpaces","v":124.34221704573069},{"$f":"[43]!ParkingArea","v":40411.220539862472},{"$f":"[43]!ParkingCost","v":4638923.0769230779},0.15574449465391496,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,60,0,3.4000000000000008,341.73400000000009,false,0,1.9000000000000004,190.96900000000005,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,0.25000000000000006,25.127500000000008,{"$f":"[43]!LandCost","v":117.2022684310019},3100000,5105330.8128544418,{"$f":"[43]!ProjectValue","v":29785470.666114934},49053122.957125388,{"$f":"[43]!Subsidy","v":0},0,0,0,0,0,0,0,0.2829486224869695,{"$f":"[43]!GreenRoof","v":0},{"$f":"[43]!GreenRoofEff","v":0},{"$f":"[43]!GreenRoofVolume","v":0},{"$f":"[43]!Biofiltration","v":0},{"$f":"[43]!BiofiltrationEff","v":0},{"$f":"[43]!BiofiltrationVolume","v":0},{"$f":"[43]!GreenRoofHarvesting","v":0},{"$f":"[43]!GreenRoofHarvestingEff","v":0},{"$f":"[43]!WaterHarvesting","v":0},{"$f":"[43]!WaterHarvestingEff","v":0},{"$f":"[43]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED46","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED46","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED46","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED46","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED46","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED46*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E46*(1-$G46)+$DV46-$DS46-$EA46)*$E46/43560*'Building Inputs'!$DW46*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE46","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE46","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE46","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE46","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE46*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG46*'Building Inputs'!$DZ46+'Building Inputs'!$EH46*'Building Inputs'!$EB46)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[43]!RequiredWQV","v":15662.808333333338},{"$f":"[43]!ConventionalWQV","v":0},9510.589541245794,0,0,{"$f":"[43]!TSSload","v":34.3192848657025},{"$f":"[43]!TNload","v":8.0078331353305838},{"$f":"[43]!TLload","v":6.4825315857438059E-2},{"$f":"[43]!fColiLoad","v":1911.6887784090923},{"$f":"[43]!TSSreduction","v":0},{"$f":"[43]!TNreduction","v":0},{"$f":"[43]!TLreduction","v":0},{"$f":"[43]!fColiReduction","v":0},20.838959703806957,4.8624239308882906,3.9362479440524255E-2,1160.7935764214988,0,0,0,0,{"$f":"[43]!EPA_MXD_ResTrips","v":0},{"$f":"[43]!EPA_MXD_RetTrips","v":215.79497000000003},{"$f":"[43]!EPA_MXD_OffTrips","v":0},{"$f":"[43]!EPA_MXD_EduTrips","v":0},{"$f":"[43]!EPA_MXD_OtherTrips","v":780.10836500000005},{"$f":"[43]!EPA_MXD_ResVMT","v":0},{"$f":"[43]!EPA_MXD_RetVMT","v":545.47385562890554},{"$f":"[43]!EPA_MXD_OffVMT","v":0},{"$f":"[43]!EPA_MXD_EduVMT","v":0},{"$f":"[43]!EPA_MXD_OtherVMT","v":2906.1636917962569}]
[null,44,"Hotel 3","SoCo Hotel",{"$f":"[44]!lot_size","v":41337},{"$f":"[44]!Building_Lot_Coverage","v":0.99999999999999978},{"$f":"[44]!Landscaping_Coverage","v":0},{"$f":"[44]!Parking_Coverage","v":0},{"$f":"[44]!Height","v":3},{"$f":"[44]!FAR","v":1.9547620775576358},80803.999999999985,{"$f":"[44]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[44]!RetPct","v":0.15},{"$f":"[44]!OffPct","v":0},{"$f":"[44]!IndPct","v":0},{"$f":"[44]!PubPct","v":0},{"$f":"[44]!EduPct","v":0},{"$f":"[44]!HotelPct","v":0.85},{"$f":"[44]!ParkingPct","v":0},0,{"$f":"[44]!NetUnitSize","v":0},{"$f":"[44]!UnitSize","v":0},0,0,{"$f":"[44]!HousingType","v":0},{"$f":"[44]!RentalPct","v":0},0,{"$f":"[44]!Rent","v":0},0,{"$f":"[44]!Sales_Price","v":250},0,0,0,0,0,0,0,0,0,80803.999999999971,71.741606944444428,75.599690313762466,12120.599999999997,{"$f":"[44]!RetSpace","v":1000},12.772415414761591,0,{"$f":"[44]!OffSpace","v":250},0,0,{"$f":"[44]!IndSpace","v":972},0,0,{"$f":"[44]!PubSpace","v":2050},0,0,{"$f":"[44]!EduSpace","v":800},0,68683.39999999998,{"$f":"[44]!HotelSpaceEmp","v":1152},62.827274899000876,{"$f":"[44]!HotelRoomNet","v":711.96799524663288},{"$f":"[44]!HotelRoomGross","v":837.60940617250935},81.999317932509385,86.409035226071296,0,{"$f":"[44]!ParkingSpace","v":20000},0,{"$f":"[44]!ParkingSpaces","v":191.08471793250942},{"$f":"[44]!ParkingArea","v":49682.026662452452},{"$f":"[44]!ParkingCost","v":6687965.1276378296},0.30424658981722258,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,60,0,11.48846304262808,824.20079999999984,false,0,6.420023464998045,460.58279999999991,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,0.84473992960500599,60.602999999999994,{"$f":"[44]!LandCost","v":35.08234753368653},1450199,1528187.0585673852,{"$f":"[44]!ProjectValue","v":21982054.529043868},23164194.19128507,{"$f":"[44]!Subsidy","v":0},0,0,0,0,0,0,0,0.14555190450913147,{"$f":"[44]!GreenRoof","v":0},{"$f":"[44]!GreenRoofEff","v":0},{"$f":"[44]!GreenRoofVolume","v":0},{"$f":"[44]!Biofiltration","v":0},{"$f":"[44]!BiofiltrationEff","v":0},{"$f":"[44]!BiofiltrationVolume","v":0},{"$f":"[44]!GreenRoofHarvesting","v":0},{"$f":"[44]!GreenRoofHarvestingEff","v":0},{"$f":"[44]!WaterHarvesting","v":0},{"$f":"[44]!WaterHarvestingEff","v":0},{"$f":"[44]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED47","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED47","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED47","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED47","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED47","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED47","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED47*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E47*(1-$G47)+$DV47-$DS47-$EA47)*$E47/43560*'Building Inputs'!$DW47*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE47","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE47","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE47","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE47","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE47*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG47*'Building Inputs'!$DZ47+'Building Inputs'!$EH47*'Building Inputs'!$EB47)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[44]!RequiredWQV","v":24478.393499999998},{"$f":"[44]!ConventionalWQV","v":0},23229.186228409089,0,0,{"$f":"[44]!TSSload","v":53.635398052685936},{"$f":"[44]!TNload","v":12.514926212293386},{"$f":"[44]!TLload","v":0.1013113074328512},{"$f":"[44]!fColiLoad","v":2987.6551619318175},{"$f":"[44]!TSSreduction","v":0},{"$f":"[44]!TNreduction","v":0},{"$f":"[44]!TLreduction","v":0},{"$f":"[44]!fColiReduction","v":0},50.898219680988944,11.876251258897423,9.6141081619645782E-2,2835.185983213396,0,0,0,0,{"$f":"[44]!EPA_MXD_ResTrips","v":0},{"$f":"[44]!EPA_MXD_RetTrips","v":520.4585639999998},{"$f":"[44]!EPA_MXD_OffTrips","v":0},{"$f":"[44]!EPA_MXD_EduTrips","v":0},{"$f":"[44]!EPA_MXD_OtherTrips","v":487.10362673611104},{"$f":"[44]!EPA_MXD_ResVMT","v":0},{"$f":"[44]!EPA_MXD_RetVMT","v":1315.643102124267},{"$f":"[44]!EPA_MXD_OffVMT","v":0},{"$f":"[44]!EPA_MXD_EduVMT","v":0},{"$f":"[44]!EPA_MXD_OtherVMT","v":1814.8459065503123}]
[null,45,"Commercial Parking 5","5th & Brazos Garage",{"$f":"[45]!lot_size","v":15626},{"$f":"[45]!Building_Lot_Coverage","v":1},{"$f":"[45]!Landscaping_Coverage","v":0},{"$f":"[45]!Parking_Coverage","v":0},{"$f":"[45]!Height","v":8},{"$f":"[45]!FAR","v":10.72},167510.72,{"$f":"[45]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[45]!RetPct","v":2.9848835943156352E-2},{"$f":"[45]!OffPct","v":0},{"$f":"[45]!IndPct","v":0},{"$f":"[45]!PubPct","v":0},{"$f":"[45]!EduPct","v":0},{"$f":"[45]!HotelPct","v":0},{"$f":"[45]!ParkingPct","v":0.97015116405684365},0,{"$f":"[45]!NetUnitSize","v":0},{"$f":"[45]!UnitSize","v":0},0,0,{"$f":"[45]!HousingType","v":0},{"$f":"[45]!RentalPct","v":0},0,{"$f":"[45]!Rent","v":0},0,{"$f":"[45]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,167510.72,4.9999999999999991,13.938307948291309,5000,{"$f":"[45]!RetSpace","v":1000},13.938307948291309,0,{"$f":"[45]!OffSpace","v":400},0,0,{"$f":"[45]!IndSpace","v":972},0,0,{"$f":"[45]!PubSpace","v":1000},0,0,{"$f":"[45]!EduSpace","v":800},0,0,{"$f":"[45]!HotelSpaceEmp","v":1000},0,{"$f":"[45]!HotelRoomNet","v":0},{"$f":"[45]!HotelRoomGross","v":0},0,0,162510.72,{"$f":"[45]!ParkingSpace","v":0},0,{"$f":"[45]!ParkingSpaces","v":500.03298461538469},{"$f":"[45]!ParkingArea","v":162510.72000000003},{"$f":"[45]!ParkingCost","v":6000395.8153846161},0.52554226564267059,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,68,339.99999999999994,false,0,38,189.99999999999997,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,5,24.999999999999996,{"$f":"[45]!LandCost","v":191.98771278638168},3000000,8362984.7689747848,{"$f":"[45]!ProjectValue","v":11417532.342611691},31828216.360179525,{"$f":"[45]!Subsidy","v":0},0,0,0,0,0,0,0,0.7982129560685034,{"$f":"[45]!GreenRoof","v":0},{"$f":"[45]!GreenRoofEff","v":0},{"$f":"[45]!GreenRoofVolume","v":0},{"$f":"[45]!Biofiltration","v":0},{"$f":"[45]!BiofiltrationEff","v":0},{"$f":"[45]!BiofiltrationVolume","v":0},{"$f":"[45]!GreenRoofHarvesting","v":0},{"$f":"[45]!GreenRoofHarvestingEff","v":0},{"$f":"[45]!WaterHarvesting","v":0},{"$f":"[45]!WaterHarvestingEff","v":0},{"$f":"[45]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED48","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED48","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED48","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED48","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED48","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED48","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED48*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E48*(1-$G48)+$DV48-$DS48-$EA48)*$E48/43560*'Building Inputs'!$DW48*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE48","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE48","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE48","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE48","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE48*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG48*'Building Inputs'!$DZ48+'Building Inputs'!$EH48*'Building Inputs'!$EB48)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[45]!RequiredWQV","v":9253.1963333333351},{"$f":"[45]!ConventionalWQV","v":0},3319.3398968013475,0,0,{"$f":"[45]!TSSload","v":20.274977138429751},{"$f":"[45]!TNload","v":4.7308279989669426},{"$f":"[45]!TLload","v":3.8297179039256196E-2},{"$f":"[45]!fColiLoad","v":1129.378028409091},{"$f":"[45]!TSSreduction","v":0},{"$f":"[45]!TNreduction","v":0},{"$f":"[45]!TLreduction","v":0},{"$f":"[45]!fColiReduction","v":0},7.2731127815680274,1.69705964903254,1.3738101920739607E-2,405.13455169698022,0,0,0,0,{"$f":"[45]!EPA_MXD_ResTrips","v":0},{"$f":"[45]!EPA_MXD_RetTrips","v":214.7},{"$f":"[45]!EPA_MXD_OffTrips","v":0},{"$f":"[45]!EPA_MXD_EduTrips","v":0},{"$f":"[45]!EPA_MXD_OtherTrips","v":0},{"$f":"[45]!EPA_MXD_ResVMT","v":0},{"$f":"[45]!EPA_MXD_RetVMT","v":543.6566763457555},{"$f":"[45]!EPA_MXD_OffVMT","v":0},{"$f":"[45]!EPA_MXD_EduVMT","v":0},{"$f":"[45]!EPA_MXD_OtherVMT","v":0}]
[null,46,"Commercial Parking 3","MD North Parking",{"$f":"[46]!lot_size","v":210438},{"$f":"[46]!Building_Lot_Coverage","v":0.83682008368200844},{"$f":"[46]!Landscaping_Coverage","v":0.13707112970711299},{"$f":"[46]!Parking_Coverage","v":2.6108786610878666E-2},{"$f":"[46]!Height","v":4},{"$f":"[46]!FAR","v":0.53556485355648531},112703.19665271965,{"$f":"[46]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[46]!RetPct","v":0.15},{"$f":"[46]!OffPct","v":0},{"$f":"[46]!IndPct","v":0},{"$f":"[46]!PubPct","v":0},{"$f":"[46]!EduPct","v":0},{"$f":"[46]!HotelPct","v":0},{"$f":"[46]!ParkingPct","v":0.85},0,{"$f":"[46]!NetUnitSize","v":0},{"$f":"[46]!UnitSize","v":0},0,0,{"$f":"[46]!HousingType","v":0},{"$f":"[46]!RentalPct","v":0},0,{"$f":"[46]!Rent","v":0},0,{"$f":"[46]!Sales_Price","v":200},0,0,0,0,0,0,0,0,0,112703.19665271965,16.905479497907947,3.4993807531380745,16905.479497907945,{"$f":"[46]!RetSpace","v":1000},3.4993807531380745,0,{"$f":"[46]!OffSpace","v":400},0,0,{"$f":"[46]!IndSpace","v":972},0,0,{"$f":"[46]!PubSpace","v":1000},0,0,{"$f":"[46]!EduSpace","v":800},0,0,{"$f":"[46]!HotelSpaceEmp","v":1000},0,{"$f":"[46]!HotelRoomNet","v":0},{"$f":"[46]!HotelRoomGross","v":0},0,0,95797.717154811704,{"$f":"[46]!ParkingSpace","v":0},0,{"$f":"[46]!ParkingSpaces","v":452.9801557772771},{"$f":"[46]!ParkingArea","v":117774.84050209206},{"$f":"[46]!ParkingCost","v":5266707.0743482467},0.11045611580063938,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,544.5,0,0,68,1149.5726058577404,false,0,38,642.408220920502,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,5,84.527397489539737,{"$f":"[46]!LandCost","v":166.3197711439949},35000000,7244889.2310324181,{"$f":"[46]!ProjectValue","v":47681443.767713584},9869907.9563653134,{"$f":"[46]!Subsidy","v":0},0,0,0,0,0,0,0,3.9878246727958699E-2,{"$f":"[46]!GreenRoof","v":0},{"$f":"[46]!GreenRoofEff","v":0},{"$f":"[46]!GreenRoofVolume","v":0},{"$f":"[46]!Biofiltration","v":0},{"$f":"[46]!BiofiltrationEff","v":0},{"$f":"[46]!BiofiltrationVolume","v":0},{"$f":"[46]!GreenRoofHarvesting","v":0},{"$f":"[46]!GreenRoofHarvestingEff","v":0},{"$f":"[46]!WaterHarvesting","v":0},{"$f":"[46]!WaterHarvestingEff","v":0},{"$f":"[46]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED49","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED49","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED49","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED49","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED49","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED49","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED49*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E49*(1-$G49)+$DV49-$DS49-$EA49)*$E49/43560*'Building Inputs'!$DW49*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE49","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE49","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE49","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE49","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE49*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG49*'Building Inputs'!$DZ49+'Building Inputs'!$EH49*'Building Inputs'!$EB49)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[46]!RequiredWQV","v":108432.33836535568},{"$f":"[46]!ConventionalWQV","v":0},523835.73050800548,0,0,{"$f":"[46]!TSSload","v":351.31449094704851},{"$f":"[46]!TNload","v":47.700833428418719},{"$f":"[46]!TLload","v":0.49978424072739958},{"$f":"[46]!fColiLoad","v":166660.21992619889},{"$f":"[46]!TSSreduction","v":0},{"$f":"[46]!TNreduction","v":0},{"$f":"[46]!TLreduction","v":0},{"$f":"[46]!fColiReduction","v":0},1697.1974023396463,230.44233207092697,2.4144535365057971,805134.14510627743,0,0,0,0,{"$f":"[46]!EPA_MXD_ResTrips","v":0},{"$f":"[46]!EPA_MXD_RetTrips","v":725.9212896401674},{"$f":"[46]!EPA_MXD_OffTrips","v":0},{"$f":"[46]!EPA_MXD_EduTrips","v":0},{"$f":"[46]!EPA_MXD_OtherTrips","v":0},{"$f":"[46]!EPA_MXD_ResVMT","v":0},{"$f":"[46]!EPA_MXD_RetVMT","v":1834.3154494360112},{"$f":"[46]!EPA_MXD_OffVMT","v":0},{"$f":"[46]!EPA_MXD_EduVMT","v":0},{"$f":"[46]!EPA_MXD_OtherVMT","v":0}]
[null,47,"Commercial Parking 1 - Surface","Commercial Parking 1 - Surface",{"$f":"[47]!lot_size","v":40000},{"$f":"[47]!Building_Lot_Coverage","v":0.86875000000000002},{"$f":"[47]!Landscaping_Coverage","v":0.13125000000000001},{"$f":"[47]!Parking_Coverage","v":0},{"$f":"[47]!Height","v":1},{"$f":"[47]!FAR","v":0.78187499999999999},31275,{"$f":"[47]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[47]!RetPct","v":0},{"$f":"[47]!OffPct","v":0},{"$f":"[47]!IndPct","v":0},{"$f":"[47]!PubPct","v":0},{"$f":"[47]!EduPct","v":0},{"$f":"[47]!HotelPct","v":0},{"$f":"[47]!ParkingPct","v":1},0,{"$f":"[47]!NetUnitSize","v":0},{"$f":"[47]!UnitSize","v":0},0,0,{"$f":"[47]!HousingType","v":0},{"$f":"[47]!RentalPct","v":0},0,{"$f":"[47]!Rent","v":0},0,{"$f":"[47]!Sales_Price","v":0},0,0,0,0,0,0,0,0,0,31275,1.5637499999999998,1.7029237499999998,0,{"$f":"[47]!RetSpace","v":650},0,0,{"$f":"[47]!OffSpace","v":350},0,0,{"$f":"[47]!IndSpace","v":700},0,0,{"$f":"[47]!PubSpace","v":400},0,0,{"$f":"[47]!EduSpace","v":500},0,0,{"$f":"[47]!HotelSpaceEmp","v":1000},0,{"$f":"[47]!HotelRoomNet","v":0},{"$f":"[47]!HotelRoomGross","v":0},0,0,31275,{"$f":"[47]!ParkingSpace","v":20000},1.7029237499999998,{"$f":"[47]!ParkingSpaces","v":78.1875},{"$f":"[47]!ParkingArea","v":31275},{"$f":"[47]!ParkingCost","v":390937.5},0.42899075490974259,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,262.5,0,0,0,0,false,0,0,0,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":false},0,0,0,{"$f":"[47]!LandCost","v":10},400000,435600,{"$f":"[47]!ProjectValue","v":911295.86250000005},992401.19426250004,{"$f":"[47]!Subsidy","v":0},0,0,0,0,0,0,0,5.8218540580789277E-2,{"$f":"[47]!GreenRoof","v":0},{"$f":"[47]!GreenRoofEff","v":0},{"$f":"[47]!GreenRoofVolume","v":0},{"$f":"[47]!Biofiltration","v":0},{"$f":"[47]!BiofiltrationEff","v":0},{"$f":"[47]!BiofiltrationVolume","v":0},{"$f":"[47]!GreenRoofHarvesting","v":0},{"$f":"[47]!GreenRoofHarvestingEff","v":0},{"$f":"[47]!WaterHarvesting","v":0},{"$f":"[47]!WaterHarvestingEff","v":0},{"$f":"[47]!WaterHarvestingVolume","v":0},0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED50","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED50","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED50","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED50","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED50","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED50*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E50*(1-$G50)+$DV50-$DS50-$EA50)*$E50/43560*'Building Inputs'!$DW50*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE50","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE50","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE50","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE50","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE50*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG50*'Building Inputs'!$DZ50+'Building Inputs'!$EH50*'Building Inputs'!$EB50)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"[47]!RequiredWQV","v":20741.416666666668},{"$f":"[47]!ConventionalWQV","v":0},19046.296296296299,0,0,{"$f":"[47]!TSSload","v":64.004789062499995},{"$f":"[47]!TNload","v":9.2125236328124984},{"$f":"[47]!TLload","v":9.3797945312500006E-2},{"$f":"[47]!fColiLoad","v":30592.880957031251},{"$f":"[47]!TSSreduction","v":0},{"$f":"[47]!TNreduction","v":0},{"$f":"[47]!TLreduction","v":0},{"$f":"[47]!fColiReduction","v":0},58.773910984848484,8.459617660984847,8.6132181186868689E-2,28092.636324179293,0,0,0,0,{"$f":"[47]!EPA_MXD_ResTrips","v":0},{"$f":"[47]!EPA_MXD_RetTrips","v":0},{"$f":"[47]!EPA_MXD_OffTrips","v":0},{"$f":"[47]!EPA_MXD_EduTrips","v":0},{"$f":"[47]!EPA_MXD_OtherTrips","v":0},{"$f":"[47]!EPA_MXD_ResVMT","v":{"$error":"#DIV/0!"}},{"$f":"[47]!EPA_MXD_RetVMT","v":{"$error":"#DIV/0!"}},{"$f":"[47]!EPA_MXD_OffVMT","v":{"$error":"#DIV/0!"}},{"$f":"[47]!EPA_MXD_EduVMT","v":{"$error":"#DIV/0!"}},{"$f":"[47]!EPA_MXD_OtherVMT","v":{"$error":"#DIV/0!"}}]
[null,48,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,0,null,0,null,null,null,0,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":0},0,0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED51","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED51","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED51","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED51","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED51","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED51*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E51*(1-$G51)+$DV51-$DS51-$EA51)*$E51/43560*'Building Inputs'!$DW51*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE51","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE51","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE51","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE51","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE51*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG51*'Building Inputs'!$DZ51+'Building Inputs'!$EH51*'Building Inputs'!$EB51)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"GY51*$E51/43560","v":0}]
[null,49,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,0,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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":0},0,0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED52","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED52","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED52","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED52","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED52","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED52*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E52*(1-$G52)+$DV52-$DS52-$EA52)*$E52/43560*'Building Inputs'!$DW52*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE52","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE52","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE52","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE52","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE52*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG52*'Building Inputs'!$DZ52+'Building Inputs'!$EH52*'Building Inputs'!$EB52)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,{"$f":"GR52*$E52/43560","v":0},0,0,0,0,0,0,0]
[null,50,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,null,null,0,0,0,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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$H$3+'Residential Energy Coefficients'!$H$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$H$9+'Residential Energy Coefficients'!$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$I$3+'Residential Energy Coefficients'!$I$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$I$9+'Residential Energy Coefficients'!$I$11*1.25+'Residential Energy Coefficients'!$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$19),IF(B_Hotel_Room_Acre>0,EXP('Residential Energy Coefficients'!$J$3+'Residential Energy Coefficients'!$J$4*LN(B_Hotel_Room_Net)+'Residential Energy Coefficients'!$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$3+LN(B_RET_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_OFF_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN(B_PUB_Gross_Sq_Ft)*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_RET_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_OFF_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$3+LN((B_PUB_Gross_Sq_Ft))*'Commercial Energy Coefficients'!$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$158,IF(B_Housing_Type=\"TH\",'Project Info'!$B$159,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$160,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$161)))))","v":0},0,0,0,null,0,0,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$ED53","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$ED53","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$ED53","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$ED53","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$ED53","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$ED53","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$ED53*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($E53*(1-$G53)+$DV53-$DS53-$EA53)*$E53/43560*'Building Inputs'!$DW53*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EE53","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EE53","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EE53","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EE53","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EE53*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EG53*'Building Inputs'!$DZ53+'Building Inputs'!$EH53*'Building Inputs'!$EB53)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,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,null,null,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,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Dev Type Streets","index":3,"n_rows":55,"n_cols":25,"rows_kept":55,"cut":false,"hidden":false,"merged":[[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],[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]]}
[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","Parks/ Open Space","Total","% Publicly Financed Roads"]
[]
[]
[null,"Central Business District",330,330,{"$f":"C6*D6","v":108900},{"$f":"SUM(C6,N6)*SUM(D6,N6)","v":178929},{"$f":"F6/43560","v":4.1076446280991732},5,11,6,4,6,6,{"$f":"SUM((H6*I6),(2*J6),(2*K6),(2*L6),M6)","v":93},0,{"$f":"IF(F6=0,0,IF(O6=0,(F6-E6)*(43560/F6),((((C6+N6)*(D6+N6))-(C6*D6))*(1-O6)*(43560/F6))+((((C6+N6)*(D6+N6))-(C6*D6))*(O6*0.5)*(43560/F6))))","v":17048.456315074694},{"$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":3.0431064835772847E-2},{"$f":"IF(F6=0,0,IF(O6=0,((C6/5280)+(D6/5280))*(27878400/F6),((((C6/5280)+(D6/5280))*(1-O6))+(((C6/5280)+(D6/5280))*(O6*0.5)))*(27878400/F6)))","v":19.475881494894622},{"$f":"Q6*H6","v":0.15215532417886424},{"$f":"IF(F6=0,0,(27878400/F6)*(1-O6))","v":155.80705195915698},{"$f":"IF(F6=0,0,(F6-E6)/F6)","v":0.39137870328454305},null,0.1,{"$f":"SUM(U6:W6)","v":0.49137870328454303}]
[null,"Commercial Highway",600,400,{"$f":"C7*D7","v":240000},347604,{"$f":"F7/43560","v":7.9798898071625342},5,12,0,0,4,30,{"$f":"SUM((H7*I7),(2*J7),(2*K7),(2*L7),M7)","v":98},0.1,{"$f":"IF(F7=0,0,IF(O7=0,(F7-E7)*(43560/F7),((((C7+N7)*(D7+N7))-(C7*D7))*(1-O7)*(43560/F7))+((((C7+N7)*(D7+N7))-(C7*D7))*(O7*0.5)*(43560/F7))))","v":12810.176890944869},{"$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":2.2547208892878104E-2},{"$f":"IF(F7=0,0,IF(O7=0,((C7/5280)+(D7/5280))*(27878400/F7),((((C7/5280)+(D7/5280))*(1-O7))+(((C7/5280)+(D7/5280))*(O7*0.5)))*(27878400/F7)))","v":14.430213691441987},{"$f":"Q7*H7","v":0.11273604446439052},{"$f":"IF(F7=0,0,(27878400/F7)*(1-O7))","v":72.181447854455072},0.30955915351952223,null,0.05,{"$f":"SUM(U7:W7)","v":0.35955915351952222}]
[null,"Commercial Highway with VMU",600,400,240000,347604,7.9798898071625342,5,12,0,0,4,30,98,0.1,12810.176890944869,2.2547208892878104E-2,14.430213691441987,{"$f":"Q8*H8","v":0.11273604446439052},72.181447854455072,0.30955915351952223,null,0.1,0.40955915351952221]
[null,"Commercial Recreation",2640,2640,6969600,7139584,163.90229568411385,2,12,0,0,0,8,32,0,1037.1056689017175,6.1011958119688769E-3,3.9047653196600809,1.2202391623937754E-2,3.9047653196600809,2.3808670084979743E-2,null,0.06,8.3808670084979747E-2]
[null,"Commercial Services",600,300,180000,252076,5.7868686868686865,4,11,7,0,4,8,74,0.1,11832.340373538138,2.7982632222028275E-2,17.908884622098096,0.1119305288881131,99.535695583871529,0.28592964026722101,null,0.05,0.335929640267221]
[null,"Commercial, Office Vertical Mixed Use",400,400,160000,212521,4.8788108356290172,3,11,7,0,4,6,61,0,10765.123258407404,3.1055754490144503E-2,19.875682873692483,9.3167263470433512E-2,131.17950696637038,0.24713322448134536,null,0.1,0.34713322448134537]
[null,"Commercial, Office with Mixed Use",400,400,160000,212521,4.8788108356290172,3,11,7,0,4,6,61,0,10765.123258407404,3.1055754490144503E-2,19.875682873692483,9.3167263470433512E-2,131.17950696637038,0.24713322448134536,null,0.1,0.34713322448134537]
[null,"Development Reserve",800,270,216000,272000,6.2442607897153355,2,10,7,0,4,8,50,0,8968.2352941176468,3.245404411764706E-2,20.77058823529412,6.490808823529412E-2,102.49411764705883,0.20588235294117646,null,0.2,0.40588235294117647]
[null,"Downtown Mixed Use",400,400,160000,243049,5.5796372819100091,5,11,6,4,6,6,93,0,{"$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":14884.300861143227},{"$f":"IF(F14=0,0,IF(O14=0,((C14/5280)+(D14/5280))*(43560/F14),((((C14/5280)+(D14/5280))*(1-O14))+(((C14/5280)+(D14/5280))*(O14*0.5)))*(43560/F14)))","v":2.71550181239174E-2},{"$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":17.379211599307137},{"$f":"Q14*H14","v":0.13577509061958701},{"$f":"IF(F14=0,0,(27878400/F14)*(1-O14))","v":114.7027965554271},0.34169653032927516,null,0.1,0.44169653032927514]
[null,"Family Residence",800,270,216000,272000,6.2442607897153355,2,10,7,0,4,8,50,0.25,7847.2058823529424,2.8397288602941179E-2,18.174264705882354,5.6794577205882359E-2,76.870588235294122,0.20588235294117646,null,0.15,0.35588235294117643]
[null,"General Office",500,400,200000,255564,5.8669421487603302,3,11,3.5,0,5,8,58,0.1,8997.1570643752639,2.760071841104381E-2,17.66445978306804,8.2802155233131433E-2,98.177208057472882,0.21741716360676777,null,0.1,0.31741716360676775]
[null,"Industrial Park, Research and Development",1500,500,750000,897041,20.593227731864097,3,12,3.5,0,4,20,71,0.3,6069.2209898990122,1.5634736873788378E-2,10.006231599224561,4.6904210621365135E-2,21.754724700431751,0.16391781423591564,null,0.05,0.21391781423591566]
[null,"Lake Austin Residence District",500,800,400000,474525,10.893595041322314,3,11,4,0,4,6,55,0.3,5814.9995258416311,1.9211316579737629E-2,12.295242611032084,5.7633949739212889E-2,41.125082977714555,0.15705178863073599,null,0.1,0.25705178863073597]
[null,"Lake Commercial",500,500,250000,330625,7.5901056014692374,5,11,0,0,5,10,75,0,10622.381852551984,2.495274102079395E-2,15.96975425330813,0.12476370510396975,84.320302457466923,0.24385633270321361,null,0.05,0.2938563327032136]
[null,"Lake Commercial with VMU",500,500,250000,330625,7.5901056014692374,5,11,0,0,5,10,75,0,10622.381852551984,2.495274102079395E-2,15.96975425330813,0.12476370510396975,84.320302457466923,0.24385633270321361,null,0.1,0.34385633270321359]
[null,"Limited Industrial Services",1500,1000,1500000,1701084,39.051515151515154,4,12,0,0,5,20,78,0.15,4763.0085357336848,1.1215275083417396E-2,7.1777760533871344,4.4861100333669586E-2,13.930317374097926,0.1182093300507206,null,0.05,0.16820933005072058]
[null,"Limited Office",1000,1000,1000000,1140624,26.18512396694215,4,12,0,0,5,10,68,0.15,4967.5991667718718,1.3380833648950048E-2,8.5637335353280299,5.3523334595800193E-2,20.77515465219038,0.12328690260769544,null,0.05,0.17328690260769544]
[null,"Limited Office, Commercial with MU",300,600,180000,235564,5.4078053259871446,2,11,6,0,6,12,58,0,10274.778149462565,3.1520096449372564E-2,20.172861727598441,6.3040192898745129E-2,118.34745546857754,0.23587644971218014,null,0.1,0.33587644971218011]
[null,"Limited Office, Commercial with VMU",300,600,180000,235564,5.4078053259871446,2,11,6,0,6,12,58,0,10274.778149462565,3.1520096449372564E-2,20.172861727598441,6.3040192898745129E-2,118.34745546857754,0.23587644971218014,null,0.1,0.33587644971218011]
[null,"Mobile Home Residence",800,200,160000,195156,4.4801652892561981,2,10,0,0,4,6,34,0.3,6669.9771259915142,3.5932792227756256E-2,22.996987025764007,7.1865584455512513E-2,99.996310643792654,0.18014306503515137,null,0.05,0.23014306503515136]
[null,"Multi-Family - Highest Density",400,600,240000,334569,7.6806473829201103,5,11,3,4,6,6,87,0,12312.633985814586,2.4658590604628643E-2,15.78149798696233,0.12329295302314322,83.326309371161102,0.28265918241080318,null,0.1,0.38265918241080321]
[null,"Multi-Family - Low Density",400,800,320000,392964,9.0212121212121215,2,11,9,0,5,8,58,0.35,6672.6399059455825,2.0784346657709105E-2,13.301981860933825,4.1568693315418209E-2,46.113537117903931,0.18567604157123807,null,0.1,0.28567604157123805]
[null,"Multi-Family - Medium Density",500,1000,500000,572709,13.14758953168044,2,11,3.5,0,5,8,47,0.2,4977.193716180469,1.944704902489746E-2,12.446111375934375,3.889409804979492E-2,38.942499594034672,0.12695627273187604,null,0.1,0.22695627273187605]
[null,"Multi-Family - Moderate Density",500,1000,500000,590364,13.552892561983471,2,11,9,0,5,8,58,0.1,6334.1312275138725,1.9913561802548937E-2,12.74467955363132,3.9827123605097874E-2,42.500152448320023,0.15306488878048119,null,0.1,0.25306488878048117]
[null,"Neighborhood and Community Commercial",1000,1000,1000000,1113025,25.55153810835629,3,11,0,0,6,10,55,0.1,4202.2421329260342,1.4083241616315896E-2,9.0132746344421726,4.2249724848947685E-2,22.542674243615373,0.10154758428606725,null,0.1,0.20154758428606726]
[null,"Neighborhood Office",1000,500,500000,609900,14.00137741046832,4,11,0,4,5,8,70,0.05,7652.9970486965085,1.9782956222331526E-2,12.661091982292175,7.9131824889326102E-2,43.424299065420556,0.18019347434005575,null,0.05,0.23019347434005577]
[null,"Neighborhood Office with MU",1000,300,300000,381600,8.7603305785123968,2,11,6,4,5,8,60,0,{"$f":"IF(F32=0,0,IF(O32=0,(F32-E32)*(43560/F32),((((C32+N32)*(D32+N32))-(C32*D32))*(1-O32)*(43560/F32))+((((C32+N32)*(D32+N32))-(C32*D32))*(O32*0.5)*(43560/F32))))","v":9314.7169811320764},2.8105345911949686E-2,17.987421383647799,5.6210691823899372E-2,73.056603773584911,0.21383647798742139,null,0.1,0.31383647798742142]
[null,"Neighborhood Office with VMU",1000,300,300000,381600,8.7603305785123968,2,11,6,4,5,8,60,0,{"$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":9314.7169811320764},2.8105345911949686E-2,17.987421383647799,5.6210691823899372E-2,73.056603773584911,0.21383647798742139,null,0.1,0.31383647798742142]
[null,"North Burnet/Gateway District",1400,1400,1960000,2214144,50.829752066115702,4,11,3.5,4,7,15,88,0.05,4874.9086888657648,1.0172102627471384E-2,6.5101456815816867,4.0688410509885538E-2,11.96149843912591,0.114782055728986,null,0.15,0.264782055728986]
[null,"Rural Residence District",2500,3000,7500000,7677024,176.24022038567495,2,16,0,0,0,0,32,0.65,678.0018757268441,3.9895830728157158E-3,2.5533331666020582,7.9791661456314316E-3,1.2709925095974688,2.305893533744326E-2,null,0.2,0.22305893533744328]
[null,"Single Family - Large Lot",400,1200,{"$f":"C36*D36","v":480000},{"$f":"SUM(C36,N36)*SUM(D36,N36)","v":525584},{"$f":"F36/43560","v":12.065748393021121},2,14,0,0,0,0,{"$f":"SUM((H36*I36),(2*J36),(2*K36),(2*L36),M36)","v":28},0.55000000000000004,{"$f":"IF(F36=0,0,IF(O36=0,(F36-E36)*(43560/F36),((((C36+N36)*(D36+N36))-(C36*D36))*(1-O36)*(43560/F36))+((((C36+N36)*(D36+N36))-(C36*D36))*(O36*0.5)*(43560/F36))))","v":2739.0261195165758},{"$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":1.8208316843739535E-2},{"$f":"IF(F36=0,0,IF(O36=0,((C36/5280)+(D36/5280))*(27878400/F36),((((C36/5280)+(D36/5280))*(1-O36))+(((C36/5280)+(D36/5280))*(O36*0.5)))*(27878400/F36)))","v":11.653322779993301},{"$f":"Q36*H36","v":3.6416633687479071E-2},{"$f":"IF(F36=0,0,(27878400/F36)*(1-O36))","v":23.869219763158693},{"$f":"IF(F36=0,0,(F36-E36)/F36)","v":8.6730189655697287E-2},null,0.15,{"$f":"SUM(U36:W36)","v":0.23673018965569728}]
[null,"Single Family - Small Lot",200,600,120000,151844,3.485858585858586,2,14,0,0,5,0,38,0.1,8678.4358157055922,4.1292379020573748E-2,26.427122573167203,8.2584758041147496E-2,165.23906114169807,0.20971523405600484,null,0.1,0.30971523405600487]
[null,"Single Family - Standard Lot",250,1000,250000,306936,7.0462809917355376,2,14,0,0,4,8,44,0.35,6666.2399718508104,2.7718522753929161E-2,17.739854562514662,5.5437045507858322E-2,59.038235984048796,0.18549795397086039,null,0.1,0.28549795397086042]
[null,"Urban Family Residence",350,600,210000,260000,5.9687786960514231,2,14,0,0,6,10,50,0.25,7329.8076923076924,2.6376201923076922E-2,16.880769230769232,5.2752403846153845E-2,80.418461538461543,0.19230769230769232,null,0.05,0.24230769230769234]
[null,"Warehouse Limited Office",1500,3000,4500000,4645024,106.63507805325987,2,16,0,0,0,0,32,0.15,1258.0025489642248,7.3929919414840494E-3,4.7315148425497915,1.4785983882968099E-2,5.101510777985216,3.122136720929752E-2,null,0.2,0.23122136720929753]
[null,"TOD - Medium Density Residential (TODMDR)",500,1000,500000,572709,13.14758953168044,2,11,3.5,0,5,8,47,0.2,4977.193716180469,1.944704902489746E-2,12.446111375934375,3.889409804979492E-2,38.942499594034672,0.12695627273187604,null,0.1,0.22695627273187605]
[null,"TOD – Low Density Residential (TODLDR)",400,800,320000,392964,9.0212121212121215,2,11,9,0,5,8,58,0.35,6672.6399059455825,2.0784346657709105E-2,13.301981860933825,4.1568693315418209E-2,46.113537117903931,0.18567604157123807,null,0.1,0.28567604157123805]
[null,"TOD – TOD Mixed Use",400,400,160000,243049,5.5796372819100091,5,11,6,4,6,6,93,0,14884.300861143227,2.71550181239174E-2,17.379211599307137,0.13577509061958701,114.7027965554271,0.34169653032927516,null,0.1,0.44169653032927514]
[null,"TOD – Corridor Mixed Use (TODCMU)",500,500,250000,330625,7.5901056014692374,5,11,0,0,5,10,75,0,10622.381852551984,2.495274102079395E-2,15.96975425330813,0.12476370510396975,84.320302457466923,0.24385633270321361,null,0.1,0.34385633270321359]
[null,"NBG – Commercial Industrial",1500,3000,4500000,4645024,106.63507805325987,2,16,0,0,0,0,32,0.15,1258.0025489642248,7.3929919414840494E-3,4.7315148425497915,1.4785983882968099E-2,5.101510777985216,3.122136720929752E-2,null,0.2,0.23122136720929753]
[null,"Whisper Valley PUD",1000,500,500000,572709,13.14758953168044,2,11,3.5,0,5,8,47,0.25,4838.9383351754559,1.8906853218650304E-2,12.100386059936195,3.7813706437300608E-2,36.5085933694075,0.12695627273187604,null,null,0.12695627273187604]
[null,"Wildhorse Ranch PUD",500,500,250000,299209,6.8688934802571167,2,11,3.5,0,5,8,47,0.25,6268.5314779969849,2.4126112516668952E-2,15.440712010668129,4.8252225033337905E-2,69.880250928280901,0.1644636357863567,0.04,null,0.20446363578635671]
[null,"Waters Edge PUD",500,500,250000,299209,6.8688934802571167,2,11,3.5,0,5,8,47,0.1,6805.8341761110132,2.619406501809772E-2,16.764201611582539,5.2388130036195441E-2,83.856301113937093,0.1644636357863567,null,null,0.1644636357863567]
[null,"Robinson Ranch PUD",null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,"Goodnight Ranch PUD",1000,500,500000,572709,13.14758953168044,2,11,3.5,0,5,8,47,0.35,4562.4275731654288,1.7826461606156002E-2,11.408935427939841,3.5652923212312004E-2,31.640780920153169,0.12695627273187604,null,null,0.12695627273187604]
[null,"UNO",300,300,90000,133956,3.0752066115702479,3,10,4,4,8,4,66,0.05,13936.331900026873,3.60286213383499E-2,23.058317656543935,0.1080858640150497,197.71029293200749,0.32813759742004839,null,null,0.32813759742004839]
[null,"Estancia PUD",500,500,{"$f":"C52*D52","v":250000},{"$f":"SUM(C52,N52)*SUM(D52,N52)","v":299209},{"$f":"F52/43560","v":6.8688934802571167},2,11,3.5,0,5,8,{"$f":"SUM((H52*I52),(2*J52),(2*K52),(2*L52),M52)","v":47},0.25,{"$f":"IF(F52=0,0,IF(O52=0,(F52-E52)*(43560/F52),((((C52+N52)*(D52+N52))-(C52*D52))*(1-O52)*(43560/F52))+((((C52+N52)*(D52+N52))-(C52*D52))*(O52*0.5)*(43560/F52))))","v":6268.5314779969849},{"$f":"IF(F52=0,0,IF(O52=0,((C52/5280)+(D52/5280))*(43560/F52),((((C52/5280)+(D52/5280))*(1-O52))+(((C52/5280)+(D52/5280))*(O52*0.5)))*(43560/F52)))","v":2.4126112516668952E-2},{"$f":"IF(F52=0,0,IF(O52=0,((C52/5280)+(D52/5280))*(27878400/F52),((((C52/5280)+(D52/5280))*(1-O52))+(((C52/5280)+(D52/5280))*(O52*0.5)))*(27878400/F52)))","v":15.440712010668129},{"$f":"Q52*H52","v":4.8252225033337905E-2},{"$f":"IF(F52=0,0,(27878400/F52)*(1-O52))","v":69.880250928280901},{"$f":"IF(F52=0,0,(F52-E52)/F52)","v":0.1644636357863567},0.04,null,{"$f":"SUM(U52:W52)","v":0.20446363578635671}]
[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":4,"n_rows":55,"n_cols":77,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,2,4,2],[2,1,4,1],[1,0,4,0],[1,51,4,51],[1,52,4,52],[2,18,3,20],[1,22,4,22],[2,4,3,8],[2,10,3,16],[2,9,4,9],[2,17,4,17],[2,3,4,3],[1,21,4,21],[1,29,4,29],[1,28,4,28],[1,27,4,27],[2,23,4,23],[1,32,4,32],[1,26,4,26],[1,25,4,25],[1,31,4,31],[1,30,4,30],[2,24,4,24],[0,25,0,74],[1,62,4,62],[1,61,4,61],[1,54,4,54],[1,46,4,46],[1,47,4,47],[1,48,4,48],[1,49,4,49],[1,50,4,50],[1,74,4,74],[1,73,4,73],[1,72,4,72],[1,71,4,71],[1,70,4,70],[1,60,4,60],[1,59,4,59],[1,58,4,58],[1,57,4,57],[1,69,4,69],[1,68,4,68],[1,67,4,67],[1,66,4,66],[1,65,4,65],[1,64,4,64],[1,63,4,63],[1,56,4,56],[1,55,4,55],[1,34,4,34],[1,33,4,33],[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],[1,44,4,44],[1,45,4,45],[1,53,4,53]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,null,null,null,"Building Check","Population Factors",null,null,{"$f":"'Building Inputs'!$C4","v":"Mixed-Use Residential Owner 40+"},{"$f":"'Building Inputs'!$C5","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"'Building Inputs'!$C6","v":"Mixed-Use Residential Owner 30"},{"$f":"'Building Inputs'!$C7","v":"Mixed-Use Residential Owner 15"},{"$f":"'Building Inputs'!$C8","v":"Mixed-Use Residential Renter 30"},{"$f":"'Building Inputs'!$C9","v":"Mixed-Use Residential Renter 15"},{"$f":"'Building Inputs'!$C10","v":"Mixed-Use Residential Renter 5"},{"$f":"'Building Inputs'!$C11","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"'Building Inputs'!$C12","v":"Condo 8"},{"$f":"'Building Inputs'!$C13","v":"Condo 5"},{"$f":"'Building Inputs'!$C14","v":"Condo 3"},{"$f":"'Building Inputs'!$C15","v":"Apartment 8"},{"$f":"'Building Inputs'!$C16","v":"Apartment 5"},{"$f":"'Building Inputs'!$C17","v":"Apartment 5 - Wrapped Parking"},{"$f":"'Building Inputs'!$C18","v":"Apartment 4 - Wrapped Parking"},{"$f":"'Building Inputs'!$C19","v":"Apartment 3"},{"$f":"'Building Inputs'!$C20","v":"Garden Apartment"},{"$f":"'Building Inputs'!$C21","v":"Townhomes High"},{"$f":"'Building Inputs'!$C22","v":"Townhomes Medium"},{"$f":"'Building Inputs'!$C23","v":"Cottage Homes"},{"$f":"'Building Inputs'!$C24","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"'Building Inputs'!$C25","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"'Building Inputs'!$C26","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"'Building Inputs'!$C27","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"'Building Inputs'!$C28","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"'Building Inputs'!$C29","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"'Building Inputs'!$C30","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"'Building Inputs'!$C31","v":"Executive Estate Single Family"},{"$f":"'Building Inputs'!$C32","v":"Rural Single Family"},{"$f":"'Building Inputs'!$C33","v":"Mixed-Use Office 30"},{"$f":"'Building Inputs'!$C34","v":"Mixed-Use Office 15"},{"$f":"'Building Inputs'!$C35","v":"Mixed-Use Office 5"},{"$f":"'Building Inputs'!$C36","v":"Office 5"},{"$f":"'Building Inputs'!$C37","v":"Office 3"},{"$f":"'Building Inputs'!$C38","v":"Suburban Office 1"},{"$f":"'Building Inputs'!$C39","v":"Flex/Tech Office 1"},{"$f":"'Building Inputs'!$C40","v":"Light Industrial / Warehousing 1"},{"$f":"'Building Inputs'!$C41","v":"Regional Retail / Mall"},{"$f":"'Building Inputs'!$C42","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"'Building Inputs'!$C43","v":"Arterial Commercial"},{"$f":"'Building Inputs'!$C44","v":"Hotel 30+"},{"$f":"'Building Inputs'!$C45","v":"Hotel 15"},{"$f":"'Building Inputs'!$C46","v":"Hotel 5"},{"$f":"'Building Inputs'!$C47","v":"Hotel 3"},{"$f":"'Building Inputs'!$C48","v":"Commercial Parking 5"},{"$f":"'Building Inputs'!$C49","v":"Commercial Parking 3"},{"$f":"'Building Inputs'!$C50","v":"Commercial Parking 1 - Surface"},{"$f":"'Building Inputs'!$C51","v":0},{"$f":"'Building Inputs'!$C52","v":0},{"$f":"'Building Inputs'!$C53","v":0}]
[null,"FAR","Net UPA","Housing Units / Gross Acre","Average Density by Housing Type",null,null,null,null,"Jobs / Gross Acre","Average Density by Employment Type",null,null,null,null,null,null,"Mixed Use Score (Entropy)","Land Use Mix",null,null,null,null,"Redevelopment Rate","Abandonment Rate"]
[null,"FAR","net UPA"]
[null,null,null,null,"Multifamily","Townhome","Single Family","Mobile Home","Hotel Rooms",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"},{"$f":"'Dev Type Attributes'!CB4","v":"Commercial Parking"},null,{"$f":"'Dev Type Attributes'!DG4","v":"Residential"},{"$f":"'Dev Type Attributes'!DH4","v":"Commercial"},{"$f":"'Dev Type Attributes'!DI4","v":"Public / Institutional"}]
[{"$f":"'Dev Type Streets'!B6","v":"Central Business District"},{"$f":"'Dev Type Attributes'!G6","v":8.2776253869700493},{"$f":"'Dev Type Attributes'!AA6","v":157.68671380001896},{"$f":"D_HU_Gross_Acre+(D_Buildable_Acre*D_Hotel_Rooms_Acre)","v":109.7803349206049},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":112.96171950389405},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":164.31952262688955},{"$f":"D_EMP_Gross_Acre","v":149.75494223079946},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":13.535045597178181},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":185.64480944470102},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":144.72869483637069},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z6:$BW6,0)),0)","v":0},{"$f":"D_Land_Mix","v":0.62114927898441552},{"$f":"D_Land_Mix_RES","v":0.57316559790050192},{"$f":"D_Land_Mix_COM","v":0.42683440209949791},{"$f":"D_Land_Mix_PUB","v":0},{"$f":"SUM(Z6:BW6)","v":1},null,0.5,0,0.1,0.1,7.0000000000000007E-2,0.05,0.25,0.05,null,null,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.01,null,null,0.01,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B7","v":"Commercial Highway"},{"$f":"'Dev Type Attributes'!G7","v":0.69472268123368708},{"$f":"'Dev Type Attributes'!AA7","v":0},5.5339875663746536,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":43.949475544615986},39.302576818016604,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":6.3547712988960869},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":54.49426858530245},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":31.955290028228308},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z7:$BW7,0)),0)","v":0},0,0,1,0,{"$f":"SUM(Z7:BW7)","v":0.99999999999999989},null,0.15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.13,0.25,null,null,null,0.15,0.3,null,null,null,0.1,null,null,null,null,null,null,null,5.172916464882258E-2]
[{"$f":"'Dev Type Streets'!B8","v":"Commercial Highway with VMU"},{"$f":"'Dev Type Attributes'!G8","v":1.542405878905579},{"$f":"'Dev Type Attributes'!AA8","v":42.308462250545809},35.184529044988196,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":39.125427148926491},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":43.949475544615986},10.78711298982612,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":6.4472116541893119},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":31.955290028228308},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z8:$BW8,0)),0)","v":0},0.44906629516575025,0.80503003053250866,0.19496996946749134,0,1,null,0.2,0,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.1,0.25,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.15,null,null,null,0.2,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B9","v":"Commercial Recreation"},{"$f":"'Dev Type Attributes'!G9","v":0.26631158455392812},{"$f":"'Dev Type Attributes'!AA9","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},10.628307411743885,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":5.9002779453862333},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z9:$BW9,0)),0)","v":0},0,0,1,0,1,null,0.15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1.9829604211014751E-2]
[{"$f":"'Dev Type Streets'!B10","v":"Commercial Services"},{"$f":"'Dev Type Attributes'!G10","v":0.28063207040552074},{"$f":"'Dev Type Attributes'!AA10","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},8.1178172040803744,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":6.2175560952605489},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z10:$BW10,0)),0)","v":0},0,0,1,0,1,null,0.15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.75,null,null,null,null,null,null,null,null,null,null,null,2.089590993339693E-2]
[{"$f":"'Dev Type Streets'!B11","v":"Commercial, Office Vertical Mixed Use"},{"$f":"'Dev Type Attributes'!G11","v":1.4628762729711127},{"$f":"'Dev Type Attributes'!AA11","v":28.468596677355087},18.5862009162859,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":24.13289092950949},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},47.083303954336522,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":7.1693905448834956},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":119.87900289714648},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z11:$BW11,0)),0)","v":0},0.49224680857893177,0.76874494842132823,0.2312550515786716,0,1,null,0.2,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.1,0.05,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B12","v":"Commercial, Office with Mixed Use"},{"$f":"'Dev Type Attributes'!G12","v":0.9675759966682218},{"$f":"'Dev Type Attributes'!AA12","v":26.895514043874115},17.559187529740782,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":27.359262457648072},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},20.757092842524866,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":7.1693905448834938},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":43.130221154922829},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z12:$BW12,0)),0)","v":0},0.63075313687479129,0.50984938382284717,0.49015061617715289,0,1,null,0.2,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.1,null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,0.65]
[{"$f":"'Dev Type Streets'!B13","v":"Development Reserve"},{"$f":"'Dev Type Attributes'!G13","v":3.1511329830409551E-2},{"$f":"'Dev Type Attributes'!AA13","v":0.10629013254786453},6.3148843454907747E-2,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":6.0068250049502947E-2},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},0.68920811467063525,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":5.9002779453862324},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z13:$BW13,0)),0)","v":0},2.1659842106119893E-2,0.99640965420307481,3.5903457969251704E-3,0,1,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,null,null,null,null,null,null,null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,2.3463387811176132E-3]
[{"$f":"'Dev Type Streets'!B14","v":"Downtown Mixed Use"},{"$f":"'Dev Type Attributes'!G14","v":6.0277562365277682},{"$f":"'Dev Type Attributes'!AA14","v":158.55137088825825},88.519780487964539,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":115.20371979599894},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},120.80166669060286,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":4.6408254638671451},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":152.57602803031935},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z14:$BW14,0)),0)","v":0},0.42502388723774176,0.82292018240113496,0.17707981759886515,0,1,null,0.5,0,null,null,null,null,0.15,0.25,null,null,0.15,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.1,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B15","v":"Family Residence"},{"$f":"'Dev Type Attributes'!G15","v":0.324374292569237},{"$f":"'Dev Type Attributes'!AA15","v":6.7685607602016802},4.3597494308357883,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":9.7760305699239094},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":3.4248508475284307},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z15:$BW15,0)),0)","v":0},0,1,0,0,1,null,0.02,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4E-3,1.4E-3,null,2.3800000000000002E-2,0.20169999999999999,0.3962,0.18459999999999999,0.16489999999999999,1.7100000000000001E-2,7.1999999999999998E-3,1.6999999999999999E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4152962961223906E-2]
[{"$f":"'Dev Type Streets'!B16","v":"General Office"},{"$f":"'Dev Type Attributes'!G16","v":1.0044595571961299},{"$f":"'Dev Type Attributes'!AA16","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},87.485377158289481,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":65.189049008339822},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z16:$BW16,0)),0)","v":0},0,0,1,0,1,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.35,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4792223171714814E-2]
[{"$f":"'Dev Type Streets'!B17","v":"Industrial Park, Research and Development"},{"$f":"'Dev Type Attributes'!G17","v":0.38744279779174701},{"$f":"'Dev Type Attributes'!AA17","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},25.887108669112372,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":5.9002779453862324},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":15.265371276964339},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":3.4585108959400959},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z17:$BW17,0)),0)","v":0},-2.0211370946362213E-16,0,1.0000000000000002,0,1,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.6,0.1,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,2.8849054191492706E-2]
[{"$f":"'Dev Type Streets'!B18","v":"Lake Austin Residence District"},{"$f":"'Dev Type Attributes'!G18","v":0.10404818973575007},{"$f":"'Dev Type Attributes'!AA18","v":1.5686199560579706},1.1654033906714028,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":9.7760305699239094},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0.70714465697445361},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z18:$BW18,0)),0)","v":0},0,1,0,0,1,null,0.02,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,null,0,0,0,2.7E-2,0.109,0.109,0.44500000000000001,0.3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7474452521035051E-3]
[{"$f":"'Dev Type Streets'!B19","v":"Lake Commercial"},{"$f":"'Dev Type Attributes'!G19","v":0.30927304210870604},{"$f":"'Dev Type Attributes'!AA19","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},9.5131206785634088,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":6.85211239500918},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z19:$BW19,0)),0)","v":0},0,0,1,0,1,null,0.02,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.25,null,null,null,null,null,null,null,null,null,null,null,2.3028521378161283E-2]
[{"$f":"'Dev Type Streets'!B20","v":"Lake Commercial with VMU"},{"$f":"'Dev Type Attributes'!G20","v":1.7430083926041355},{"$f":"'Dev Type Attributes'!AA20","v":43.054132230912131},28.249696214271459,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":21.898248564245279},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},1.233907833030675,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":4.7824267256057329},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z20:$BW20,0)),0)","v":0},0.15757474077469785,0.95836256299968137,4.1637437000318661E-2,0,1,null,0.2,0,null,null,null,null,null,null,0.2,null,0.1,0.3,0.2,null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8]
[{"$f":"'Dev Type Streets'!B21","v":"Limited Industrial Services"},{"$f":"'Dev Type Attributes'!G21","v":0.35251323835163717},{"$f":"'Dev Type Attributes'!AA21","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},22.022589415210231,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":8.3183146880815624},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":6.4350046124121869},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z21:$BW21,0)),0)","v":0},-2.0211370946362213E-16,0,1.0000000000000002,0,1,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6248193473688543E-2]
[{"$f":"'Dev Type Streets'!B22","v":"Limited Office"},{"$f":"'Dev Type Attributes'!G22","v":0.36507382923347886},{"$f":"'Dev Type Attributes'!AA22","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},52.587603724665463,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":32.353636687221204},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z22:$BW22,0)),0)","v":0},0,0,1,0,1,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,0.55000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7183457128330521E-2]
[{"$f":"'Dev Type Streets'!B23","v":"Limited Office, Commercial with MU"},{"$f":"'Dev Type Attributes'!G23","v":0.50372582399998977},{"$f":"'Dev Type Attributes'!AA23","v":9.1442938441493169},6.0729408926515003,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":11.073768077519992},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},9.2409155331251078,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":7.1693905448834956},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":14.487896699756673},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":2.7581594332407797},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z23:$BW23,0)),0)","v":0},0.38383628311344414,0.85058830335382773,0.14941169664617232,0,1,null,0.2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33,0.05,null,null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,0.65]
[{"$f":"'Dev Type Streets'!B24","v":"Limited Office, Commercial with VMU"},{"$f":"'Dev Type Attributes'!G24","v":0.66007133491621472},{"$f":"'Dev Type Attributes'!AA24","v":18.979064451570061},12.604443664718064,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":24.132890929509493},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},10.079079599087386,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":7.1693905448834956},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":14.004317188161686},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z24:$BW24,0)),0)","v":0},0.44881614097401684,0.80522375147536362,0.19477624852463649,0,1,null,0.2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B25","v":"Mobile Home Residence"},{"$f":"'Dev Type Attributes'!G25","v":0},{"$f":"'Dev Type Attributes'!AA25","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z25:$BW25,0)),0)","v":0},0,0,0,0,0,null,0.02,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Dev Type Streets'!B26","v":"Multi-Family - Highest Density"},{"$f":"'Dev Type Attributes'!G26","v":1.9380542239343574},{"$f":"'Dev Type Attributes'!AA26","v":66.370426910393604},40.973173612606416,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":33.757412598722858},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z26:$BW26,0)),0)","v":0},0,1,0,0,1,null,0.25,0,null,null,null,null,null,null,null,null,0.1,0.05,null,0.1,0.45,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[{"$f":"'Dev Type Streets'!B27","v":"Multi-Family - Low Density"},{"$f":"'Dev Type Attributes'!G27","v":0.64014689164398508},{"$f":"'Dev Type Attributes'!AA27","v":16.261075949322215},11.615676140430583,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":8.0010332888165792},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":9.7760305699239094},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":2.2181372844655911},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z27:$BW27,0)),0)","v":0},0,1,0,0,1,null,0.03,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.19,0.19,0,0,0,0,0.01,0.05,0.01,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004]
[{"$f":"'Dev Type Streets'!B28","v":"Multi-Family - Medium Density"},{"$f":"'Dev Type Attributes'!G28","v":0.83303006552022085},{"$f":"'Dev Type Attributes'!AA28","v":24.517644100962581},18.953210979641447,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":14.195897767571807},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":9.7760305699239094},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":3.1136693492943204},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z28:$BW28,0)),0)","v":0},0,1,0,0,1,null,0.05,0,null,null,null,null,null,null,null,null,null,null,0.15,null,null,null,null,0.1,0.45,0.12,0.12,0,0.01,0.01,0.01,0,0,0,0,0.03,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2027555139256958E-2]
[{"$f":"'Dev Type Streets'!B29","v":"Multi-Family - Moderate Density"},{"$f":"'Dev Type Attributes'!G29","v":1.1121904986621949},{"$f":"'Dev Type Attributes'!AA29","v":37.319449078285771},27.875206847940554,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":22.132802381251594},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":9.8249346583575505},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":3.5543687150065364},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z29:$BW29,0)),0)","v":0},0,1,0,0,1,null,0.15,0,null,null,null,null,null,null,null,null,null,0.05,0.1,null,0.05,0.05,0.1,0.1,0.35,0.04,0.05,0,0.01,0.03,0,0.03,0.01,0,0.03,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2813886720937827E-2]
[{"$f":"'Dev Type Streets'!B30","v":"Neighborhood and Community Commercial"},{"$f":"'Dev Type Attributes'!G30","v":0.32359352796029867},{"$f":"'Dev Type Attributes'!AA30","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},11.25477292580087,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":7.1693905448834956},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z30:$BW30,0)),0)","v":0},0,0,1,0,1,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,2.4094827100543462E-2]
[{"$f":"'Dev Type Streets'!B31","v":"Neighborhood Office"},{"$f":"'Dev Type Attributes'!G31","v":0.15802272094196301},{"$f":"'Dev Type Attributes'!AA31","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},21.195759651585515,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":14.004317188161686},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z31:$BW31,0)),0)","v":0},0,0,1,0,1,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1766397687413478E-2]
[{"$f":"'Dev Type Streets'!B32","v":"Neighborhood Office with MU"},{"$f":"'Dev Type Attributes'!G32","v":0.53010937315021978},{"$f":"'Dev Type Attributes'!AA32","v":15.560822875664524},10.67726902977987,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":18.755605049278525},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":12.837709524648686},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":5.0899781279981546},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":0},7.385374907975808,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":4.5761651713376947},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":16.722734891726063},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z32:$BW32,0)),0)","v":0},0.46315897320367383,0.7938341962655906,0.20616580373440929,0,1,null,0.2,0,null,null,null,null,null,null,null,0.1,null,null,null,null,null,null,null,0.04,0.08,0.05,0.2,0.23,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.28000000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65]
[{"$f":"'Dev Type Streets'!B33","v":"Neighborhood Office with VMU"},{"$f":"'Dev Type Attributes'!G33","v":0.63940606522791021},{"$f":"'Dev Type Attributes'!AA33","v":20.141605313210022},13.820434840699454,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":40.264748570202407},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":12.930348549221605},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},20.019037477483927,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":4.5761651713376947},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":54.780582741627285},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z33:$BW33,0)),0)","v":0},0.5046957785849564,0.24295742673405962,0.75704257326594027,0,1,null,0.2,0,null,null,null,null,null,null,null,0.25,null,null,null,null,null,null,null,0.02,null,0.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B34","v":"North Burnet/Gateway District"},{"$f":"'Dev Type Attributes'!G34","v":1.7783530735349713},{"$f":"'Dev Type Attributes'!AA34","v":50.875905292438652},37.404878502033547,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":44.107666462728332},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":9.3358937740211498},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":5.7527883910564022},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":0},36.792090290782632,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":8.8726398931459087},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":163.76920074793404},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z34:$BW34,0)),0)","v":0},0.43711859814866555,0.81409941891790127,0.18590058108209867,0,1.0000000000000004,null,0.2,0,null,null,null,null,null,null,null,null,null,0.1,null,null,0.1,0.35,null,null,null,0.05,null,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,0.05,0.05,0.05,null,null,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B35","v":"Rural Residence District"},{"$f":"'Dev Type Attributes'!G35","v":6.9486381049254545E-2},{"$f":"'Dev Type Attributes'!AA35","v":1.028870150839174},0.79937147039251322,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0.9514641277666338},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z35:$BW35,0)),0)","v":0},0,1,0,0,0.54999999999999993,null,0,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1739673156555865E-3]
[{"$f":"'Dev Type Streets'!B36","v":"Single Family - Large Lot"},{"$f":"'Dev Type Attributes'!G36","v":0.172710985653378},{"$f":"'Dev Type Attributes'!AA36","v":2.5835366089620244},1.9719354975400074,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":1.3140417401621196},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z36:$BW36,0)),0)","v":0},0,1,0,0,{"$f":"SUM(Z36:BW36)","v":0.99999999999999989},null,0,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.39,0.28999999999999998,0.22,0.09,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2860088283944752E-2]
[{"$f":"'Dev Type Streets'!B37","v":"Single Family - Small Lot"},{"$f":"'Dev Type Attributes'!G37","v":0.45213336991329212},{"$f":"'Dev Type Attributes'!AA37","v":11.169412374821915},7.7100752068859082,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":5.681001005631594},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z37:$BW37,0)),0)","v":0},0,1,0,0,1,null,0.02,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12,0.67,0.16,0.03,0.02,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[{"$f":"'Dev Type Streets'!B38","v":"Single Family - Standard Lot"},{"$f":"'Dev Type Attributes'!G38","v":0.29235873450634231},{"$f":"'Dev Type Attributes'!AA38","v":5.6508762825765793},{"$f":"D_HU_Gross_Acre+(D_Buildable_Acre*D_Hotel_Rooms_Acre)","v":4.0375626657585046},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":2.8741560224227207},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"D_EMP_Gross_Acre","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z38:$BW38,0)),0)","v":0},{"$f":"D_Land_Mix","v":0},{"$f":"D_Land_Mix_RES","v":1},{"$f":"D_Land_Mix_COM","v":0},{"$f":"D_Land_Mix_PUB","v":0},1,null,0.02,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.11,0.39,0.23,0.2,0.05,0.02,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1769079263316629E-2]
[{"$f":"'Dev Type Streets'!B39","v":"Urban Family Residence"},{"$f":"'Dev Type Attributes'!G39","v":0.4293162057425764},{"$f":"'Dev Type Attributes'!AA39","v":11.535689467051476},8.7405031731120797,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":9.8493867025743693},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":5.3242851487836775},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z39:$BW39,0)),0)","v":0},0,1,0,0,0.99999999999999989,null,0.02,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,7.0000000000000007E-2,0.1,0.15,0.33,0.2,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[{"$f":"'Dev Type Streets'!B40","v":"Warehouse Limited Office"},{"$f":"'Dev Type Attributes'!G40","v":0.30958613697040954},{"$f":"'Dev Type Attributes'!AA40","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},21.273602584502495,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":10.458662473983063},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":6.0264662591709195},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z40:$BW40,0)),0)","v":0},-2.0211370946362213E-16,0,1.0000000000000002,0,1,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.2,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3051834472852535E-2]
[{"$f":"'Dev Type Streets'!B41","v":"TOD - Medium Density Residential (TODMDR)"},{"$f":"'Dev Type Attributes'!G41","v":1.0604888159065471},{"$f":"'Dev Type Attributes'!AA41","v":38.163718804659545},29.502223431166609,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":25.027054997112625},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":9.6293183046229878},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":5.0899781279981546},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z41:$BW41,0)),0)","v":0},0,1,0,0,0.99999999999999989,null,null,0,null,null,null,null,null,null,null,null,null,0.1,0.15,null,null,0.1,0.05,0.05,0.2,0.2,0.1,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B42","v":"TOD – Low Density Residential (TODLDR)"},{"$f":"'Dev Type Attributes'!G42","v":0.62364015328477274},{"$f":"'Dev Type Attributes'!AA42","v":20.61709618574449},14.727285758707534,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":20.906519401370911},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":9.5559621719725296},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":6.0881307486607801},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z42:$BW42,0)),0)","v":0},0,1,0,0,1,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.15,0.15,0.05,0.3,0.1,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B43","v":"TOD – TOD Mixed Use"},{"$f":"'Dev Type Attributes'!G43","v":1.1959551396184471},{"$f":"'Dev Type Attributes'!AA43","v":34.811963636178177},19.435640084129378,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":29.510176809740461},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},24.052621950940257,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":54.780582741627285},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z43:$BW43,0)),0)","v":0},0.62665493072235146,0.45157987853969328,0.54842012146030672,0,1,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B44","v":"TOD – Corridor Mixed Use (TODCMU)"},{"$f":"'Dev Type Attributes'!G44","v":0.9446557612676505},{"$f":"'Dev Type Attributes'!AA44","v":22.125229718532005},14.517329367301436,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":18.755605049278518},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},28.267736871312994,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":54.780582741627285},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z44:$BW44,0)),0)","v":0},0.61159229608340671,0.60269736060456602,0.39730263939543409,0,1,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B45","v":"NBG – Commercial Industrial"},{"$f":"'Dev Type Attributes'!G45","v":0.37397678904225096},{"$f":"'Dev Type Attributes'!AA45","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},19.894611464822646,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":7.248140795130813},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":6.57118406349261},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z45:$BW45,0)),0)","v":0},1.0105685473181105E-16,0,0.99999999999999989,0,1,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.2,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.784637297410655E-2]
[{"$f":"'Dev Type Streets'!B46","v":"Whisper Valley PUD"},{"$f":"'Dev Type Attributes'!G46","v":0.18856494671740459},{"$f":"'Dev Type Attributes'!AA46","v":3.4013725186907511},2.9695469415451399,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":8.0010332888165792},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":10.216167365826667},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":2.621052925327279},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":0},0.66587531112490683,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":6.5862847559252931},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":14.004317188161686},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z46:$BW46,0)),0)","v":0},0.24099105480158792,0.92564709606981965,7.4352903930180458E-2,0,0.59249999999999992,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,1.4999999999999999E-2,null,null,null,0.18,0.18,0.15,null,null,null,null,null,null,null,null,null,1.9E-2,null,null,null,0.01,8.5000000000000006E-3,null,null,null,null,null,null,null,null,null,null,null,1.4040576821846956E-2]
[{"$f":"'Dev Type Streets'!B47","v":"Wildhorse Ranch PUD"},{"$f":"'Dev Type Attributes'!G47","v":0.28933262004544535},{"$f":"'Dev Type Attributes'!AA47","v":4.3648792731205397},3.9192401303430273,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":4.7235543742574269},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":43.949475544615986},10.657760073038641,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":6.5324837624542331},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":36.94096656198608},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":31.955290028228305},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z47:$BW47,0)),0)","v":0},0.30292484362135313,0.10354218206250351,0.89645781793749646,0,0.73649999999999993,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.19,0.23,null,null,null,null,null,null,null,null,null,null,0.09,7.0000000000000007E-2,null,null,null,0.05,0.05,null,null,null,6.4999999999999997E-3,null,null,null,null,null,null,null,2.1543754284843283E-2]
[{"$f":"'Dev Type Streets'!B48","v":"Waters Edge PUD"},{"$f":"'Dev Type Attributes'!G48","v":0.26119096059724323},{"$f":"'Dev Type Attributes'!AA48","v":6.8718285466398115},5.7416626393589523,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":8.0010332888165792},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":10.216167365826669},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":5.9863541635819368},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z48:$BW48,0)),0)","v":0},0,1,0,0,0.38500000000000001,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,null,0.26,null,null,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9448321712378494E-2]
[{"$f":"'Dev Type Streets'!B49","v":"Robinson Ranch PUD"},{"$f":"'Dev Type Attributes'!G49","v":0.51747559684765676},{"$f":"'Dev Type Attributes'!AA49","v":6.2404314152069231},10.560883176510488,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":8.0010332888165792},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":3.9345241517577585},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":43.949475544615986},23.973795944547259,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":6.5219969935714195},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":38.470076520241044},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":31.955290028228308},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z49:$BW49,0)),0)","v":0},0.60607535473322915,0.6163097175894694,0.38369028241053055,0,1.0000000000000002,null,null,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0,null,null,0.05,0.05,0.25,0.05,null,null,null,null,null,null,null,null,null,0.15,0.1,null,null,null,0.05,0.05,null,null,null,0.05,null,null,null,null,null,null,null,3.8531317710175483E-2]
[{"$f":"'Dev Type Streets'!B50","v":"Goodnight Ranch PUD"},{"$f":"'Dev Type Attributes'!G50","v":0.41919303659741414},{"$f":"'Dev Type Attributes'!AA50","v":9.6700279356055745},8.4423572316879731,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":8.0010332888165792},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":4.4980206286641042},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z50:$BW50,0)),0)","v":0},0,1,0,0,1,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,null,null,null,0.11,0.26,0.35,0.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1213182174044236E-2]
[{"$f":"'Dev Type Streets'!B51","v":"UNO"},{"$f":"'Dev Type Attributes'!G51","v":4.2585755770107774},{"$f":"'Dev Type Attributes'!AA51","v":136.68090190329414},91.830759139541883,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":69.518817562291616},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},10.39678463770324,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":5.2572195409214872},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":38.452068048038605},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z51:$BW51,0)),0)","v":0},0.10449609969599312,0.97557303888928459,2.4426961110715392E-2,0,1.0000000000000002,null,0.2,0,null,null,0.05,0.1,0.05,0.1,0.1,null,null,null,null,0.15,0.15,0.2,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[{"$f":"'Dev Type Streets'!B52","v":"Estancia PUD"},{"$f":"'Dev Type Attributes'!G52","v":0.28933262004544535},{"$f":"'Dev Type Attributes'!AA52","v":4.3648792731205397},3.9192401303430273,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":4.7235543742574269},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":43.949475544615986},10.657760073038641,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":6.5324837624542331},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":36.94096656198608},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":31.955290028228305},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z52:$BW52,0)),0)","v":0},0.30292484362135313,0.10354218206250351,0.89645781793749646,0,{"$f":"SUM(Z52:BW52)","v":0.73649999999999993},null,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.19,0.23,null,null,null,null,null,null,null,null,null,null,0.09,7.0000000000000007E-2,null,null,null,0.05,0.05,null,null,null,6.4999999999999997E-3,null,null,null,null,null,null,null,2.1543754284843283E-2]
[{"$f":"'Dev Type Streets'!B53","v":0},{"$f":"'Dev Type Attributes'!G53","v":0},{"$f":"'Dev Type Attributes'!AA53","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z53:$BW53,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IFERROR(SUMPRODUCT($Z53:$BW53,TRANSPOSE(B_Redev_Rate)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Dev Type Streets'!B54","v":0},{"$f":"'Dev Type Attributes'!G54","v":0},{"$f":"'Dev Type Attributes'!AA54","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z54:$BW54,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IFERROR(SUMPRODUCT($Z54:$BW54,TRANSPOSE(B_Redev_Rate)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Dev Type Streets'!B55","v":0},{"$f":"'Dev Type Attributes'!G55","v":0},{"$f":"'Dev Type Attributes'!AA55","v":0},0,{"$f":"IFERROR(('Dev Type Attributes'!T55*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_PRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_PRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Z55:$BW55,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IFERROR(SUMPRODUCT($Z55:$BW55,TRANSPOSE(B_Redev_Rate)),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Dev Type Attributes","index":5,"n_rows":66,"n_cols":195,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,179,3,179],[2,180,3,180],[2,181,3,181],[2,170,3,170],[2,171,3,171],[2,172,3,172],[2,173,3,173],[2,174,3,174],[2,175,3,175],[2,176,3,176],[2,177,3,177],[2,178,3,178],[2,161,3,161],[2,162,3,162],[2,163,3,163],[2,164,3,164],[2,165,3,165],[2,166,3,166],[2,167,3,167],[2,168,3,168],[2,169,3,169],[0,73,0,93],[0,68,0,71],[0,55,0,56],[0,60,0,67],[1,21,3,21],[0,30,0,31],[1,126,2,136],[0,115,0,125],[0,110,0,113],[1,113,3,113],[2,38,3,38],[1,39,1,45],[2,39,3,39],[2,40,3,40],[2,41,3,41],[2,42,2,44],[2,45,3,45],[2,46,3,46],[2,52,3,52],[2,49,2,51],[2,48,3,48],[0,94,0,109],[1,94,2,109],[1,62,3,62],[0,7,0,10],[1,9,3,9],[1,10,3,10],[1,20,3,20],[0,32,0,52],[1,55,3,55],[1,57,3,57],[0,53,0,54],[1,56,3,56],[0,28,0,29],[1,28,3,28],[1,29,3,29],[1,46,1,52],[2,47,3,47],[0,57,0,59],[1,2,3,2],[1,3,3,3],[1,4,3,4],[1,7,3,7],[1,6,3,6],[2,35,2,37],[1,58,3,58],[1,72,3,72],[1,66,3,66],[1,30,3,30],[1,31,3,31],[1,53,2,54],[2,32,3,32],[1,32,1,38],[2,33,3,33],[2,34,3,34],[1,67,3,67],[0,0,3,0],[0,15,0,19],[0,22,0,25],[0,26,0,27],[1,25,3,25],[1,26,3,26],[1,27,3,27],[0,11,0,14],[1,11,3,11],[1,12,3,12],[1,13,3,13],[1,14,3,14],[1,22,3,22],[1,23,3,23],[1,24,3,24],[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],[1,193,3,193],[0,192,0,194],[1,194,3,194],[1,156,3,156],[1,158,3,158],[1,192,3,192],[1,149,2,151],[1,152,2,154],[1,144,2,145],[1,159,3,159],[1,146,2,148],[1,157,3,157],[0,137,0,154],[0,155,0,159],[1,155,3,155],[1,141,2,143],[1,137,2,140],[0,160,0,181],[1,162,1,163],[1,164,1,165],[1,166,1,167],[1,168,1,171],[1,174,1,181],[2,160,3,160],[1,115,2,125],[1,59,3,59],[1,60,3,60],[1,110,2,112],[1,63,3,63],[1,64,3,64],[1,68,3,68],[1,69,3,69],[1,70,3,70],[1,71,3,71],[1,65,3,65],[1,61,3,61],[1,80,2,86],[1,73,2,79],[1,87,2,93],[1,114,3,114],[0,182,0,191],[1,182,3,182],[1,183,3,183],[1,184,3,184],[1,185,3,185],[1,186,3,186],[1,187,3,187],[1,188,3,188],[1,189,3,189],[1,191,3,191],[1,190,3,190]]}
["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,null,null,"Impervious Surface",null,null,null,"Net Density",null,"Vacant Gross Density",null,"Redev Gross Density",null,"Housing Mix Net 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,"Affordability (H + 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,null,null,null,"Land Area 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,null,"Financials",null,null,null,null,"Green Infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trip Generation",null,null,null,null,null,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 per Acre","Parking SqFt per Acre","Parking Cost per Acre","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)","Redevelopment Rate",{"$f":"'Dev Type Building Mix'!Y3","v":"Abandonment Rate"},"Green Streets Assumption (%)","Public Impervious","Building Impervious","Gross Impervious (Area-wide)","Housing Units / Net Acre","Jobs / Net Acre","Housing Units / Gross Acre","Jobs / Gross Acre","Housing Units / Gross Acre","Jobs / Gross Acre","Vacant Housing Unit Density by Type",null,null,null,null,null,null,"Redev Housing Unit Density by Type",null,null,null,null,null,null,"Housing Unit Percent by Type",null,null,null,null,null,null,"Owner / Renter Split",null,"Average Rent","Average Rental Unit Size","Average Sales Price","Average Monthly Mortgage Payment","Average Owner Unit Size","People per Acre","Households per Acre","Average HH Size","Average HH Size (Attached)","Average HH Size (Detached)","Average Number of Workers in HH","Average School Age Children per Household","Average Household Income","Average Wage","Housing Costs / Mo","Energy Costs / Mo","Total Costs / Mo","Rooms per Acre","Vacant Employee Density by Type",null,null,null,null,null,null,"Redev Employee Density by Type",null,null,null,null,null,null,"Employee Percent by Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Use Mix Simple",null,null,"Land Mix Score","Total","Building SF / Net Acre",null,null,null,null,null,null,null,null,null,null,"% Building SF / Net Acre",null,null,null,null,null,null,null,null,null,null,"Energy Use (Million BTU / Yr)",null,null,null,"Carbon Emissions (Tons / Yr)",null,null,"Landscaping Water Use (G / Day)",null,"Internal Water Consumption (G / Day)",null,null,"Waste Water (G / Day)",null,null,"Solid Waste (lbs / Day)",null,null,"Average Land Cost ($ / Acre)","Project Value per Acre","Subsidy per Acre","Property Tax Revenue ($/Acre/yr)","Sales Tax Revenue ($/acre/yr)","WATER","ENERGY","AIR QUALITY",null,"CO2",null,"OPEN SPACE/ HABITAT",null,"WATER QUALITY VOLUME",null,null,null,null,null,"WATER QUALITY",null,null,null,null,null,null,null,"EPA MXD Daily Residential Trips (per acre)","EPA MXD Daily Retail Trips (per acre)","EPA MXD Daily Office Trips (per acre)","EPA MXD Daily Education Trips (per acre)","EPA MXD Daily Other Trips (per acre)","EPA MXD Daily Residential VMT (per acre)","EPA MXD Daily Retail VMT (per acre)","EPA MXD Daily Office VMT (per acre)","EPA MXD Daily Education VMT (per acre)","EPA MXD Daily Other VMT (per acre)","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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Building Inputs'!FZ3","v":"Total Energy Savings ($/ acre)"},{"$f":"'Building Inputs'!GB3","v":"Total O3 reduction (lbs/ acre)"},{"$f":"'Building Inputs'!GG3","v":"Value of O3 Reduction per acre"},{"$f":"'Building Inputs'!GL3","v":"Annual Climate Benefit ($/ acre)"},{"$f":"'Building Inputs'!GM3","v":"Required Water Quality Volume (gal)"},{"$f":"'Building Inputs'!GN3","v":"Conventional Water Quality Volume (gal)"},"Green Roof (sf/ acre)","Biofiltration (sf/ acre)",{"$f":"'Building Inputs'!GO3","v":"Required Water Quality Volume (gal/ acre)"},{"$f":"'Building Inputs'!GP3","v":"Conventional Facility Runoff Capture (gal/ acre)"},{"$f":"'Building Inputs'!GQ3","v":"Green Infrastructure Runoff Capture (gal/ acre)"},"Remaining Water Quality Volume (gal/ acre)","% WQV Conventional","% WQV Green Infrastructure",{"$f":"'Building Inputs'!GZ3","v":"Total Suspended Solids load (lbs/ acre)"},{"$f":"'Building Inputs'!HA3","v":"Total Nitrogen load (lbs/ acre)"},{"$f":"'Building Inputs'!HB3","v":"Total Lead load (lbs/ acre)"},{"$f":"'Building Inputs'!HC3","v":"F Coli load (1,000 colonies/ acre)"},{"$f":"'Building Inputs'!HD3","v":"Total Suspended Solids removed (lbs/ acre)"},{"$f":"'Building Inputs'!HE3","v":"Total Nitrogen removed (lbs/ acre)"},{"$f":"'Building Inputs'!HF3","v":"Total Lead removed (lbs/ acre)"},{"$f":"'Building Inputs'!HG3","v":"F Coli removed (1,000 colonies/ 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,"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,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","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)","Hotel Room 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","Redev_Rate,double,20,10,Redevelopment Rate,0","Abandon_Rate,double,20,10,Abandonment Rate,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,1,HU","NetEMPDen,double,20,10,Net Job Density,1,EMP","HUDen,double,20,10,Housing Unit Density,0","EMPDen,double,20,10,Job Density,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","MH_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,2,WORKERS,HH_Den","Schl_Chldrn,double,20,10,School Age Children,2,CHLDRN,HH_Den","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","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","PkgDen,double,20,10,Commercial Parking Density,1,PKG_EMP","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","DevdPkgDen,double,20,10,Redev Commercial 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","HOTEL_per,double,20,10,Hotel / Hospitality Employee Percentage,0","Res_per_Net_Ac,double,20,10,Residential Area per Net Acre,0","MH_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,MHSqFt","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","hotel_rm_energy_use_unit,double,20,10,Hotel Room 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 ($/Yr),1","green_inf_water,double,20,10,Annual Runoff Reduction (gal),0","green_inf_energy,double,20,10,Annual Energy Savings ($),0","green_inf_air,double,20,10,Annual Pollutant Reduction (lbs),0","green_inf_airdollars,double,20,10,Annual Value of Pollutant Reduction ($),0","green_inf_co2,double,20,10,Annual CO2 Reductions (lbs),0","green_inf_co2dollars,double,20,10,Annual Climate Benefit ($),0","green_roof,double,20,10,Green Roof (sf),0","biofiltration,double,20,10,Biofiltration (sf),0","green_inf_WQV,double,20,10,Required Water Quality Volume (gal),0","conv_inf_runoff,double,20,10,Conventional Runoff Captured (gal),0","green_inf_runoff,double,20,10, Green Infastructure Runoff Captured (gal),0","remain_runoff,double,20,10, Remaining Runoff Needing Treatment (gal),1",null,null,"TSS_load,double,20,10,TSS Load (lbs),0","TN_load,double,20,10,TN load (lbs),0","TL_load,double,20,10,TL Load (lbs),0","fColi_load,double,20,10,Fcoli Load (lbs),0","TSS_removed,double,20,10,TSS Reduction (lbs),0","TN_removed,double,20,10,TN Reduction (lbs),0","TL_removed,double,20,10,TL Reduction (lbs),0","fColi_removed,double,20,10,Fcoli Reduction (lbs),0","EPA_MXD_ResTrips,double,20,10,EPA MXD Daily Res Trips,0","EPA_MXD_RetTrips,double,20,10,EPA MXD Daily Retail Trips,0","EPA_MXD_OffTrips,double,20,10,EPA MXD Daily Office Trips,0","EPA_MXD_EduTrips,double,20,10,EPA MXD Daily Education Trips,0","EPA_MXD_OtherTrips,double,20,10,EPA MXD Daily Other Trips,0","EPA_MXD_ResVMT,double,20,10,EPA MXD Daily Res VMT,0","EPA_MXD_RetVMT,double,20,10,EPA MXD Daily Retail VMT,0","EPA_MXD_OffVMT,double,20,10,EPA MXD Daily Office VMT,0","EPA_MXD_EduVMT,double,20,10,EPA MXD Daily Education VMT,0","EPA_MXD_OtherVMT,double,20,10,EPA MXD Daily Other VMT,0","Red,integer,3,0,Red,0","Green,integer,3,0,Green,0","Blue,integer,3,0,Blue,0"]
[{"$f":"'Dev Type Building Mix'!A6","v":"Central Business District"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z6:BW6)","v":61348.000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z6:BW6)","v":0.6403472420856593},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z6:BW6)","v":4.8265998519597994E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z6:BW6)","v":0.22138675939474264},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z6:BW6)","v":28.310000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z6:BW6)","v":8.2776253869700493},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":550.01642452365638},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":133428.68303762388},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":11126769.012007598},{"$f":"IF(D_Project_Value_Acre=0,0,D_Parking_Cost/D_Project_Value_Acre)","v":0.10425303355547674},{"$f":"'Dev Type Streets'!P6","v":17048.456315074694},{"$f":"'Dev Type Streets'!Q6","v":3.0431064835772847E-2},{"$f":"'Dev Type Streets'!S6","v":0.15215532417886424},{"$f":"'Dev Type Streets'!T6","v":155.80705195915698},{"$f":"'Dev Type Streets'!U6","v":0.39137870328454305},{"$f":"'Dev Type Streets'!V6","v":0},{"$f":"'Dev Type Streets'!W6","v":0.1},{"$f":"1-R6-Q6-P6","v":0.50862129671545697},{"$f":"1-(P6+Q6+R6)","v":0.50862129671545697},{"$f":"'Dev Type Building Mix'!X6","v":0.5},{"$f":"'Dev Type Building Mix'!Y6","v":0},0,{"$f":"IF(SUM(P6:R6)=0,0,((P6*(1-W6))+Q6)/SUM(P6:R6))","v":0.79649097665086865},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z6:BW6,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z6:BW6,TRANSPOSE(B_Building_Lot_Coverage))","v":0.86173400148040191},{"$f":"(Y6*T6)+(X6*(1-T6))","v":0.82967496854130451},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Acre))","v":157.68671380001896},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Acre))","v":294.43309432357165},{"$f":"D_HU_Net_Acre*D_Buildable_Acre","v":80.202820847764784},{"$f":"D_EMP_Net_Acre*D_Buildable_Acre","v":149.75494223079946},{"$f":"D_HU_Gross_Acre*D_Redev_Rate","v":40.101410423882392},{"$f":"D_EMP_Gross_Acre*D_Redev_Rate","v":74.877471115399729},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre))","v":157.68671380001896},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z6:$BW6,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z6:$BW6,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z6:$BW6,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"D_MF_Den*D_Redev_Rate","v":78.843356900009482},{"$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(D_HU_Net_Acre=0,0,D_MF_Den/D_HU_Net_Acre)","v":1},{"$f":"IF(D_HU_Net_Acre=0,0,D_TH_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_SM_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_MD_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_LRG_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_MH_Den/D_HU_Net_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Acre)),0)","v":0.30900959459626837},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Acre)),0)","v":0.69099040540373158},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre)),0)","v":2417.1296371751973},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z6:$BW6,0),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'!$Z6:$BW6),0)","v":1003.3586696508879},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z6:$BW6),0)","v":825631.51423466869},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z6:$BW6,0),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'!$Z6:$BW6),0)","v":4950.0780794206312},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z6:$BW6),0)","v":1565.8398538225031},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":295.01300194444565},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre))","v":148.22551097201779},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6),0)","v":1.9902984311529113},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z6:$BW6,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z6:$BW6,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z6:$BW6,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z6:$BW6,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9902984311529113},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z6:$BW6,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z6:$BW6,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z6:$BW6,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z6:$BW6,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6),0)","v":1.1941790586917467},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6),0)","v":137406.45646427848},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z6:$BW6)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z6:$BW6),0)","v":0},{"$f":"IFERROR(((D_Avg_Rent*D_per_Renter*D_HU_Net_Acre)+(D_Avg_Mortgage*D_per_Owner*D_HU_Net_Acre))/D_HU_Net_Acre,0)","v":3199.8350084467079},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z6:$BW6),0)","v":0},{"$f":"SUM(BR6:BS6)","v":3199.8350084467079},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":58.152331142726332},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":24.216232338227684},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":218.99768331787897},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":51.219178667465016},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z6:$BW6)","v":0},{"$f":"BV6*$U6","v":12.108116169113842},{"$f":"BW6*$U6","v":109.49884165893948},{"$f":"BX6*$U6","v":0},{"$f":"BY6*$U6","v":0},{"$f":"BZ6*$U6","v":0},{"$f":"CA6*$U6","v":25.609589333732508},{"$f":"CB6*$U6","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BV6/D_EMP_Net_Acre)","v":8.2246978363155379E-2},{"$f":"IF(D_EMP_Net_Acre=0,0,BW6/D_EMP_Net_Acre)","v":0.74379438840257606},{"$f":"IF(D_EMP_Net_Acre=0,0,BX6/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BY6/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BZ6/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CA6/D_EMP_Net_Acre)","v":0.17395863323426861},{"$f":"IF(D_EMP_Net_Acre=0,0,CB6/D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0.57316559790050192},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0.57316559790050192},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0.42683440209949797},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":8.0452013287768506E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0.23058786868237685},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":0.11332344004694528},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Lot_Size)),0)","v":2.471080082407289E-3},{"$f":"CQ6","v":0.57316559790050192},{"$f":"SUM(CZ6:DB6,DE6:DF6)","v":0.42683440209949791},{"$f":"SUM(DC6:DD6)","v":0},{"$f":"-(IF(DG6>0,DG6*LN(DG6),0)+IF(DH6>0,DH6*LN(DH6),0)+IF(DI6>0,DI6*LN(DI6),0))/LN(3)","v":0.62114927898441552},{"$f":"SUM(DL6:DV6)","v":360573.36185641529},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":199513.35212653398},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z6:$BW6,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":24216.232338227681},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":81094.349803671546},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":51219.178667465014},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":4530.2489205170868},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_MF/D_Bldg_SqFt_Acre)","v":0.55332249476039397},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_TH/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_MH/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_RET/D_Bldg_SqFt_Acre)","v":6.7160347657270594E-2},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_OFF/D_Bldg_SqFt_Acre)","v":0.22490388470783459},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_IND/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_PUB/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_EDU/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_HOTEL/D_Bldg_SqFt_Acre)","v":0.14204925844705388},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_PKG/D_Bldg_SqFt_Acre)","v":1.2564014427447048E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0.57692696074861083},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":92.524397221880974},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.41790586917467},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Acre)),0)","v":84.434999699367651},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34321.66105869579},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.660445090351899},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Acre)),0)","v":39.571310209526125},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17170.138294429387},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9854476467293667},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EMP_Acre)),0)","v":3.0145152512247937},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1124.1031240037432},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8304997.5924192779},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":106728491.56074339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":58684.119014319156},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"MAX(0,FM6-FN6-FO6)","v":58684.119014319156},{"$f":"IFERROR(FN6/FM6,)","v":0},{"$f":"IFERROR(FO6/FM6,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":193.6622234178634},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":19.865296901292364},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0.23777379691850162},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":49921.796044629533},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z6:$BW6)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":861.54613256726714},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1004.8839184008164},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":713.70009114777895},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":411.07360605970484},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z6:$BW6,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},154,5,250]
[{"$f":"'Dev Type Building Mix'!A7","v":"Commercial Highway"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z7:BW7)","v":41941.506365699999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z7:BW7)","v":0.47160807448020464},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z7:BW7)","v":0.18630750195936524},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z7:BW7)","v":0.31608442356042998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z7:BW7)","v":1.74},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z7:BW7)","v":0.69472268123368708},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":59.158711361744523},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19430.342480144551},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":851948.03807172505},0.10289621600835841,{"$f":"'Dev Type Streets'!P7","v":12810.176890944869},{"$f":"'Dev Type Streets'!Q7","v":2.2547208892878104E-2},{"$f":"'Dev Type Streets'!S7","v":0.11273604446439052},{"$f":"'Dev Type Streets'!T7","v":72.181447854455072},{"$f":"'Dev Type Streets'!U7","v":0.30955915351952223},{"$f":"'Dev Type Streets'!V7","v":0},{"$f":"'Dev Type Streets'!W7","v":0.05},0.64044084648047772,{"$f":"1-(P7+Q7+R7)","v":0.64044084648047783},{"$f":"'Dev Type Building Mix'!X7","v":0.15},{"$f":"'Dev Type Building Mix'!Y7","v":0},0,0.86094082292001717,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z7:BW7,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z7:BW7,TRANSPOSE(B_Building_Lot_Coverage))","v":0.78769249804063457},0.8140296037309882,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Acre))","v":61.368004608079978},0,39.302576818016604,0,5.8953865227024904,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z7:$BW7,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z7:$BW7,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z7:$BW7,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z7:$BW7,0),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'!$Z7:$BW7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z7:$BW7,0),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'!$Z7:$BW7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z7:$BW7,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z7:$BW7,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z7:$BW7,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z7:$BW7,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z7:$BW7,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z7:$BW7,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z7:$BW7,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z7:$BW7,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z7:$BW7)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z7:$BW7),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":8.6409035226071307},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":6.8717614401194824},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":48.213515678060411},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":6.282727489900088},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z7:$BW7)","v":0},1.0307642160179222,7.2320273517090614,0,0,0,0.94240912348501316,0,0.1119762893384791,0.78564580983153576,0,0,0,0.10237790082998521,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0.31367450780115608},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0.60255060415921269},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":8.377488803963129E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"CQ7","v":0},{"$f":"SUM(CZ7:DB7,DE7:DF7)","v":1},{"$f":"SUM(DC7:DD7)","v":0},{"$f":"-(IF(DG7>0,DG7*LN(DG7),0)+IF(DH7>0,DH7*LN(DH7),0)+IF(DI7>0,DI7*LN(DI7),0))/LN(3)","v":0},{"$f":"SUM(DL7:DV7)","v":30262.119994539415},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z7:$BW7,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6871.7614401194833},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":16152.656486055028},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":7237.7020683649016},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0.22707468747594167,0.53375825913616293,0,0,0,0.23916705338789529,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":362.07361790190845},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Acre)),0)","v":90.892843517159363},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5577.9124398025278},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Acre)),0)","v":42.751743676607454},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2623.5892029495003},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EMP_Acre)),0)","v":3.3096417811027705},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":203.10611207380884},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2637730.0464367792},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8279682.8797136722},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":40122.695619178921},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"MAX(0,FM7-FN7-FO7)","v":40122.695619178921},{"$f":"IFERROR(FN7/FM7,)","v":0},{"$f":"IFERROR(FO7/FM7,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":175.69603981063108},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":13.265813285364159},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0.19368305640000025},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":72681.591249986392},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z7:$BW7)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":295.07343623873061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":160.06887205116055},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51.329883592483732},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z7:$BW7,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,179,186]
[{"$f":"'Dev Type Building Mix'!A8","v":"Commercial Highway with VMU"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z8:BW8)","v":81608.640998700008},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z8:BW8)","v":0.69042385668831852},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z8:BW8)","v":0.13839680947874572},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z8:BW8)","v":0.17117933383293563},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z8:BW8)","v":3.25},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z8:BW8)","v":1.542405878905579},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":112.22847958315555},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34689.877911355397},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2732947.7552529844},0.17703332892394136,{"$f":"'Dev Type Streets'!P8","v":12810.176890944869},{"$f":"'Dev Type Streets'!Q8","v":2.2547208892878104E-2},{"$f":"'Dev Type Streets'!S8","v":0.11273604446439052},{"$f":"'Dev Type Streets'!T8","v":72.181447854455072},{"$f":"'Dev Type Streets'!U8","v":0.30955915351952223},{"$f":"'Dev Type Streets'!V8","v":0},{"$f":"'Dev Type Streets'!W8","v":0.1},0.59044084648047779,0.59044084648047779,{"$f":"'Dev Type Building Mix'!X8","v":0.2},{"$f":"'Dev Type Building Mix'!Y8","v":0},0,0.75583502617227349,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z8:BW8,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z8:BW8,TRANSPOSE(B_Building_Lot_Coverage))","v":0.86160319052125411},0.81828487066117184,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Acre))","v":42.308462250545809},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Acre))","v":18.269591364022922},24.980644264499606,10.78711298982612,4.9961288528999219,2.157422597965224,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre))","v":42.308462250545809},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z8:$BW8,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z8:$BW8,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z8:$BW8,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre))","v":0},8.4616924501091617,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Acre)),0)","v":0.10581843771117183},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Acre)),0)","v":0.89418156228882828},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre)),0)","v":1503.7393284697248},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z8:$BW8),0)","v":877.48265624142903},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z8:$BW8,0),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'!$Z8:$BW8),0)","v":458411.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z8:$BW8),0)","v":2748.4085556106397},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z8:$BW8,0),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'!$Z8:$BW8),0)","v":1833.6460000000002},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":70.95116202011836},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre))","v":39.769954515513064},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8),0)","v":1.7840393051604433},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z8:$BW8,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z8:$BW8,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z8:$BW8,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z8:$BW8,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.7840393051604433},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z8:$BW8,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z8:$BW8,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z8:$BW8,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z8:$BW8,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8),0)","v":1.0704235830962661},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8),0)","v":67207.668490097843},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z8:$BW8)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z8:$BW8),0)","v":0},1635.4482815529484,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z8:$BW8),0)","v":0},1635.4482815529484,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":17.281807045214261},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":5.7041363842227453},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":12.565454979800176},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z8:$BW8)","v":0},1.1408272768445491,0,0,0,0,2.5130909959600354,0,0.31222025006292792,0,0,0,0,0.68777974993707203,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0.80503003053250866},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0.80503003053250866},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0.19496996946749132},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0.108860338011774},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":8.6109631455717331E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Lot_Size)),0)","v":0},0.80503003053250866,0.19496996946749134,0,0.44906629516575025,67187.200085127013,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":47007.659564174464},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z8:$BW8,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":5704.1363842227456},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":14475.404136729803},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.6996520096776645,0,0,0,8.4899153067779787E-2,0,0,0,0,0.21544883725455574,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.7882963986660689},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":229.39096341294419},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":107.04235830962662},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Acre)),0)","v":21.230977004279101},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2926.3890091598951},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":62.441375680615529},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Acre)),0)","v":11.864369502391261},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1697.5533613695677},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.6760589577406653},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EMP_Acre)),0)","v":1.5611012503146398},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":91.983375296932437},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1089493.4222519742},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15437475.936675956},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":128960.71612908129},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},128960.71612908129,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":480.79048186983647},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":58.971549721964372},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0.64128092072375054},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":130568.83478397495},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z8:$BW8)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":263.93455294551251},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":244.93561633852471},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":102.65976718496746},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z8:$BW8,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,196,198]
[{"$f":"'Dev Type Building Mix'!A9","v":"Commercial Recreation"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z9:BW9)","v":14269},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z9:BW9)","v":0.41416442327604058},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z9:BW9)","v":0.20913784037242802},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z9:BW9)","v":0.37669773635153125},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z9:BW9)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z9:BW9)","v":0.26631158455392812},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":47.562183754993335},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16408.953395472701},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":142686.55126497999},3.6626547101509803E-2,{"$f":"'Dev Type Streets'!P9","v":1037.1056689017175},{"$f":"'Dev Type Streets'!Q9","v":6.1011958119688769E-3},{"$f":"'Dev Type Streets'!S9","v":1.2202391623937754E-2},{"$f":"'Dev Type Streets'!T9","v":3.9047653196600809},{"$f":"'Dev Type Streets'!U9","v":2.3808670084979743E-2},{"$f":"'Dev Type Streets'!V9","v":0},{"$f":"'Dev Type Streets'!W9","v":0.06},0.91619132991502017,0.91619132991502028,{"$f":"'Dev Type Building Mix'!X9","v":0.15},{"$f":"'Dev Type Building Mix'!Y9","v":0},0,0.28408361641866392,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z9:BW9,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z9:BW9,TRANSPOSE(B_Building_Lot_Coverage))","v":0.79086215962757178},0.74838972389362979,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Acre))","v":11.600532623169109},0,10.628307411743885,0,1.5942461117615827,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z9:$BW9,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z9:$BW9,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z9:$BW9,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z9:$BW9,0),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'!$Z9:$BW9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z9:$BW9,0),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'!$Z9:$BW9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z9:$BW9,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z9:$BW9,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z9:$BW9,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z9:$BW9,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z9:$BW9,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z9:$BW9,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z9:$BW9,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z9:$BW9,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z9:$BW9)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z9:$BW9),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":11.600532623169109},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z9:$BW9)","v":0},1.7400798934753663,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1,0,0,11600.532623169109,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z9:$BW9,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":11600.532623169109},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":455.50221633114825},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":788.83621837549947},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":440.82023968042614},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":58.002663115845536},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1621021.7955007358},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3895713.971331418},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":2219.4573838348419},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},2219.4573838348419,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":11.691178087291879},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0.85670479281857514},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":1.2781009953747514E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":5120.4761987555976},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z9:$BW9)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":498.12687083888147},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z9:$BW9,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,156,70]
[{"$f":"'Dev Type Building Mix'!A10","v":"Commercial Services"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z10:BW10)","v":24460.460609499998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z10:BW10)","v":0.44553936916348186},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z10:BW10)","v":0.21935338027932105},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z10:BW10)","v":0.33510725055719698},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z10:BW10)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z10:BW10)","v":0.28063207040552074},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":42.719504855220308},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14597.271834271502},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128158.51456566091},3.5067731537456022E-2,{"$f":"'Dev Type Streets'!P10","v":11832.340373538138},{"$f":"'Dev Type Streets'!Q10","v":2.7982632222028275E-2},{"$f":"'Dev Type Streets'!S10","v":0.1119305288881131},{"$f":"'Dev Type Streets'!T10","v":99.535695583871529},{"$f":"'Dev Type Streets'!U10","v":0.28592964026722101},{"$f":"'Dev Type Streets'!V10","v":0},{"$f":"'Dev Type Streets'!W10","v":0.05},0.66407035973277895,0.66407035973277906,{"$f":"'Dev Type Building Mix'!X10","v":0.15},{"$f":"'Dev Type Building Mix'!Y10","v":0},0,0.85115930835925457,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z10:BW10,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z10:BW10,TRANSPOSE(B_Building_Lot_Coverage))","v":0.78064661972067884},0.80433392184931018,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Acre))","v":12.224332986864484},0,8.1178172040803744,0,1.2176725806120561,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z10:$BW10,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z10:$BW10,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z10:$BW10,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z10:$BW10,0),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'!$Z10:$BW10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z10:$BW10,0),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'!$Z10:$BW10),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z10:$BW10,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z10:$BW10,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z10:$BW10,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z10:$BW10,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z10:$BW10,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z10:$BW10,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z10:$BW10,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z10:$BW10,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z10:$BW10)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z10:$BW10),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":12.224332986864484},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z10:$BW10)","v":0},1.8336499480296724,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1,0,0,12224.332986864485,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z10:$BW10,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":12224.332986864485},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":449.36940734080059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":831.2546431067849},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":464.52465350085038},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":61.121664934322411},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1319943.9842095789},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3654599.5120549542},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":9520.3122293350661},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},9520.3122293350661,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":46.61011630502977},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":3.5743341681853167},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":5.2261737693781958E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":25171.516423293429},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z10:$BW10)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":524.91285845596087},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z10:$BW10,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,41,55]
[{"$f":"'Dev Type Building Mix'!A11","v":"Commercial, Office Vertical Mixed Use"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z11:BW11)","v":100787.78424380002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z11:BW11)","v":0.62710022618639993},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z11:BW11)","v":0.1620532299695274},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z11:BW11)","v":0.13084654384407288},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z11:BW11)","v":2.6999999999999997},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z11:BW11)","v":1.4628762729711127},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":46.211436646293443},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":11838.08546702596},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":607123.60786084924},4.8715284337033073E-2,{"$f":"'Dev Type Streets'!P11","v":10765.123258407404},{"$f":"'Dev Type Streets'!Q11","v":3.1055754490144503E-2},{"$f":"'Dev Type Streets'!S11","v":9.3167263470433512E-2},{"$f":"'Dev Type Streets'!T11","v":131.17950696637038},{"$f":"'Dev Type Streets'!U11","v":0.24713322448134536},{"$f":"'Dev Type Streets'!V11","v":0},{"$f":"'Dev Type Streets'!W11","v":0.1},0.65286677551865469,0.65286677551865457,{"$f":"'Dev Type Building Mix'!X11","v":0.2},{"$f":"'Dev Type Building Mix'!Y11","v":0.5},0,0.71192616278833343,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z11:BW11,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z11:BW11,TRANSPOSE(B_Building_Lot_Coverage))","v":0.75794677003047284},0.74197148824591941,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Acre))","v":28.468596677355087},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Acre))","v":72.117782248809192},18.5862009162859,47.083303954336522,3.7172401832571804,9.4166607908673043,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre))","v":28.468596677355087},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z11:$BW11,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z11:$BW11,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z11:$BW11,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre))","v":0},5.6937193354710178,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Acre)),0)","v":0.16577030311426519},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Acre)),0)","v":0.83422969688573478},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999999},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z11:$BW11,0),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'!$Z11:$BW11),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z11:$BW11),0)","v":350000},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z11:$BW11,0),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'!$Z11:$BW11),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z11:$BW11),0)","v":1749.9999999999998},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":53.182919519766543},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre))","v":26.760480876713782},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11),0)","v":1.98736785653373},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z11:$BW11,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z11:$BW11,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z11:$BW11,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z11:$BW11,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.98736785653373},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z11:$BW11,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z11:$BW11,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z11:$BW11,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z11:$BW11,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11),0)","v":1.1924207139202381},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11),0)","v":82155.555509296537},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z11:$BW11)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z11:$BW11),0)","v":0},2000.3724488087034,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z11:$BW11),0)","v":0},2000.3724488087034,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":1.409573407795061},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":70.708208841014127},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z11:$BW11)","v":0},0.28191468155901223,14.141641768202826,0,0,0,0,0,1.9545434757435792E-2,0.98045456524256414,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0.76874494842132823},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0.76874494842132823},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0.2312550515786716},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":5.4604675408751711E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0.17665037616991988},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Lot_Size)),0)","v":0},0.76874494842132823,0.2312550515786716,0,0.49224680857893177,63722.890450621664,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":35852.098618558943},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z11:$BW11,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1409.573407795061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":26461.218424267656},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.56262511579477759,0,0,0,2.2120362052429617E-2,0.41525452215279268,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.6149463448717452},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":245.70562313617026},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.24207139202382},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Acre)),0)","v":105.25727347921745},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9299.0369295188684},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.557874978680559},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Acre)),0)","v":48.785000217668212},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4514.666906413333},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9810517848005951},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EMP_Acre)),0)","v":3.5293181521361539},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":297.22949299855742},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3803123.1326371306},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12462692.481901772},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":188404.64705833135},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},188404.64705833135,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":695.51596405513749},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":60.158049203919909},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0.81133869164878847},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":335238.44376374414},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z11:$BW11)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":173.75544017697158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.527082130719926},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":234.75125335216691},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z11:$BW11,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,20,36]
[{"$f":"'Dev Type Building Mix'!A12","v":"Commercial, Office with Mixed Use"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z12:BW12)","v":104121.9263657},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z12:BW12)","v":0.51014264526255526},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z12:BW12)","v":0.19560645993905473},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z12:BW12)","v":0.20425089479838993},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z12:BW12)","v":2.2999999999999998},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z12:BW12)","v":0.9675759966682218},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":49.620652507624037},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14122.025708338542},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":552813.91119213554},7.7745975447043786E-2,{"$f":"'Dev Type Streets'!P12","v":10765.123258407404},{"$f":"'Dev Type Streets'!Q12","v":3.1055754490144503E-2},{"$f":"'Dev Type Streets'!S12","v":9.3167263470433512E-2},{"$f":"'Dev Type Streets'!T12","v":131.17950696637038},{"$f":"'Dev Type Streets'!U12","v":0.24713322448134536},{"$f":"'Dev Type Streets'!V12","v":0},{"$f":"'Dev Type Streets'!W12","v":0.1},0.65286677551865469,0.65286677551865457,{"$f":"'Dev Type Building Mix'!X12","v":0.2},{"$f":"'Dev Type Building Mix'!Y12","v":0.5},0,0.71192616278833343,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z12:BW12,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z12:BW12,TRANSPOSE(B_Building_Lot_Coverage))","v":0.71439354006094513},0.71353703143229141,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Acre))","v":26.895514043874115},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Acre))","v":31.793765008235997},17.559187529740782,20.757092842524866,3.5118375059481566,4.1514185685049734,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre))","v":26.895514043874115},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z12:$BW12,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z12:$BW12,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z12:$BW12,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre))","v":0},5.3791028087748236,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Acre)),0)","v":0.11697732424186678},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Acre)),0)","v":0.8830226757581332},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999999},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z12:$BW12),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z12:$BW12,0),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'!$Z12:$BW12),0)","v":350000.00000000006},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z12:$BW12),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z12:$BW12,0),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'!$Z12:$BW12),0)","v":1750},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":50.225524168822318},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre))","v":25.281783201241669},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12),0)","v":1.9866290193626683},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z12:$BW12,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z12:$BW12,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z12:$BW12,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z12:$BW12,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9866290193626683},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z12:$BW12,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z12:$BW12,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z12:$BW12,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z12:$BW12,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12),0)","v":1.1919774116176007},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12),0)","v":81296.069653053943},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z12:$BW12)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z12:$BW12),0)","v":0},1994.6373787677921,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z12:$BW12),0)","v":0},1994.6373787677921,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":2.1143601116925912},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":29.679404896543407},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z12:$BW12)","v":0},0.42287202233851828,5.9358809793086813,0,0,0,0,0,6.6502350732757759E-2,0.93349764926724221,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0.50984938382284717},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0.50984938382284717},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0.49015061617715289},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":7.9284226232097924E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0.41086638994505498},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Lot_Size)),0)","v":0},0.50984938382284717,0.49015061617715289,0,0.63075313687479129,42147.61041486774,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":32613.399079039293},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z12:$BW12,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":2114.3601116925915},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":7419.8512241358512},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.77378999089198153,0,0,0,5.0165598734554652E-2,0.17604441037346374,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.5818389760660576},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":307.45431379520608},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.19774116176009},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Acre)),0)","v":103.47291067215519},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4903.5242492611433},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.532015677693394},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Acre)),0)","v":48.268474141939656},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2475.9795157105391},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9799435290440024},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EMP_Acre)),0)","v":3.5997535260991365},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":154.79298876217604},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":972178.35203576332},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7110514.8274675831},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":173560.68238181068},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},173560.68238181068,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":677.12851768724511},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":55.144414286642409},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0.77053567538586576},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":311345.50801036827},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z12:$BW12)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":167.33962316987683},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":90.790623196079878},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":98.535624256524102},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z12:$BW12,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,20,36]
[{"$f":"'Dev Type Building Mix'!A13","v":"Development Reserve"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z13:BW13)","v":397426.9},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z13:BW13)","v":4.8646325846147379E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z13:BW13)","v":0.91232287494633368},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z13:BW13)","v":3.903079920751891E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z13:BW13)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z13:BW13)","v":3.1511329830409551E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5.0750887731429275},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1723.8016429346048},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16769.652860722541},3.7215737117934307E-2,{"$f":"'Dev Type Streets'!P13","v":8968.2352941176468},{"$f":"'Dev Type Streets'!Q13","v":3.245404411764706E-2},{"$f":"'Dev Type Streets'!S13","v":6.490808823529412E-2},{"$f":"'Dev Type Streets'!T13","v":102.49411764705883},{"$f":"'Dev Type Streets'!U13","v":0.20588235294117646},{"$f":"'Dev Type Streets'!V13","v":0},{"$f":"'Dev Type Streets'!W13","v":0.2},0.59411764705882364,0.59411764705882353,{"$f":"'Dev Type Building Mix'!X13","v":0},{"$f":"'Dev Type Building Mix'!Y13","v":0},0,0.50724637681159412,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z13:BW13,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z13:BW13,TRANSPOSE(B_Building_Lot_Coverage))","v":8.7677125053666288E-2},0.25797288017894288,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Acre))","v":0.10629013254786453},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Acre))","v":1.1600532623169109},6.3148843454907747E-2,0.68920811467063525,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre)))","v":0.10629013254786453},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z13:$BW13,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z13:$BW13,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z13:$BW13,0),0),TRANSPOSE(B_HU_Acre)))","v":0.10629013254786453},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,1,0,0,1,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z13:$BW13,0),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'!$Z13:$BW13),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z13:$BW13),0)","v":717788.85280151945},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z13:$BW13,0),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'!$Z13:$BW13),0)","v":4303.5068364594736},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z13:$BW13),0)","v":2000},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0.27979090684988661},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre))","v":9.7786921944035377E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13),0)","v":2.8612303290414878},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z13:$BW13,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z13:$BW13,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z13:$BW13,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z13:$BW13,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z13:$BW13,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z13:$BW13,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z13:$BW13,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z13:$BW13,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.8612303290414878},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13),0)","v":1.7167381974248923},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13),0)","v":0.50819999999999999},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13),0)","v":198623.3924519757},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z13:$BW13)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z13:$BW13),0)","v":0},4303.5068364594736,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z13:$BW13),0)","v":0},4303.5068364594736,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":1.1600532623169109},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z13:$BW13)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0.99640965420307481},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0.99640965420307481},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0.99640965420307481},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":3.5903457969251704E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":3.5903457969251704E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Lot_Size)),0)","v":0},0.99640965420307481,3.5903457969251704E-3,0,2.1659842106119893E-2,1372.6335274126402,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":212.58026509572909},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z13:$BW13,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1160.0532623169111},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0.15487037206240653,0,0.84512962793759339,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":456.43888888888881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":94.065171633114829},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":286.12303290414877},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":89.512635092336396},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":200.28612303290413},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51.522333246393131},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":8.5836909871244629},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6.1191367092281475},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":193287.17955007358},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":450606.49497766432},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":498888.61240505025},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},498888.61240505025,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":72439.609234533651},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":1096.1735733704606},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":2.0659423713292844},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":1317308.2176018064},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z13:$BW13)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0.99250135619195978},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":49.81268708388815},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z13:$BW13,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,194,19]
[{"$f":"'Dev Type Building Mix'!A14","v":"Downtown Mixed Use"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z14:BW14)","v":55547.899999999994},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z14:BW14)","v":0.85584670787302775},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z14:BW14)","v":1.6113369827259711E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z14:BW14)","v":9.803992229971259E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z14:BW14)","v":15.850000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z14:BW14)","v":6.0277562365277682},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":377.44986871805344},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":90549.913990982139},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8929612.1761939265},0.11762501134785637,{"$f":"'Dev Type Streets'!P14","v":14884.300861143227},{"$f":"'Dev Type Streets'!Q14","v":2.71550181239174E-2},{"$f":"'Dev Type Streets'!S14","v":0.13577509061958701},{"$f":"'Dev Type Streets'!T14","v":114.7027965554271},{"$f":"'Dev Type Streets'!U14","v":0.34169653032927516},{"$f":"'Dev Type Streets'!V14","v":0},{"$f":"'Dev Type Streets'!W14","v":0.1},{"$f":"1-R14-Q14-P14","v":0.55830346967072486},{"$f":"1-(P14+Q14+R14)","v":0.55830346967072486},{"$f":"'Dev Type Building Mix'!X14","v":0.5},{"$f":"'Dev Type Building Mix'!Y14","v":0},0,0.77360021387206246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z14:BW14,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z14:BW14,TRANSPOSE(B_Building_Lot_Coverage))","v":0.95388663017274034},0.8742547456272316,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Acre))","v":158.55137088825825},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Acre))","v":216.37276723687393},88.519780487964539,120.80166669060286,44.259890243982269,60.400833345301429,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre))","v":158.55137088825825},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z14:$BW14,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z14:$BW14,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z14:$BW14,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre))","v":0},79.275685444129124,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Acre)),0)","v":7.7520732532240511E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Acre)),0)","v":0.92247926746775943},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre)),0)","v":2604.1993040885159},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z14:$BW14),0)","v":1014.2767539350159},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z14:$BW14,0),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'!$Z14:$BW14),0)","v":453720},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z14:$BW14),0)","v":2720.2806427230976},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z14:$BW14,0),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'!$Z14:$BW14),0)","v":1194},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":297.74602654825736},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre))","v":149.03828863496275},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14),0)","v":1.997782108713837},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z14:$BW14,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z14:$BW14,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z14:$BW14,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z14:$BW14,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.997782108713837},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z14:$BW14,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z14:$BW14,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z14:$BW14,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z14:$BW14,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14),0)","v":1.198669265228302},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14),0)","v":105825.63226043266},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z14:$BW14)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z14:$BW14),0)","v":0},2613.1980144927916,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z14:$BW14),0)","v":0},2613.1980144927916,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":6.3870267440342472},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":209.98574049283965},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z14:$BW14)","v":0},3.1935133720171236,104.99287024641983,0,0,0,0,0,2.9518625775313279E-2,0.97048137422468661,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0.82292018240113496},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0.82292018240113496},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0.17707981759886515},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":1.3920143084378929E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0.16315967451448624},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Lot_Size)),0)","v":0},0.82292018240113496,0.17707981759886515,0,0.42502388723774176,262569.06166314951,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":177068.51800628021},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z14:$BW14,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6387.0267440342468},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":79113.516912835068},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.67436931405666467,0,0,0,2.4325130704957842E-2,0.3013055552383776,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0.22134731025760296},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":35.094919483771633},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.86692652283021},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Acre)),0)","v":104.8782922205381},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":32205.88856413083},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.922373804984275},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Acre)),0)","v":48.675295116471545},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16081.306281511481},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.996673163070755},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EMP_Acre)),0)","v":3.5442779386629697},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1004.7122817774973},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6227696.7074864339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":75915930.411994487},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":75680.476354896062},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},75680.476354896062,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":222.19594948078156},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":37.667630908324099},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0.34587800561827159},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":13028.228202378985},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z14:$BW14)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":960.78778505378318},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":269.31800354979765},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":689.03420978897884},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z14:$BW14,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},113,21,217]
[{"$f":"'Dev Type Building Mix'!A15","v":"Family Residence"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z15:BW15)","v":7220.0576000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z15:BW15)","v":0.3348172596187014},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z15:BW15)","v":0.59377640588723035},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z15:BW15)","v":7.1406334494068177E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z15:BW15)","v":1.2255},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z15:BW15)","v":0.324374292569237},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16.885340767313576},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4387.4055666243758},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":134148.62158296772},6.0105783024985697E-2,{"$f":"'Dev Type Streets'!P15","v":7847.2058823529424},{"$f":"'Dev Type Streets'!Q15","v":2.8397288602941179E-2},{"$f":"'Dev Type Streets'!S15","v":5.6794577205882359E-2},{"$f":"'Dev Type Streets'!T15","v":76.870588235294122},{"$f":"'Dev Type Streets'!U15","v":0.20588235294117646},{"$f":"'Dev Type Streets'!V15","v":0},{"$f":"'Dev Type Streets'!W15","v":0.15},0.64411764705882346,0.64411764705882357,{"$f":"'Dev Type Building Mix'!X15","v":0.02},{"$f":"'Dev Type Building Mix'!Y15","v":0},0,0.57851239669421495,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z15:BW15,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z15:BW15,TRANSPOSE(B_Building_Lot_Coverage))","v":0.40622359411276959},0.46753813856087217,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Acre))","v":6.7685607602016802},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Acre))","v":0},4.3597494308357883,0,8.7194988616715763E-2,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre))","v":5.3817812530764772E-2},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre)))","v":6.7147429476709153},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z15:$BW15,0),0),TRANSPOSE(B_HU_Acre)))","v":2.8061087434443155},{"$f":"(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'!$Z15:$BW15,0),0),0),TRANSPOSE(B_HU_Acre)))","v":3.8698501880263199},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z15:$BW15,0),0),TRANSPOSE(B_HU_Acre)))","v":3.8784016200279443E-2},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre))","v":0},0,1.0763562506152955E-3,0.13429485895341831,5.6122174868886314E-2,7.7397003760526398E-2,7.7568032400558891E-4,0,0,7.9511456626358452E-3,0.99204885433736412,0.41457982617869016,0.5717390040701964,5.7300240884775346E-3,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z15:$BW15,0),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'!$Z15:$BW15),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z15:$BW15),0)","v":412817.56365891959},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z15:$BW15,0),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'!$Z15:$BW15),0)","v":2475.0498708398773},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z15:$BW15),0)","v":2087.5551959874774},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":17.311572577684963},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre))","v":6.2281522556361608},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15),0)","v":2.7795679789328962},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z15:$BW15,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z15:$BW15,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z15:$BW15,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z15:$BW15,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0420410345794355},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z15:$BW15,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z15:$BW15,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z15:$BW15,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z15:$BW15,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.7856076678080219},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15),0)","v":1.6677407873597381},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15),0)","v":0.39800177413902821},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15),0)","v":114228.43706335675},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z15:$BW15)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z15:$BW15),0)","v":0},2475.0498708398773,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z15:$BW15),0)","v":0},2475.0498708398773,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z15:$BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":8.361927749717675E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0.99163807225028233},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0.11998519236190026},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0.76320499160560717},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0.10844788828277492},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,14129.744184315965,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":68.008341765895892},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":14061.73584255007},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z15:$BW15,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,4.8131332654546746E-3,0.99518686673454537,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":187.55862879154512},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1269.8960292223881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":277.9485733191521},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":676.55540009355821},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":194.56544019463158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":473.49857728750794},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":8.3385531243228996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":20.290648484274559},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":276305.99837283947},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2231875.450773227},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":380.65364703244313},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},380.65364703244313,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":37.671534266327114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0.60115621932803509},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":1.6149267253921977E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":697.72351267812508},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z15:$BW15)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":63.286837659703579},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z15:$BW15,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},249,255,79]
[{"$f":"'Dev Type Building Mix'!A16","v":"General Office"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z16:BW16)","v":64963.1},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z16:BW16)","v":0.40583542326093386},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z16:BW16)","v":0.17347906972574628},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z16:BW16)","v":0.3506855070133198},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z16:BW16)","v":2.5},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z16:BW16)","v":1.0044595571961299},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":43.246247726333245},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16493.931733843499},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":215788.5355159404},1.8555341437886341E-2,{"$f":"'Dev Type Streets'!P16","v":8997.1570643752639},{"$f":"'Dev Type Streets'!Q16","v":2.760071841104381E-2},{"$f":"'Dev Type Streets'!S16","v":8.2802155233131433E-2},{"$f":"'Dev Type Streets'!T16","v":98.177208057472882},{"$f":"'Dev Type Streets'!U16","v":0.21741716360676777},{"$f":"'Dev Type Streets'!V16","v":0},{"$f":"'Dev Type Streets'!W16","v":0.1},0.68258283639323225,0.68258283639323225,{"$f":"'Dev Type Building Mix'!X16","v":0.1},{"$f":"'Dev Type Building Mix'!Y16","v":0},0,0.68495717476738283,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z16:BW16,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z16:BW16,TRANSPOSE(B_Building_Lot_Coverage))","v":0.75652093027425371},0.73380536598421453,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Acre))","v":128.16814677111165},0,87.485377158289481,0,8.7485377158289488,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z16:$BW16,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z16:$BW16,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z16:$BW16,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z16:$BW16,0),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'!$Z16:$BW16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z16:$BW16,0),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'!$Z16:$BW16),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z16:$BW16,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z16:$BW16,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z16:$BW16,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z16:$BW16,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z16:$BW16,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z16:$BW16,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z16:$BW16,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z16:$BW16,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z16:$BW16)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z16:$BW16),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":128.16814677111165},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z16:$BW16)","v":0},0,12.816814677111166,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1,0,0,43754.258311463411,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z16:$BW16,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":43754.258311463411},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":306.0207296521491},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Acre)),0)","v":106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":13585.823557737836},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Acre)),0)","v":49.000000000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6280.2391917844716},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":448.58851369889089},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5207668.2329686349},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":11629456.468817268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":86841.881942673775},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},86841.881942673775,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":386.01138772141866},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":26.933579743651627},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0.41353538341981183},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":155051.8112674389},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z16:$BW16)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":425.51824728009075},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z16:$BW16,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},41,191,255]
[{"$f":"'Dev Type Building Mix'!A17","v":"Industrial Park, Research and Development"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z17:BW17)","v":56930.9},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z17:BW17)","v":0.45123101346710404},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z17:BW17)","v":0.10952670391535235},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z17:BW17)","v":0.41924228261754354},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z17:BW17)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z17:BW17)","v":0.38744279779174701},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":54.605516600625762},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18262.193830820197},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":163816.54980187726},4.9180129820383216E-2,{"$f":"'Dev Type Streets'!P17","v":6069.2209898990122},{"$f":"'Dev Type Streets'!Q17","v":1.5634736873788378E-2},{"$f":"'Dev Type Streets'!S17","v":4.6904210621365135E-2},{"$f":"'Dev Type Streets'!T17","v":21.754724700431751},{"$f":"'Dev Type Streets'!U17","v":0.16391781423591564},{"$f":"'Dev Type Streets'!V17","v":0},{"$f":"'Dev Type Streets'!W17","v":0.05},0.78608218576408428,0.78608218576408428,{"$f":"'Dev Type Building Mix'!X17","v":0.1},{"$f":"'Dev Type Building Mix'!Y17","v":0},0,0.76626537542657225,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z17:BW17,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z17:BW17,TRANSPOSE(B_Building_Lot_Coverage))","v":0.87047329608464752},0.84818136547140233,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Acre))","v":32.931809342492215},0,25.887108669112372,0,2.5887108669112373,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z17:$BW17,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z17:$BW17,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z17:$BW17,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z17:$BW17,0),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'!$Z17:$BW17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z17:$BW17,0),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'!$Z17:$BW17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z17:$BW17,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z17:$BW17,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z17:$BW17,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z17:$BW17,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z17:$BW17,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z17:$BW17,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z17:$BW17,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z17:$BW17,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z17:$BW17)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z17:$BW17),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":1.1600532623169109},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":27.011912867175823},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":4.7598432129994883},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z17:$BW17)","v":0},0.11600532623169109,2.7011912867175827,0.47598432129994883,0,0,0,0,3.5225919421927522E-2,0.82023773993863447,0.14453634063943821,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":2.5063717594487354E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0.19151139363684749},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0.78342488876866534},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1.0000000000000002,0,-2.0211370946362213E-16,16877.0082718085,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z17:$BW17,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1160.0532623169111},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":6752.9782167939547},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":8963.9767926976347},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,6.8735716877894412E-2,0.40012886810479248,0.53113541501731321,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":230.05496112763745},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Acre)),0)","v":108.56389625923161},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3575.2055330871194},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Acre)),0)","v":48.612514886358809},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1600.8980718966329},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EMP_Acre)),0)","v":4.3477887526498016},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143.18055026369535},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":964468.2829074515},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3330949.9263253631},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":195861.81993015399},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},195861.81993015399,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":4360.6793484518712},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0.22710947159775041},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":2.3264023778916241},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":200010.78031216693},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z17:$BW17)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":49.81268708388815},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":89.679550719023737},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.749453006516909},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z17:$BW17,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},41,155,255]
[{"$f":"'Dev Type Building Mix'!A18","v":"Lake Austin Residence District"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z18:BW18)","v":48502.7},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z18:BW18)","v":0.12936954109608767},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z18:BW18)","v":0.85705026368159221},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z18:BW18)","v":1.358019522232023E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z18:BW18)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z18:BW18)","v":0.10404818973575007},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4.0119498783314951},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1033.1675652334975},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":40910.628261674792},5.2799314529232019E-2,{"$f":"'Dev Type Streets'!P18","v":5814.9995258416311},{"$f":"'Dev Type Streets'!Q18","v":1.9211316579737629E-2},{"$f":"'Dev Type Streets'!S18","v":5.7633949739212889E-2},{"$f":"'Dev Type Streets'!T18","v":41.125082977714555},{"$f":"'Dev Type Streets'!U18","v":0.15705178863073599},{"$f":"'Dev Type Streets'!V18","v":0},{"$f":"'Dev Type Streets'!W18","v":0.1},0.74294821136926403,0.74294821136926403,{"$f":"'Dev Type Building Mix'!X18","v":0.02},{"$f":"'Dev Type Building Mix'!Y18","v":0},0,0.61097333524625452,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z18:BW18,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z18:BW18,TRANSPOSE(B_Building_Lot_Coverage))","v":0.14294973631840791},0.26325603954420507,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Acre))","v":1.5686199560579706},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Acre))","v":0},1.1654033906714028,0,2.3308067813428056E-2,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre))","v":0.19220647332415991},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre)))","v":1.3764134827338108},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z18:$BW18,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z18:$BW18,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.65295820054920506},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z18:$BW18,0),0),TRANSPOSE(B_HU_Acre)))","v":0.72345528218460564},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre))","v":0},0,3.8441294664831984E-3,2.7528269654676217E-2,0,1.3059164010984101E-2,1.4469105643692113E-2,0,0,0.12253221220466014,0.87746778779533996,0,0.41626284175940581,0.46120494603593409,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z18:$BW18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z18:$BW18,0),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'!$Z18:$BW18),0)","v":627320.86211750074},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z18:$BW18),0)","v":3761.1055232182898},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z18:$BW18,0),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'!$Z18:$BW18),0)","v":2889.3800103622898},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":4.1678451076466665},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre))","v":1.4469744890398162},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18),0)","v":2.880386032522499},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z18:$BW18,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z18:$BW18,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z18:$BW18,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z18:$BW18,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0420410345794355},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z18:$BW18,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z18:$BW18,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z18:$BW18,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z18:$BW18,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9999999999999996},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18),0)","v":1.728231619513499},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18),0)","v":0.46910528449643579},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18),0)","v":173360.56153723356},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z18:$BW18)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z18:$BW18),0)","v":0},3761.1055232182898,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z18:$BW18),0)","v":0},3761.1055232182898,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z18:$BW18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":4.4455257130015446E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0.9955544742869985},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":2.6948602861284011E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0.96860587142571453},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,4532.3391448892726,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":242.88693487819955},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":4289.4522100110735},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z18:$BW18,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,5.3589752909837335E-2,0.94641024709016275,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":412.8889182761103},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":650.97664179850744},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":310.13944990042563},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":167.48697178300597},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":223.79595274697667},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":120.42837310126686},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.7507393514580176},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5.2371086770343576},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":153586.9859797571},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":774832.56414294685},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":9251.100500321194},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},9251.100500321194,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":1254.0369572395866},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":19.146550681264159},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":3.8680421969122865E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":22819.034686107039},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z18:$BW18)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.139510373857073},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z18:$BW18,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},242,255,61]
[{"$f":"'Dev Type Building Mix'!A19","v":"Lake Commercial"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z19:BW19)","v":44843.381828500002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z19:BW19)","v":0.50828926093836446},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z19:BW19)","v":0.23978446009310708},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z19:BW19)","v":0.25192627896852848},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z19:BW19)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z19:BW19)","v":0.30927304210870604},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":33.034147055674254},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10973.908711869099},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":99102.441167022742},3.1239238369569575E-2,{"$f":"'Dev Type Streets'!P19","v":10622.381852551984},{"$f":"'Dev Type Streets'!Q19","v":2.495274102079395E-2},{"$f":"'Dev Type Streets'!S19","v":0.12476370510396975},{"$f":"'Dev Type Streets'!T19","v":84.320302457466923},{"$f":"'Dev Type Streets'!U19","v":0.24385633270321361},{"$f":"'Dev Type Streets'!V19","v":0},{"$f":"'Dev Type Streets'!W19","v":0.05},0.70614366729678635,0.70614366729678646,{"$f":"'Dev Type Building Mix'!X19","v":0.02},{"$f":"'Dev Type Building Mix'!Y19","v":0},0,0.82984882598906407,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z19:BW19,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z19:BW19,TRANSPOSE(B_Building_Lot_Coverage))","v":0.76021553990689295},0.78067772198907348,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Acre))","v":13.471933714255234},0,9.5131206785634088,0,0.19026241357126819,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z19:$BW19,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z19:$BW19,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z19:$BW19,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z19:$BW19,0),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'!$Z19:$BW19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z19:$BW19,0),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'!$Z19:$BW19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z19:$BW19,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z19:$BW19,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z19:$BW19,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z19:$BW19,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z19:$BW19,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z19:$BW19,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z19:$BW19,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z19:$BW19,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z19:$BW19)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z19:$BW19),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":13.471933714255234},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z19:$BW19)","v":0},0.26943867428510471,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1,0,0,13471.933714255234,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z19:$BW19,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":13471.933714255234},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":437.10378936010522},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":916.09149256935598},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":511.93348114169891},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":67.35966857127616},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":717788.36162726535},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3172370.5935020274},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":24122.021920335515},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},24122.021920335515,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":116.44799274050555},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":9.0095929189188002},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0.13122319317385084},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":65273.596872369089},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z19:$BW19)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":578.48483369011979},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z19:$BW19,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,79,97]
[{"$f":"'Dev Type Building Mix'!A20","v":"Lake Commercial with VMU"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z20:BW20)","v":120862.39999999999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z20:BW20)","v":0.74258303186458119},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z20:BW20)","v":0.17144124391655469},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z20:BW20)","v":8.5975724218864041E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z20:BW20)","v":5.6},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z20:BW20)","v":1.7430083926041355},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":99.24382763163382},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34544.287696263455},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3424197.8596782316},0.168797666441035,{"$f":"'Dev Type Streets'!P20","v":10622.381852551984},{"$f":"'Dev Type Streets'!Q20","v":2.495274102079395E-2},{"$f":"'Dev Type Streets'!S20","v":0.12476370510396975},{"$f":"'Dev Type Streets'!T20","v":84.320302457466923},{"$f":"'Dev Type Streets'!U20","v":0.24385633270321361},{"$f":"'Dev Type Streets'!V20","v":0},{"$f":"'Dev Type Streets'!W20","v":0.1},0.65614366729678641,0.65614366729678641,{"$f":"'Dev Type Building Mix'!X20","v":0.2},{"$f":"'Dev Type Building Mix'!Y20","v":0},0,0.70918086860912599,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z20:BW20,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z20:BW20,TRANSPOSE(B_Building_Lot_Coverage))","v":0.8285587560834452},0.7875099134906689,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Acre))","v":43.054132230912131},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Acre))","v":1.8805452136941143},28.249696214271459,1.233907833030675,5.6499392428542921,0.24678156660613501,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre))","v":43.054132230912131},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z20:$BW20,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z20:$BW20,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z20:$BW20,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre))","v":0},8.6108264461824273,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Acre)),0)","v":0.77157394177860905},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Acre)),0)","v":0.22842605822139095},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre)),0)","v":5552.9115646258497},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z20:$BW20),0)","v":2776.4557823129248},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z20:$BW20,0),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'!$Z20:$BW20),0)","v":335658.80428818864},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z20:$BW20),0)","v":2012.4441238313061},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z20:$BW20,0),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'!$Z20:$BW20),0)","v":1233.021520224758},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":80.941768594114805},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre))","v":40.470884297057403},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20),0)","v":2},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z20:$BW20,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z20:$BW20,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z20:$BW20,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z20:$BW20,0)),TRANSPOSE(B_HH_Acre)),0)","v":2},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z20:$BW20,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z20:$BW20,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z20:$BW20,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z20:$BW20,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20),0)","v":1.2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20),0)","v":122402.54702516545},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z20:$BW20)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z20:$BW20),0)","v":0},2821.1791455931798,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z20:$BW20),0)","v":0},2821.1791455931798,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":1.8805452136941143},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z20:$BW20)","v":0},0.3761090427388229,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0.95836256299968137},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0.95836256299968137},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":4.1637437000318661E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":4.1637437000318661E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Lot_Size)),0)","v":0},0.95836256299968137,4.1637437000318661E-2,0,0.15757474077469785,75925.44558183616,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":74044.900368142044},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z20:$BW20,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1880.5452136941144},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.97523168683063999,0,0,0,2.4768313169359946E-2,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":4.4768829740249254},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":192.74831154598829},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":120},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2711.1250083859277},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":70},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1578.355346202301},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":73.983924414838768},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2594165.2731270967},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":20285812.783285037},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":430354.32722423022},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},430354.32722423022,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":1600.2392327191656},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":205.99676028360048},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":2.1636073751117597},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":221475.25521171279},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z20:$BW20)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":196.0251912357453},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":74.478142580369393},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z20:$BW20,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,61,81]
[{"$f":"'Dev Type Building Mix'!A21","v":"Limited Industrial Services"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z21:BW21)","v":267205.59999999998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z21:BW21)","v":0.37989089072047533},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z21:BW21)","v":0.10061291987810952},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z21:BW21)","v":0.39949618940141507},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z21:BW21)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z21:BW21)","v":0.35251323835163717},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51.554887536163768},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17402.054010325639},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":154664.66260849129},5.3135121793890842E-2,{"$f":"'Dev Type Streets'!P21","v":4763.0085357336848},{"$f":"'Dev Type Streets'!Q21","v":1.1215275083417396E-2},{"$f":"'Dev Type Streets'!S21","v":4.4861100333669586E-2},{"$f":"'Dev Type Streets'!T21","v":13.930317374097926},{"$f":"'Dev Type Streets'!U21","v":0.1182093300507206},{"$f":"'Dev Type Streets'!V21","v":0},{"$f":"'Dev Type Streets'!W21","v":0.05},0.83179066994927942,0.83179066994927942,{"$f":"'Dev Type Building Mix'!X21","v":0.1},{"$f":"'Dev Type Building Mix'!Y21","v":0},0,0.70275132785486183,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z21:BW21,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z21:BW21,TRANSPOSE(B_Building_Lot_Coverage))","v":0.7793870801218904},0.76649623157512059,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Acre))","v":26.476119786908782},0,22.022589415210231,0,2.202258941521023,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z21:$BW21,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z21:$BW21,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z21:$BW21,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z21:$BW21,0),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'!$Z21:$BW21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z21:$BW21,0),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'!$Z21:$BW21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z21:$BW21,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z21:$BW21,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z21:$BW21,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z21:$BW21,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z21:$BW21,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z21:$BW21,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z21:$BW21,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z21:$BW21,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z21:$BW21)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z21:$BW21),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":16.354633087129969},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":10.12148669977881},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z21:$BW21)","v":0},0,1.6354633087129971,1.012148669977881,0,0,0,0,0,0.61771261116655696,0.38228738883344293,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0.11295636019604381},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0.8870436398039564},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1.0000000000000002,0,-2.0211370946362213E-16,15355.476662597315,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z21:$BW21,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":4088.6582717824926},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":11266.818390814822},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0.26626710206538862,0.73373289793461138,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":168.1697394945225},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Acre)),0)","v":116.32175949850297},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3079.7488383063587},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1297.3298695585304},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EMP_Acre)),0)","v":5.6025806385839365},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148.33459610296421},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":809508.96050023497},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2910780.2407686152},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":1161604.2890137702},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},1161604.2890137702,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":25884.675696137554},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0.14143899231589288},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":13.790032176956037},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":1181134.5210383025},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z21:$BW21)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":54.297381849271503},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":61.133779666664012},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z21:$BW21,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},41,130,255]
[{"$f":"'Dev Type Building Mix'!A22","v":"Limited Office"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z22:BW22)","v":82177.700000000012},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z22:BW22)","v":0.25776417892976117},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z22:BW22)","v":0.21558552966480105},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z22:BW22)","v":0.43665029140543787},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z22:BW22)","v":1.9000000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z22:BW22)","v":0.36507382923347886},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":48.005525735851485},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19020.486693620871},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":144016.57720755445},3.3260832492854393E-2,{"$f":"'Dev Type Streets'!P22","v":4967.5991667718718},{"$f":"'Dev Type Streets'!Q22","v":1.3380833648950048E-2},{"$f":"'Dev Type Streets'!S22","v":5.3523334595800193E-2},{"$f":"'Dev Type Streets'!T22","v":20.77515465219038},{"$f":"'Dev Type Streets'!U22","v":0.12328690260769544},{"$f":"'Dev Type Streets'!V22","v":0},{"$f":"'Dev Type Streets'!W22","v":0.05},0.82671309739230447,0.82671309739230459,{"$f":"'Dev Type Building Mix'!X22","v":0.1},{"$f":"'Dev Type Building Mix'!Y22","v":0},0,0.7114611707660613,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z22:BW22,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z22:BW22,TRANSPOSE(B_Building_Lot_Coverage))","v":0.6944144703351991},0.69736844025254441,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Acre))","v":63.610464005641354},0,52.587603724665463,0,5.258760372466547,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z22:$BW22,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z22:$BW22,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z22:$BW22,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z22:$BW22,0),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'!$Z22:$BW22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z22:$BW22,0),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'!$Z22:$BW22),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z22:$BW22,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z22:$BW22,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z22:$BW22,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z22:$BW22,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z22:$BW22,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z22:$BW22,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z22:$BW22,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z22:$BW22,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z22:$BW22)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z22:$BW22),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":63.610464005641354},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z22:$BW22)","v":0},0,6.3610464005641356,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1,0,0,15902.616001410339,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z22:$BW22,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":15902.616001410339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":377.20954676783134},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Acre)),0)","v":105.99999999999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6742.709184597983},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3116.9127362764257},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":222.63662401974472},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1352850.5436312854},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4329914.9905070569},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":111549.304563319},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},111549.304563319,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":495.84482648228072},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":34.58445322457942},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0.5311358381871838},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":199183.55906668177},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z22:$BW22)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":211.18674049872931},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z22:$BW22,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},20,204,255]
[{"$f":"'Dev Type Building Mix'!A23","v":"Limited Office, Commercial with MU"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z23:BW23)","v":109652.24848760001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z23:BW23)","v":0.42789096556785366},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z23:BW23)","v":0.20745131779888062},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z23:BW23)","v":0.28865771663326578},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z23:BW23)","v":1.46},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z23:BW23)","v":0.50372582399998977},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":41.763148966599189},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":13270.577700667818},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":179149.70738903273},4.678219082199505E-2,{"$f":"'Dev Type Streets'!P23","v":10274.778149462565},{"$f":"'Dev Type Streets'!Q23","v":3.1520096449372564E-2},{"$f":"'Dev Type Streets'!S23","v":6.3040192898745129E-2},{"$f":"'Dev Type Streets'!T23","v":118.34745546857754},{"$f":"'Dev Type Streets'!U23","v":0.23587644971218014},{"$f":"'Dev Type Streets'!V23","v":0},{"$f":"'Dev Type Streets'!W23","v":0.1},0.66412355028781989,0.66412355028781989,{"$f":"'Dev Type Building Mix'!X23","v":0.2},{"$f":"'Dev Type Building Mix'!Y23","v":0},0,0.70227147486615338,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z23:BW23,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z23:BW23,TRANSPOSE(B_Building_Lot_Coverage))","v":0.71654868220111945},0.71175330448964635,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Acre))","v":9.1442938441493169},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Acre))","v":13.914452407417643},6.0729408926515003,9.2409155331251078,1.2145881785303001,1.8481831066250216,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre))","v":9.1442938441493169},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z23:$BW23,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z23:$BW23,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z23:$BW23,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre))","v":0},1.8288587688298634,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Acre)),0)","v":0.65370974611148813},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Acre)),0)","v":0.34629025388851187},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z23:$BW23,0),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'!$Z23:$BW23),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z23:$BW23),0)","v":350000},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z23:$BW23,0),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'!$Z23:$BW23),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z23:$BW23),0)","v":1750},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":17.146200129179245},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre))","v":8.5956362135003577},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23),0)","v":1.9947563744321009},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z23:$BW23,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z23:$BW23,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z23:$BW23,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z23:$BW23,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9947563744321009},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z23:$BW23,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z23:$BW23,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z23:$BW23,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z23:$BW23,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23),0)","v":1.1968538246592606},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23),0)","v":90750.584131257536},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z23:$BW23)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z23:$BW23),0)","v":0},2057.7242839698743,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z23:$BW23),0)","v":0},2057.7242839698743,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":2.819146815590122},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":10.824164818618431},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":0.27114077320909002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z23:$BW23)","v":0},0.56382936311802445,2.1648329637236863,5.4228154641818009E-2,0,0,0,0,0.20260566014709033,0.77790807009036067,1.9486269762549031E-2,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0.85058830335382773},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0.85058830335382773},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0.14941169664617232},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0.10038069113416057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":4.4929338594977587E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":4.1016669170341781E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Lot_Size)),0)","v":0},0.85058830335382773,0.14941169664617232,0,0.38383628311344414,21942.296893439558,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":15791.858250174664},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z23:$BW23,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":2819.1468155901221},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2706.041204654608},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":625.2506230201617},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.71969941555645478,0,0,0,0.1284800232756402,0.12332533908351577,2.8495222084389121E-2,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.9460265836166908},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":333.64898052562779},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.68538246592605},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Acre)),0)","v":98.827114197999393},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1923.7828077194504},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.816473105123535},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Acre)),0)","v":46.771337738382009},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":970.84783753719933},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9921345616481516},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EMP_Acre)),0)","v":3.9110829739146551},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":68.137018668220918},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":745209.68884577788},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3829442.448958674},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":209740.35793997531},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},209740.35793997531,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":758.71712789024082},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":67.290780076779825},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0.8943672576622983},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":375695.29718418873},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z23:$BW23)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":44.981169847718363},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":121.05416426143985},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":35.936227197813189},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1.6376902701829039},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z23:$BW23,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},41,216,255]
[{"$f":"'Dev Type Building Mix'!A24","v":"Limited Office, Commercial with VMU"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z24:BW24)","v":64147.884243799999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z24:BW24)","v":0.42988860547944741},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z24:BW24)","v":0.22753229969527367},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z24:BW24)","v":0.302579094825279},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z24:BW24)","v":1.6},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z24:BW24)","v":0.66007133491621472},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":52.478255431049753},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16663.583191202935},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":426736.06873932498},8.4348963367373977E-2,{"$f":"'Dev Type Streets'!P24","v":10274.778149462565},{"$f":"'Dev Type Streets'!Q24","v":3.1520096449372564E-2},{"$f":"'Dev Type Streets'!S24","v":6.3040192898745129E-2},{"$f":"'Dev Type Streets'!T24","v":118.34745546857754},{"$f":"'Dev Type Streets'!U24","v":0.23587644971218014},{"$f":"'Dev Type Streets'!V24","v":0},{"$f":"'Dev Type Streets'!W24","v":0.1},0.66412355028781989,0.66412355028781989,{"$f":"'Dev Type Building Mix'!X24","v":0.2},{"$f":"'Dev Type Building Mix'!Y24","v":0},0,0.70227147486615338,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z24:BW24,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z24:BW24,TRANSPOSE(B_Building_Lot_Coverage))","v":0.73246770030472641},0.72232549930970991,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Acre))","v":18.979064451570061},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Acre))","v":15.176512856258876},12.604443664718064,10.079079599087386,2.5208887329436127,2.0158159198174772,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre))","v":18.979064451570061},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z24:$BW24,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z24:$BW24,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z24:$BW24,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre))","v":0},3.7958128903140125,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Acre)),0)","v":0.16577030311426519},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Acre)),0)","v":0.83422969688573478},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z24:$BW24),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z24:$BW24,0),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'!$Z24:$BW24),0)","v":350000.00000000006},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z24:$BW24),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z24:$BW24,0),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'!$Z24:$BW24),0)","v":1750},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":35.455279679844367},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre))","v":17.840320584475858},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24),0)","v":1.98736785653373},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z24:$BW24,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z24:$BW24,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z24:$BW24,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z24:$BW24,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.98736785653373},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z24:$BW24,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z24:$BW24,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z24:$BW24,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z24:$BW24,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24),0)","v":1.1924207139202379},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24),0)","v":82155.555509296522},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z24:$BW24)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z24:$BW24),0)","v":0},2000.3724488087032,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z24:$BW24),0)","v":0},2000.3724488087032,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":1.409573407795061},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":13.766939448463814},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z24:$BW24)","v":0},0.28191468155901223,2.753387889692763,0,0,0,0,0,9.28786092790575E-2,0.90712139072094244,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0.80522375147536362},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0.80522375147536362},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0.19477624852463649},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":8.5793698555723164E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0.10898254996891331},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Lot_Size)),0)","v":0},0.80522375147536362,0.19477624852463649,0,0.44881614097401684,28752.707348950316,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":23901.3990790393},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z24:$BW24,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1409.573407795061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":3441.734862115954},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.83127473141800945,0,0,0,4.9024023744550817E-2,0.11970124483743971,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.6149463448717452},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":433.96287534471031},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.2420713920238},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Acre)),0)","v":102.47061284739581},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2693.890440361432},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.557874978680545},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Acre)),0)","v":47.978335297930364},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1392.4110782758914},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9810517848005955},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EMP_Acre)),0)","v":3.6393179139185858},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":83.700751785953742},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":880975.2831928978},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5059173.8381029787},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":111202.7538831433},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},111202.7538831433,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":401.97121082512194},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":35.750875891693859},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0.47465652414618914},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":199952.4320747662},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z24:$BW24)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":115.83696011798106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.527082130719926},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":45.706238968899861},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z24:$BW24,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},20,200,255]
[{"$f":"'Dev Type Building Mix'!A25","v":"Mobile Home Residence"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z25:BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z25:BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z25:BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z25:BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z25:BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z25:BW25)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P25","v":6669.9771259915142},{"$f":"'Dev Type Streets'!Q25","v":3.5932792227756256E-2},{"$f":"'Dev Type Streets'!S25","v":7.1865584455512513E-2},{"$f":"'Dev Type Streets'!T25","v":99.996310643792654},{"$f":"'Dev Type Streets'!U25","v":0.18014306503515137},{"$f":"'Dev Type Streets'!V25","v":0},{"$f":"'Dev Type Streets'!W25","v":0.05},0.76985693496484853,0.76985693496484864,{"$f":"'Dev Type Building Mix'!X25","v":0.02},{"$f":"'Dev Type Building Mix'!Y25","v":0},0,0.78274383374374923,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z25:BW25,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z25:BW25,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0.18014306503515137,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z25:$BW25,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z25:$BW25,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z25:$BW25,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z25:$BW25,0),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'!$Z25:$BW25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z25:$BW25,0),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'!$Z25:$BW25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z25:$BW25,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z25:$BW25,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z25:$BW25,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z25:$BW25,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z25:$BW25,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z25:$BW25,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z25:$BW25,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z25:$BW25,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z25:$BW25)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z25:$BW25),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z25:$BW25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z25:$BW25,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z25:$BW25)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z25:$BW25,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},247,255,20]
[{"$f":"'Dev Type Building Mix'!A26","v":"Multi-Family - Highest Density"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z26:BW26)","v":86540.720264700009},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z26:BW26)","v":0.71324214402926545},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z26:BW26)","v":0.17480972901628242},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z26:BW26)","v":0.11194812695445211},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z26:BW26)","v":5.85},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z26:BW26)","v":1.9380542239343574},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":109.4416410836003},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":38922.352262320201},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3233681.3426471883},0.15428668464500334,{"$f":"'Dev Type Streets'!P26","v":12312.633985814586},{"$f":"'Dev Type Streets'!Q26","v":2.4658590604628643E-2},{"$f":"'Dev Type Streets'!S26","v":0.12329295302314322},{"$f":"'Dev Type Streets'!T26","v":83.326309371161102},{"$f":"'Dev Type Streets'!U26","v":0.28265918241080318},{"$f":"'Dev Type Streets'!V26","v":0},{"$f":"'Dev Type Streets'!W26","v":0.1},0.61734081758919679,0.61734081758919679,{"$f":"'Dev Type Building Mix'!X26","v":0.25},{"$f":"'Dev Type Building Mix'!Y26","v":0},0,0.73867084707078801,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z26:BW26,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z26:BW26,TRANSPOSE(B_Building_Lot_Coverage))","v":0.82519027098371756},0.79208281896654231,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Acre))","v":66.370426910393604},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Acre))","v":0},40.973173612606416,0,10.243293403151604,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre))","v":66.370426910393604},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z26:$BW26,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z26:$BW26,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z26:$BW26,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre))","v":0},16.592606727598401,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Acre)),0)","v":0.3584687666325363},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Acre)),0)","v":0.64153123336746365},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre)),0)","v":1879.3442956764875},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z26:$BW26),0)","v":907.46569701398801},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z26:$BW26,0),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'!$Z26:$BW26),0)","v":437816.08470148913},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z26:$BW26),0)","v":2624.9286350310254},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z26:$BW26,0),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'!$Z26:$BW26),0)","v":1537.4295569098447},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":117.51479315844213},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre))","v":62.388201295769989},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26),0)","v":1.8836060459785977},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z26:$BW26,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z26:$BW26,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z26:$BW26,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z26:$BW26,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.8836060459785977},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z26:$BW26,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z26:$BW26,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z26:$BW26,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z26:$BW26,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26),0)","v":1.1301636275871585},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26),0)","v":91655.011647774649},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z26:$BW26)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z26:$BW26),0)","v":0},2146.6129942254429,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z26:$BW26),0)","v":0},2146.6129942254429,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z26:$BW26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,84421.641994580597,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":84421.641994580597},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z26:$BW26,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},1,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.1061319110814654},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":206.15530097847363},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":113.01636275871587},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3982.2256146236164},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":65.926211609250913},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2322.9649418637764},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.8254090689678968},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":99.555640365590392},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1924184.4001735682},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":20958913.921104293},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":111930.50510817868},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},111930.50510817868,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":370.01744237910805},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":52.39710246193799},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0.5296662802521992},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":96399.443971532048},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z26:$BW26)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":373.66316586125151},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z26:$BW26,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,106,20]
[{"$f":"'Dev Type Building Mix'!A27","v":"Multi-Family - Low Density"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z27:BW27)","v":143138.76},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z27:BW27)","v":0.5404506462151939},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z27:BW27)","v":0.20196651741293545},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z27:BW27)","v":0.14758283637187075},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z27:BW27)","v":1.55},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z27:BW27)","v":0.64014689164398508},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.867790587565171},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6522.2914198345061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":92722.264636114167},2.3338177248744266E-2,{"$f":"'Dev Type Streets'!P27","v":6672.6399059455825},{"$f":"'Dev Type Streets'!Q27","v":2.0784346657709105E-2},{"$f":"'Dev Type Streets'!S27","v":4.1568693315418209E-2},{"$f":"'Dev Type Streets'!T27","v":46.113537117903931},{"$f":"'Dev Type Streets'!U27","v":0.18567604157123807},{"$f":"'Dev Type Streets'!V27","v":0},{"$f":"'Dev Type Streets'!W27","v":0.1},0.71432395842876195,0.71432395842876195,{"$f":"'Dev Type Building Mix'!X27","v":0.03},{"$f":"'Dev Type Building Mix'!Y27","v":0},0,0.64995314465296761,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z27:BW27,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z27:BW27,TRANSPOSE(B_Building_Lot_Coverage))","v":0.68803348258706465},0.67715484238435675,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Acre))","v":16.261075949322215},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Acre))","v":0},11.615676140430583,0,0.34847028421291748,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre))","v":8.651954484145346},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre))","v":7.303845986318076},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre)))","v":0.30527547885879308},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z27:$BW27,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z27:$BW27,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.28659357987610523},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z27:$BW27,0),0),TRANSPOSE(B_HU_Acre)))","v":1.8681898982687867E-2},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre))","v":0},0.25955863452436034,0.21911537958954228,9.1582643657637918E-3,0,8.5978073962831563E-3,5.6045696948063605E-4,0,0.53206531419625847,0.44916129837168067,1.8773387432060879E-2,0,1.7624515177794915E-2,1.1488722542659642E-3,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z27:$BW27,0),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'!$Z27:$BW27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z27:$BW27),0)","v":338243.80310122686},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z27:$BW27,0),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'!$Z27:$BW27),0)","v":2027.942497790069},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z27:$BW27),0)","v":1550.50450280685},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":31.128102773294749},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre))","v":15.279305882785707},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27),0)","v":2.0372720470479582},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z27:$BW27,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z27:$BW27,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z27:$BW27,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z27:$BW27,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0192444899422051},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z27:$BW27,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z27:$BW27,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z27:$BW27,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z27:$BW27,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27),0)","v":1.2223632282287753},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27),0)","v":0.2008551837047326},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27),0)","v":93575.127862919326},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z27:$BW27)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z27:$BW27),0)","v":0},2027.942497790069,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z27:$BW27),0)","v":0},2027.942497790069,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z27:$BW27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0.9373058701919732},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":5.7242077547688681E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":5.4520522603381501E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":4.0548066784985414E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":1.3972455818396078E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,27884.798600011985,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":17812.847467358068},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":9229.703525371584},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":842.24760728233377},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z27:$BW27,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.63880136711299074,0.3309940895670524,3.0204543319956836E-2,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":17.965241365698532},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":295.65280349680194},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":142.79810087496344},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1134.3261338196999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":87.016101068870526},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":689.75362776076008},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.5986004482553273},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.520132034413244},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":588236.91456552432},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3972986.5639401288},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":295197.69635649642},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},295197.69635649642,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":1118.8886079955168},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":95.12325304306826},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":1.2438228630144799},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":517484.11532749544},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z27:$BW27)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":85.650410070450206},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z27:$BW27,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,169,41]
[{"$f":"'Dev Type Building Mix'!A28","v":"Multi-Family - Medium Density"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z28:BW28)","v":124382.93000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z28:BW28)","v":0.61684544881988324},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z28:BW28)","v":0.18026000000000006},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z28:BW28)","v":0.11289455118011674},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z28:BW28)","v":2.1199999999999997},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z28:BW28)","v":0.83303006552022085},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":41.163202258728248},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10389.792697841065},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":628786.62663645844},9.5421708886605699E-2,{"$f":"'Dev Type Streets'!P28","v":4977.193716180469},{"$f":"'Dev Type Streets'!Q28","v":1.944704902489746E-2},{"$f":"'Dev Type Streets'!S28","v":3.889409804979492E-2},{"$f":"'Dev Type Streets'!T28","v":38.942499594034672},{"$f":"'Dev Type Streets'!U28","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V28","v":0},{"$f":"'Dev Type Streets'!W28","v":0.1},0.77304372726812398,0.77304372726812398,{"$f":"'Dev Type Building Mix'!X28","v":0.05},{"$f":"'Dev Type Building Mix'!Y28","v":0},0,0.55938648975726246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z28:BW28,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z28:BW28,TRANSPOSE(B_Building_Lot_Coverage))","v":0.72973999999999994},0.69107720226851677,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Acre))","v":24.517644100962581},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Acre))","v":0},18.953210979641447,0,0.94766054898207241,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre))","v":19.537381744475969},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre))","v":4.6129553597798374},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre)))","v":0.36730699670677347},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z28:$BW28,0),0),TRANSPOSE(B_HU_Acre)))","v":0.29927192884265785},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z28:$BW28,0),0),0),TRANSPOSE(B_HU_Acre)))","v":5.3076184615384631E-2},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z28:$BW28,0),0),TRANSPOSE(B_HU_Acre)))","v":1.4958883248730941E-2},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre))","v":0},0.9768690872237985,0.23064776798899189,1.8365349835338673E-2,1.4963596442132894E-2,2.6538092307692319E-3,7.4794416243654713E-4,0,0.79687027285418977,0.18814839389885463,1.4981333246955515E-2,1.2206390125016465E-2,2.1648158524864474E-3,6.1012726945259979E-4,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Acre)),0)","v":0.67711214178228274},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Acre)),0)","v":0.32288785821771726},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z28:$BW28),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z28:$BW28,0),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'!$Z28:$BW28),0)","v":310206.74345835455},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z28:$BW28),0)","v":1859.8461594638361},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z28:$BW28,0),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'!$Z28:$BW28),0)","v":1462.4181080597957},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":46.273439208141689},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre))","v":23.03923931497069},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28),0)","v":2.0084621100347539},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z28:$BW28,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z28:$BW28,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z28:$BW28,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z28:$BW28,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.003066635590645},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z28:$BW28,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z28:$BW28,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z28:$BW28,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z28:$BW28,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.3709250946209552},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28),0)","v":1.2050772660208524},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28),0)","v":0.19624718294980673},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28),0)","v":83702.259650859167},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z28:$BW28)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z28:$BW28),0)","v":0},1898.9291001092884,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z28:$BW28),0)","v":0},1898.9291001092884,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z28:$BW28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0.93568345752909987},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":4.1604422729067406E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":2.271211974183274E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":5.2257974627225776E-4},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":4.8238130425131483E-4},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":2.1707158691309167E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,36286.789654060834,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":29820.147927838421},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5829.2864370767893},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":637.35528914562121},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z28:$BW28,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.82179074567157984,0.16064486532564992,1.756438900277019E-2,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.166238225150364},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":226.37613428571444},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":129.58683861048075},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1578.3092107865966},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":77.285639981467114},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":940.46679648009967},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.2575710287804247},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":39.648863209642677},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1283035.1368971274},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6589555.2906485507},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":244474.26311510018},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},244474.26311510018,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":1000.4099569429668},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":80.297517979404446},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":1.0300120534534261},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":425573.57121031889},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z28:$BW28)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":132.38021552219806},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z28:$BW28,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,177,20]
[{"$f":"'Dev Type Building Mix'!A29","v":"Multi-Family - Moderate Density"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z29:BW29)","v":123628.10837745},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z29:BW29)","v":0.60833899303113126},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z29:BW29)","v":0.20560878267091129},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z29:BW29)","v":0.11605222429795743},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z29:BW29)","v":2.8399999999999994},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z29:BW29)","v":1.1121904986621949},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":59.045262282634454},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17253.073208473434},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1207867.1388565286},0.12641351605507128,{"$f":"'Dev Type Streets'!P29","v":6334.1312275138725},{"$f":"'Dev Type Streets'!Q29","v":1.9913561802548937E-2},{"$f":"'Dev Type Streets'!S29","v":3.9827123605097874E-2},{"$f":"'Dev Type Streets'!T29","v":42.500152448320023},{"$f":"'Dev Type Streets'!U29","v":0.15306488878048119},{"$f":"'Dev Type Streets'!V29","v":0},{"$f":"'Dev Type Streets'!W29","v":0.1},0.74693511121951883,0.74693511121951883,{"$f":"'Dev Type Building Mix'!X29","v":0.15},{"$f":"'Dev Type Building Mix'!Y29","v":0},0,0.60484443147407907,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z29:BW29,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z29:BW29,TRANSPOSE(B_Building_Lot_Coverage))","v":0.72439121732908873},0.69413812326262669,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Acre))","v":37.319449078285771},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Acre))","v":0},27.875206847940554,0,4.1812810271910825,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre))","v":34.812230670134234},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre))","v":1.7385117865932793},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre)))","v":0.76870662155825753},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z29:$BW29,0),0),TRANSPOSE(B_HU_Acre)))","v":0.53466726923600127},{"$f":"(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'!$Z29:$BW29,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.20907977361758223},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z29:$BW29,0),0),TRANSPOSE(B_HU_Acre)))","v":2.4959578704674058E-2},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre))","v":0},5.2218346005201353,0.26077676798899191,0.11530599323373862,8.0200090385400186E-2,3.1361966042637336E-2,3.7439368057011085E-3,0,0.93281737887148086,4.6584604798060328E-2,2.0598016330458845E-2,1.432677283403672E-2,5.6024346227349529E-3,6.6880887368717156E-4,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Acre)),0)","v":0.3938979088698491},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Acre)),0)","v":0.60610209113015101},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre)),0)","v":1651.4253656250387},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z29:$BW29,0),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'!$Z29:$BW29),0)","v":909.74890035212138},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z29:$BW29),0)","v":322174.80862110347},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z29:$BW29,0),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'!$Z29:$BW29),0)","v":1931.6007569977207},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z29:$BW29),0)","v":1491.6219163416692},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":66.927249754874197},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre))","v":35.064908001157455},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29),0)","v":1.9086674846734233},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z29:$BW29,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z29:$BW29,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z29:$BW29,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z29:$BW29,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.8950691783226383},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z29:$BW29,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z29:$BW29,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z29:$BW29,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z29:$BW29,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5693007350663466},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29),0)","v":1.1452004908040543},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29),0)","v":0.19760715783891405},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29),0)","v":75139.964628256101},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z29:$BW29)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z29:$BW29),0)","v":0},1761.7858664035298,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z29:$BW29),0)","v":0},1761.7858664035298,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z29:$BW29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0.97066379120736002},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":1.5696915737602322E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":1.3639293055037685E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":1.1728724308981522E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":2.7598901615341347E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":9.7065304626053981E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,48447.018121725217,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":44673.795209894102},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2259.4499790255968},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1513.7729328055241},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z29:$BW29,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.92211650875290752,4.6637544819551777E-2,3.1245946427540791E-2,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.3523642335975445},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":278.85145736933856},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":118.52458613858306},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2305.1846368654356},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":70.072911167262788},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1359.6623178675338},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9894456823936899},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":58.026449021767348},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1101855.5030050916},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9554889.1965818629},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":240570.31992797385},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},240570.31992797385,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":898.12464786119369},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":84.588402782441108},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":1.0531414959528829},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":384389.58625747974},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z29:$BW29)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":215.23940419117986},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z29:$BW29,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,139,61]
[{"$f":"'Dev Type Building Mix'!A30","v":"Neighborhood and Community Commercial"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z30:BW30)","v":55034.842438},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z30:BW30)","v":0.53966420682580574},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z30:BW30)","v":0.25000000000000011},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z30:BW30)","v":0.21033579317419418},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z30:BW30)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z30:BW30)","v":0.32359352796029867},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.191468155901223},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9162.227150667899},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":84574.404467703673},2.8852614918296167E-2,{"$f":"'Dev Type Streets'!P30","v":4202.2421329260342},{"$f":"'Dev Type Streets'!Q30","v":1.4083241616315896E-2},{"$f":"'Dev Type Streets'!S30","v":4.2249724848947685E-2},{"$f":"'Dev Type Streets'!T30","v":22.542674243615373},{"$f":"'Dev Type Streets'!U30","v":0.10154758428606725},{"$f":"'Dev Type Streets'!V30","v":0},{"$f":"'Dev Type Streets'!W30","v":0.1},0.79845241571393277,0.79845241571393277,{"$f":"'Dev Type Building Mix'!X30","v":0.1},{"$f":"'Dev Type Building Mix'!Y30","v":0},0,0.50383925287804654,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z30:BW30,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z30:BW30,TRANSPOSE(B_Building_Lot_Coverage))","v":0.74999999999999989},0.70038689607151672,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Acre))","v":14.09573407795061},0,11.25477292580087,0,1.1254772925800871,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z30:$BW30,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z30:$BW30,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z30:$BW30,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z30:$BW30,0),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'!$Z30:$BW30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z30:$BW30,0),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'!$Z30:$BW30),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z30:$BW30,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z30:$BW30,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z30:$BW30,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z30:$BW30,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z30:$BW30,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z30:$BW30,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z30:$BW30,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z30:$BW30,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z30:$BW30)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z30:$BW30),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":14.09573407795061},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z30:$BW30)","v":0},1.409573407795061,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1,0,0,14095.73407795061,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z30:$BW30,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":14095.73407795061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":430.97098036975757},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":958.5099173006414},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":535.63789496212314},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":70.478670389753049},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":416710.55033610848},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2931256.1342255645},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":31422.876765835739},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},31422.876765835739,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":151.36693095824344},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":11.727222294285541},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0.17070392091388528},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":85324.637096906925},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z30:$BW30)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":605.27082130719918},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z30:$BW30,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,143,143]
[{"$f":"'Dev Type Building Mix'!A31","v":"Neighborhood Office"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z31:BW31)","v":13982},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z31:BW31)","v":0.24084778420038536},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z31:BW31)","v":0.26106459939054727},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z31:BW31)","v":0.49808761640906735},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z31:BW31)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z31:BW31)","v":0.15802272094196301},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":55.067757793855257},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":21696.696570778971},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":165203.27338156578},6.4820421947730675E-2,{"$f":"'Dev Type Streets'!P31","v":7652.9970486965085},{"$f":"'Dev Type Streets'!Q31","v":1.9782956222331526E-2},{"$f":"'Dev Type Streets'!S31","v":7.9131824889326102E-2},{"$f":"'Dev Type Streets'!T31","v":43.424299065420556},{"$f":"'Dev Type Streets'!U31","v":0.18019347434005575},{"$f":"'Dev Type Streets'!V31","v":0},{"$f":"'Dev Type Streets'!W31","v":0.05},0.76980652565994423,0.76980652565994423,{"$f":"'Dev Type Building Mix'!X31","v":0.1},{"$f":"'Dev Type Building Mix'!Y31","v":0},0,0.78279140995049679,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z31:BW31,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z31:BW31,TRANSPOSE(B_Building_Lot_Coverage))","v":0.73893540060945273},0.7490307677703576,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Acre))","v":27.533878896927629},0,21.195759651585515,0,2.1195759651585515,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z31:$BW31,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z31:$BW31,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z31:$BW31,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z31:$BW31,0),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'!$Z31:$BW31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z31:$BW31,0),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'!$Z31:$BW31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z31:$BW31,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z31:$BW31,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z31:$BW31,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z31:$BW31,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z31:$BW31,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z31:$BW31,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z31:$BW31,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z31:$BW31,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z31:$BW31)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z31:$BW31),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":27.533878896927629},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z31:$BW31)","v":0},0,2.753387889692763,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1,0,0,6883.469724231908,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z31:$BW31,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":6883.469724231908},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":568.598697472612},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Acre)),0)","v":106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2918.591163074329},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1349.1600659494538},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":96.368576139246713},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1090401.9453583178},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2548630.0214889213},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":2000.3341238527064},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},2000.3341238527064,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":12.309103544882491},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0.70719496157946438},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":1.2472907377296782E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":5704.4915934481996},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z31:$BW31)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":91.412477937799721},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z31:$BW31,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},138,220,255]
[{"$f":"'Dev Type Building Mix'!A32","v":"Neighborhood Office with MU"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z32:BW32)","v":36441.640000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z32:BW32)","v":0.43278841121185757},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z32:BW32)","v":0.26609808782935335},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z32:BW32)","v":0.28111350095878912},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z32:BW32)","v":1.4000000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z32:BW32)","v":0.53010937315021978},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":43.094606652649844},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12941.951665887611},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":183144.08044718468},4.7501843863437275E-2,{"$f":"'Dev Type Streets'!P32","v":9314.7169811320764},{"$f":"'Dev Type Streets'!Q32","v":2.8105345911949686E-2},{"$f":"'Dev Type Streets'!S32","v":5.6210691823899372E-2},{"$f":"'Dev Type Streets'!T32","v":73.056603773584911},{"$f":"'Dev Type Streets'!U32","v":0.21383647798742139},{"$f":"'Dev Type Streets'!V32","v":0},{"$f":"'Dev Type Streets'!W32","v":0.1},0.68616352201257858,0.68616352201257858,{"$f":"'Dev Type Building Mix'!X32","v":0.2},{"$f":"'Dev Type Building Mix'!Y32","v":0},0,0.68136272545090171,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z32:BW32,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z32:BW32,TRANSPOSE(B_Building_Lot_Coverage))","v":0.71390191217064669},0.70368992841394684,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Acre))","v":15.560822875664524},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Acre))","v":10.763286987792425},10.67726902977987,7.385374907975808,2.135453805955974,1.4770749815951616,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre))","v":4.4250459437064009},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre))","v":8.8340743154935453},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre)))","v":2.3017026164645817},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z32:$BW32,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z32:$BW32,0),0),0),TRANSPOSE(B_HU_Acre)))","v":2.3017026164645817},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z32:$BW32,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre))","v":0},0.88500918874128021,1.7668148630987091,0.46034052329291636,0,0.46034052329291636,0,0,0.28437094741478636,0.56771254233020674,0.14791651025500718,0,0.14791651025500718,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Acre)),0)","v":0.79650306013868877},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Acre)),0)","v":0.20349693986131145},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z32:$BW32),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z32:$BW32,0),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'!$Z32:$BW32),0)","v":299052.09024063649},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z32:$BW32),0)","v":1792.9683775180386},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z32:$BW32,0),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'!$Z32:$BW32),0)","v":1279.0219540718706},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":28.478201481688263},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre))","v":14.581139450795362},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32),0)","v":1.9530847762473633},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z32:$BW32,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z32:$BW32,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z32:$BW32,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z32:$BW32,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9810870548747839},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z32:$BW32,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z32:$BW32,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z32:$BW32,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z32:$BW32,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.7882689556509299},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32),0)","v":1.1718508657484179},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32),0)","v":0.20426378591274727},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32),0)","v":82078.306892936671},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z32:$BW32)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z32:$BW32),0)","v":0},1831.209445633011,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z32:$BW32),0)","v":0},1831.209445633011,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":0.89971953610463629},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":9.8635674516877891},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z32:$BW32)","v":0},0.17994390722092726,1.9727134903375578,0,0,0,0,0,8.3591521542172587E-2,0.91640847845782747,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0.7938341962655906},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0.55124083328851281},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0.1794787501330895},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":6.3114612843988352E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":6.3114612843988352E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0.20616580373440929},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":7.8893266054985457E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0.19827647712891075},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Lot_Size)),0)","v":0},0.7938341962655906,0.20616580373440929,0,0.46315897320367383,23091.564294423573,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6075.7596316157187},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":10773.064993200542},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2877.1282705807271},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z32:$BW32,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":899.7195361046364},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2465.8918629219474},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.26311598270901748,0.46653682079919334,0.12459650779378036,0,3.8963126301578083E-2,0.10678756239643065,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":24.750493955116134},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":555.35799619458726},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":150.00286874780295},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Acre)),0)","v":102.82352218139745},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2309.1180418423464},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":94.24102571211084},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Acre)),0)","v":48.080493263036104},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1275.2036544615996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.8775547568111137},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EMP_Acre)),0)","v":3.6253872823132589},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":70.231909157370865},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":727140.21275989688},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3855515.1874462883},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":49938.01482193124},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},49938.01482193124,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":245.09777300109096},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":16.677971510135908},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0.21384080907070005},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":87067.491628840231},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z32:$BW32)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":103.63962429338733},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":36.123479117975577},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":32.747043939603458},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z32:$BW32,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},120,235,255]
[{"$f":"'Dev Type Building Mix'!A33","v":"Neighborhood Office with VMU"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z33:BW33)","v":55612.130000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z33:BW33)","v":0.47965525061152936},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z33:BW33)","v":0.16500000000000031},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z33:BW33)","v":0.30534474938847039},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z33:BW33)","v":2.04},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z33:BW33)","v":0.63940606522791021},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":53.04199558249968},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":13649.141065423149},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":186056.11699211664},3.8290683538335632E-2,{"$f":"'Dev Type Streets'!P33","v":9314.7169811320764},{"$f":"'Dev Type Streets'!Q33","v":2.8105345911949686E-2},{"$f":"'Dev Type Streets'!S33","v":5.6210691823899372E-2},{"$f":"'Dev Type Streets'!T33","v":73.056603773584911},{"$f":"'Dev Type Streets'!U33","v":0.21383647798742139},{"$f":"'Dev Type Streets'!V33","v":0},{"$f":"'Dev Type Streets'!W33","v":0.1},0.68616352201257858,0.68616352201257858,{"$f":"'Dev Type Building Mix'!X33","v":0.2},{"$f":"'Dev Type Building Mix'!Y33","v":0},0,0.68136272545090171,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z33:BW33,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z33:BW33,TRANSPOSE(B_Building_Lot_Coverage))","v":0.7849999999999997},0.75247484276729537,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Acre))","v":20.141605313210022},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Acre))","v":29.175315847112234},13.820434840699454,20.019037477483927,2.7640869681398907,4.0038074954967859,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre))","v":1.5832899184608116},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre))","v":18.558315394749211},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z33:$BW33,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z33:$BW33,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z33:$BW33,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre))","v":0},0.31665798369216236,3.7116630789498424,0,0,0,0,0,7.8607930889321873E-2,0.92139206911067817,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Acre)),0)","v":0.92139206911067817},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Acre)),0)","v":7.8607930889321873E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z33:$BW33,0),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'!$Z33:$BW33),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z33:$BW33),0)","v":230749.99999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z33:$BW33,0),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'!$Z33:$BW33),0)","v":1383.4628367899911},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z33:$BW33),0)","v":923},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":29.834792808968061},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre))","v":18.93310899441742},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33),0)","v":1.5757999818077997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z33:$BW33,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z33:$BW33,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z33:$BW33,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z33:$BW33,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5757999818077997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z33:$BW33,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z33:$BW33,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z33:$BW33,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z33:$BW33,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33),0)","v":0.94547998908467978},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33),0)","v":65061.387313723702},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z33:$BW33)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z33:$BW33),0)","v":0},1430.4251927311452,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z33:$BW33),0)","v":0},1430.4251927311452,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":2.2492988402615905},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":26.926017006850643},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z33:$BW33)","v":0},0.44985976805231814,5.3852034013701289,0,0,0,0,0,7.7095955089179463E-2,0.92290404491082056,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0.24295742673405962},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":5.1539115656961884E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0.23780351516836343},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0.75704257326594027},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":1.2924338629000543E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0.74411823463693971},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Lot_Size)),0)","v":0},0.24295742673405962,0.75704257326594027,0,0.5046957785849564,27852.528201327776,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1742.3999999999999},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":17129.325109353522},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z33:$BW33,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":2249.2988402615906},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":6731.5042517126603},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},6.2558055319263145E-2,0.6150007276013435,0,0,8.0757438750366756E-2,0.24168377832902646,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":13.516797482941612},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":308.07236842105328},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":122.94348738222943},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Acre)),0)","v":103.07035370661117},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4586.7727505515422},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":76.449615718594075},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Acre)),0)","v":48.15194449401902},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2388.1791061492108},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0735871845557354},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EMP_Acre)),0)","v":3.6156439326337688},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":144.97911939247484},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":855723.91397286847},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4859044.0232241377},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":64500.541598061958},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},64500.541598061958,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":394.30765321091428},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":21.287863173938426},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0.30276394381016736},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":112016.92475302175},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z33:$BW33)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128.21351093529526},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":90.308697794938951},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":89.394376462744134},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z33:$BW33,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},201,233,255]
[{"$f":"'Dev Type Building Mix'!A34","v":"North Burnet/Gateway District"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z34:BW34)","v":66623.740764050002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z34:BW34)","v":0.65116082826685895},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z34:BW34)","v":0.2124616430412668},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z34:BW34)","v":0.12637752869187424},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z34:BW34)","v":3.8999999999999995},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z34:BW34)","v":1.7783530735349713},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":80.741012749522881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26567.499592551652},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1906891.8980606662},0.11582158903089484,{"$f":"'Dev Type Streets'!P34","v":4874.9086888657648},{"$f":"'Dev Type Streets'!Q34","v":1.0172102627471384E-2},{"$f":"'Dev Type Streets'!S34","v":4.0688410509885538E-2},{"$f":"'Dev Type Streets'!T34","v":11.96149843912591},{"$f":"'Dev Type Streets'!U34","v":0.114782055728986},{"$f":"'Dev Type Streets'!V34","v":0},{"$f":"'Dev Type Streets'!W34","v":0.15},0.73521794427101395,0.73521794427101406,{"$f":"'Dev Type Building Mix'!X34","v":0.2},{"$f":"'Dev Type Building Mix'!Y34","v":0},0,0.43349635387100999,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z34:BW34,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z34:BW34,TRANSPOSE(B_Building_Lot_Coverage))","v":0.77753835695873319},0.68644220812404777,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Acre))","v":50.875905292438652},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Acre))","v":50.042426980292028},37.404878502033547,36.792090290782632,7.4809757004067094,7.3584180581565271,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre))","v":47.696029857892796},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre))","v":0.91776473324159902},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre)))","v":2.2621107013042523},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z34:$BW34,0),0),TRANSPOSE(B_HU_Acre)))","v":1.4963596442132894},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z34:$BW34,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.76575105709096269},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z34:$BW34,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre))","v":0},9.5392059715785589,0.18355294664831981,0.45242214026085048,0.29927192884265791,0.15315021141819254,0,0,0.93749741815368814,1.8039280637193896E-2,4.4463301209117838E-2,2.9411951209754362E-2,1.5051349999363474E-2,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Acre)),0)","v":0.20634297563348344},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Acre)),0)","v":0.79365702436651653},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre)),0)","v":1780.0000000000005},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z34:$BW34),0)","v":890.00000000000023},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z34:$BW34,0),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'!$Z34:$BW34),0)","v":320633.73336055793},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z34:$BW34),0)","v":1922.3612321801218},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z34:$BW34,0),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'!$Z34:$BW34),0)","v":1349.4462548326571},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":87.405811426887624},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre))","v":47.778108760866239},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34),0)","v":1.829411286753974},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z34:$BW34,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z34:$BW34,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z34:$BW34,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z34:$BW34,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.8115663468961158},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z34:$BW34,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z34:$BW34,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z34:$BW34,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z34:$BW34,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.2212440818983374},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34),0)","v":1.0976467720523844},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34),0)","v":0.19802296874127445},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34),0)","v":74805.483089163477},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z34:$BW34)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z34:$BW34),0)","v":0},1809.3752402628957,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z34:$BW34),0)","v":0},1809.3752402628957,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":1.7444491511549147},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":48.29797782913711},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z34:$BW34)","v":0},0.34888983023098297,9.6595955658274235,0,0,0,0,0,3.4859403438644632E-2,0.96514059656135531,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0.81409941891790127},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0.781031626945632},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":1.6181919352414087E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":1.688587261985516E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":1.2382973254560451E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":4.5028993652947089E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0.18590058108209867},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":4.3063584977325924E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0.14283699610477274},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Lot_Size)),0)","v":0},0.81409941891790127,0.18590058108209867,0,0.43711859814866555,77465.059883183363,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":52849.041813526092},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":847.09684878199585},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3513.0614482710362},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z34:$BW34,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1744.4491511549149},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":18511.410621449326},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.68223069721009688,1.0935211953097441E-2,4.5350270864938362E-2,0,2.2519173854451659E-2,0.23896464611741566,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":6.6319159833869001},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":375.03082847569272},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":114.09117682936841},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Acre)),0)","v":104.6753426693315},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8399.6022324303885},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":67.751820861153135},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Acre)),0)","v":48.616546562174911},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4306.4870121512304},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.8996710532319265},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EMP_Acre)),0)","v":3.5522891051579668},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":257.93107451498963},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1977528.8827323609},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16464045.382351058},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":79921.812893981143},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},79921.812893981143,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":285.56688127316932},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":35.629376933987871},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0.37424928534548091},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":80704.483022919085},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z34:$BW34)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":319.27103162697557},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":74.906646550592043},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":160.34928639273519},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z34:$BW34,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},143,209,255]
[{"$f":"'Dev Type Building Mix'!A35","v":"Rural Residence District"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z35:BW35)","v":60500},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z35:BW35)","v":8.6291438283160174E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z35:BW35)","v":0.4549676767676768},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z35:BW35)","v":8.7408849491630441E-3},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z35:BW35)","v":0.54999999999999993},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z35:BW35)","v":6.9486381049254545E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2.713089177216268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":705.40318607622964},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":29366.398457578369},5.8603094640238121E-2,{"$f":"'Dev Type Streets'!P35","v":678.0018757268441},{"$f":"'Dev Type Streets'!Q35","v":3.9895830728157158E-3},{"$f":"'Dev Type Streets'!S35","v":7.9791661456314316E-3},{"$f":"'Dev Type Streets'!T35","v":1.2709925095974688},{"$f":"'Dev Type Streets'!U35","v":2.305893533744326E-2},{"$f":"'Dev Type Streets'!V35","v":0},{"$f":"'Dev Type Streets'!W35","v":0.2},0.77694106466255675,0.77694106466255675,{"$f":"'Dev Type Building Mix'!X35","v":0},{"$f":"'Dev Type Building Mix'!Y35","v":0.75},0,0.10337597685813273,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z35:BW35,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z35:BW35,TRANSPOSE(B_Building_Lot_Coverage))","v":9.5032323232323218E-2},9.6893449726920683E-2,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Acre))","v":1.028870150839174},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Acre))","v":0},0.79937147039251322,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre)))","v":1.028870150839174},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z35:$BW35,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z35:$BW35,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.6971796064400716},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z35:$BW35,0),0),TRANSPOSE(B_HU_Acre)))","v":0.3316905443991025},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,1,0,0.67761670981652378,0.32238329018347633,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z35:$BW35,0),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'!$Z35:$BW35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z35:$BW35),0)","v":608806.9226374639},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z35:$BW35,0),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'!$Z35:$BW35),0)","v":3650.1051018392659},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z35:$BW35),0)","v":2941.8938396033427},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":2.838173854206985},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre))","v":0.94656053877204005},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35),0)","v":2.9984071149732361},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z35:$BW35,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z35:$BW35,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z35:$BW35,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z35:$BW35,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z35:$BW35,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z35:$BW35,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z35:$BW35,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z35:$BW35,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9984071149732365},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35),0)","v":1.7990442689839414},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35),0)","v":0.50819999999999999},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35),0)","v":168466.38931565839},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z35:$BW35)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z35:$BW35),0)","v":0},3650.1051018392659,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z35:$BW35),0)","v":0},3650.1051018392659,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z35:$BW35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":2.4793388429752067E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0.97520661157024791},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,3026.8267585055273,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3026.8267585055273},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z35:$BW35,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":392.68220549548573},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":404.01899999999995},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":318.49499140294591},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":109.28462567734863},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":228.54277795374873},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":78.418521152173426},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.9279353402008201},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3.4064909821890841},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":84172},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":501106.61626075255},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":58392.789141414149},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},58392.789141414149,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":8451.5504230128481},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":127.94205355532458},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0.24190115824667099},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":153640.43901965165},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z35:$BW35)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9.6370865464701598},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z35:$BW35,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},228,255,138]
[{"$f":"'Dev Type Building Mix'!A36","v":"Single Family - Large Lot"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z36:BW36)","v":31000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z36:BW36)","v":0.2135715340929015},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z36:BW36)","v":0.7646595454545454},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z36:BW36)","v":2.1768920452553124E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z36:BW36)","v":0.99999999999999989},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z36:BW36)","v":0.172710985653378},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6.8218380136408827},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1773.6778835466298},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":74435.525759261349},6.0636828896895971E-2,{"$f":"'Dev Type Streets'!P36","v":2739.0261195165758},{"$f":"'Dev Type Streets'!Q36","v":1.8208316843739535E-2},{"$f":"'Dev Type Streets'!S36","v":3.6416633687479071E-2},{"$f":"'Dev Type Streets'!T36","v":23.869219763158693},{"$f":"'Dev Type Streets'!U36","v":8.6730189655697287E-2},{"$f":"'Dev Type Streets'!V36","v":0},{"$f":"'Dev Type Streets'!W36","v":0.15},{"$f":"1-R36-Q36-P36","v":0.76326981034430275},{"$f":"1-(P36+Q36+R36)","v":0.76326981034430275},{"$f":"'Dev Type Building Mix'!X36","v":0},{"$f":"'Dev Type Building Mix'!Y36","v":0.15},0,0.36636725456030145,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z36:BW36,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z36:BW36,TRANSPOSE(B_Building_Lot_Coverage))","v":0.23534045454545463},0.26635845376294842,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Acre))","v":2.5835366089620244},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Acre))","v":0},1.9719354975400074,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre)))","v":2.5835366089620244},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z36:$BW36,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z36:$BW36,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.8126669767441861},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z36:$BW36,0),0),TRANSPOSE(B_HU_Acre)))","v":0.770869632217838},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,1,0,0.70162233058987034,0.2983776694101295,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z36:$BW36),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z36:$BW36,0),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'!$Z36:$BW36),0)","v":593935.34696330328},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z36:$BW36),0)","v":3560.9424917863457},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z36:$BW36,0),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'!$Z36:$BW36),0)","v":2912.0123589360492},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":7.1304102645242722},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre))","v":2.3768536802450622},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36),0)","v":2.9999365647906027},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z36:$BW36,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z36:$BW36,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z36:$BW36,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z36:$BW36,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z36:$BW36,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z36:$BW36,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z36:$BW36,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z36:$BW36,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9999365647906022},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36),0)","v":1.7999619388743611},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36),0)","v":0.50819999999999987},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36),0)","v":164351.19192860057},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z36:$BW36)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z36:$BW36),0)","v":0},3560.9424917863457,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z36:$BW36),0)","v":0},3560.9424917863457,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z36:$BW36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0.12580645161290321},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0.87419354838709673},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,7523.2905350611454,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7523.2905350611454},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z36:$BW36,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":388.62649420841183},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1004.0307749999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":317.86888909024407},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":273.74743351110413},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":227.87079214652593},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":196.24133524224339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.8935713249309938},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8.5202984576311565},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":190268.1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1227562.9697890047},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":9214.7541245791253},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},9214.7541245791253,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":1290.2710783102466},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":19.615261677287236},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":3.8350308428425184E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":23468.321297463219},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z36:$BW36)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":24.201281953263532},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z36:$BW36,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},237,255,138]
[{"$f":"'Dev Type Building Mix'!A37","v":"Single Family - Small Lot"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z37:BW37)","v":4381.2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z37:BW37)","v":0.3247735610718484},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z37:BW37)","v":0.53564288557213924},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z37:BW37)","v":0.13958355335601233},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z37:BW37)","v":1.79},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z37:BW37)","v":0.45213336991329212},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":27.923530937054782},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7260.1180436342429},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":160915.18439034859},5.2696163770764179E-2,{"$f":"'Dev Type Streets'!P37","v":8678.4358157055922},{"$f":"'Dev Type Streets'!Q37","v":4.1292379020573748E-2},{"$f":"'Dev Type Streets'!S37","v":8.2584758041147496E-2},{"$f":"'Dev Type Streets'!T37","v":165.23906114169807},{"$f":"'Dev Type Streets'!U37","v":0.20971523405600484},{"$f":"'Dev Type Streets'!V37","v":0},{"$f":"'Dev Type Streets'!W37","v":0.1},0.69028476594399524,0.69028476594399513,{"$f":"'Dev Type Building Mix'!X37","v":0.02},{"$f":"'Dev Type Building Mix'!Y37","v":0},0,0.67712275986425219,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z37:BW37,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z37:BW37,TRANSPOSE(B_Building_Lot_Coverage))","v":0.46435711442786076},0.53025387610326968,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Acre))","v":11.169412374821915},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Acre))","v":0},7.7100752068859082,0,0.15420150413771816,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre)))","v":11.169412374821915},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z37:$BW37,0),0),TRANSPOSE(B_HU_Acre)))","v":10.064635006928839},{"$f":"(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'!$Z37:$BW37,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.1047773678930746},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z37:$BW37,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0.22338824749643832,0.20129270013857678,2.2095547357861491E-2,0,0,0,0,1,0.90108903397787832,9.8910966022121558E-2,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z37:$BW37,0),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'!$Z37:$BW37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z37:$BW37),0)","v":341741.49477281806},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z37:$BW37,0),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'!$Z37:$BW37),0)","v":2048.9129265753195},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z37:$BW37),0)","v":1763.2914725056896},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":25.746186458551531},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre))","v":10.275859384836163},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37),0)","v":2.5055020212270089},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z37:$BW37,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z37:$BW37,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z37:$BW37,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z37:$BW37,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z37:$BW37,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z37:$BW37,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z37:$BW37,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z37:$BW37,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5055020212270085},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37),0)","v":1.5033012127362049},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37),0)","v":0.27061840740334731},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37),0)","v":94565.21199578396},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z37:$BW37)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z37:$BW37),0)","v":0},2048.9129265753195,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z37:$BW37),0)","v":0},2048.9129265753195,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z37:$BW37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0.68017894640737697},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0.31982105359262303},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,19694.929593423007,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":19694.929593423007},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z37:$BW37,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":104.44866440833867},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1166.6302047761196},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":250.55020212270085},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1116.9412374821916},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":175.38514148589059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":781.8588662375339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.5165060636810255},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":33.508237124465744},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":349014.2059701492},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3053641.3445645222},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":134.03143005050509},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},134.03143005050509,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":11.802784195701577},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0.18960439208384386},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":5.3596315958142997E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":228.76232962901398},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z37:$BW37)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":104.71169619121063},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z37:$BW37,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,216,61]
[{"$f":"'Dev Type Building Mix'!A38","v":"Single Family - Standard Lot"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z38:BW38)","v":8429.2000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z38:BW38)","v":0.33008530566984606},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z38:BW38)","v":0.61461990049751236},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z38:BW38)","v":5.529479383264161E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z38:BW38)","v":1.1100000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z38:BW38)","v":0.29235873450634231},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.182215313466392},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3687.3759815012609},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":126156.22654260563},{"$f":"IF(D_Project_Value_Acre=0,0,D_Parking_Cost/D_Project_Value_Acre)","v":6.2477509680181641E-2},{"$f":"'Dev Type Streets'!P38","v":6666.2399718508104},{"$f":"'Dev Type Streets'!Q38","v":2.7718522753929161E-2},{"$f":"'Dev Type Streets'!S38","v":5.5437045507858322E-2},{"$f":"'Dev Type Streets'!T38","v":59.038235984048796},{"$f":"'Dev Type Streets'!U38","v":0.18549795397086039},{"$f":"'Dev Type Streets'!V38","v":0},{"$f":"'Dev Type Streets'!W38","v":0.1},0.71450204602913958,0.71450204602913958,{"$f":"'Dev Type Building Mix'!X38","v":0.02},{"$f":"'Dev Type Building Mix'!Y38","v":0.5},0,{"$f":"IF(SUM(P38:R38)=0,0,((P38*(1-W38))+Q38)/SUM(P38:R38))","v":0.64973479280973545},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z38:BW38,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z38:BW38,TRANSPOSE(B_Building_Lot_Coverage))","v":0.38538009950248769},{"$f":"(Y38*T38)+(X38*(1-T38))","v":0.46085282356430124},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Acre))","v":5.6508762825765793},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Acre))","v":0},{"$f":"D_HU_Net_Acre*D_Buildable_Acre","v":4.0375626657585046},{"$f":"D_EMP_Net_Acre*D_Buildable_Acre","v":0},{"$f":"D_HU_Gross_Acre*D_Redev_Rate","v":8.0751253315170093E-2},{"$f":"D_EMP_Gross_Acre*D_Redev_Rate","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre)))","v":5.6508762825765793},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z38:$BW38,0),0),TRANSPOSE(B_HU_Acre)))","v":1.2946743721633891},{"$f":"(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'!$Z38:$BW38,0),0),0),TRANSPOSE(B_HU_Acre)))","v":4.2461526963633016},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z38:$BW38,0),0),TRANSPOSE(B_HU_Acre)))","v":0.11004921404988871},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0.11301752565153159,2.5893487443267783E-2,8.492305392726604E-2,2.2009842809977741E-3,{"$f":"D_MH_Den*D_Redev_Rate","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_MF_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_TH_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_Den/D_HU_Net_Acre)","v":1},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_SM_Den/D_HU_Net_Acre)","v":0.22911037287354449},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_MD_Den/D_HU_Net_Acre)","v":0.75141491054325849},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_LRG_Den/D_HU_Net_Acre)","v":1.9474716583196997E-2},{"$f":"IF(D_HU_Net_Acre=0,0,D_MH_Den/D_HU_Net_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z38:$BW38,0),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'!$Z38:$BW38),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z38:$BW38),0)","v":446662.19281954278},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z38:$BW38,0),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'!$Z38:$BW38),0)","v":2677.9655227083967},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z38:$BW38),0)","v":2253.6586961499606},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":15.090328660869977},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre))","v":5.1988061799704521},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38),0)","v":2.9026526741867773},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z38:$BW38,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z38:$BW38,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z38:$BW38,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z38:$BW38,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z38:$BW38,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z38:$BW38,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z38:$BW38,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z38:$BW38,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9026526741867773},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38),0)","v":1.7415916045120665},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38),0)","v":0.45092240678161388},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38),0)","v":123598.40874038755},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z38:$BW38)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z38:$BW38),0)","v":0},{"$f":"IFERROR(((D_Avg_Rent*D_per_Renter*D_HU_Net_Acre)+(D_Avg_Mortgage*D_per_Owner*D_HU_Net_Acre))/D_HU_Net_Acre,0)","v":2677.9655227083967},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z38:$BW38),0)","v":0},{"$f":"SUM(BR38:BS38)","v":2677.9655227083967},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z38:$BW38)","v":0},{"$f":"BV38*$U38","v":0},{"$f":"BW38*$U38","v":0},{"$f":"BX38*$U38","v":0},{"$f":"BY38*$U38","v":0},{"$f":"BZ38*$U38","v":0},{"$f":"CA38*$U38","v":0},{"$f":"CB38*$U38","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BV38/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BW38/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BX38/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BY38/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BZ38/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CA38/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CB38/D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":5.21994969866654E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0.73425710624970331},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0.21354339676363115},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,12735.146475096271,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":12735.146475096271},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z38:$BW38,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_MF/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_TH/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF/D_Bldg_SqFt_Acre)","v":1},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_MH/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_RET/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_OFF/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_IND/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_PUB/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_EDU/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_HOTEL/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_PKG/D_Bldg_SqFt_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":226.62715289524246},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1280.642003283582},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":291.43375041366954},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":567.28861253865568},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":204.35417018806621},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":397.7623240613583},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":8.7663821723099211},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17.062678061779629},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":253137.77910447761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2019226.2333820802},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":451.66577643097656},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},451.66577643097656,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":46.840756440431406},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0.74280779682431253},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":1.9239985303447747E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":862.24674444821346},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z38:$BW38)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":52.959946400571418},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z38:$BW38,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},249,255,61]
[{"$f":"'Dev Type Building Mix'!A39","v":"Urban Family Residence"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z39:BW39)","v":7286.4400000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z39:BW39)","v":0.37162797086093535},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z39:BW39)","v":0.4932068407960199},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z39:BW39)","v":0.13516518834304475},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z39:BW39)","v":1.4800000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z39:BW39)","v":0.4293162057425764},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26.271311301007888},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6854.6884937890009},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":142033.85360541407},4.8734178823728484E-2,{"$f":"'Dev Type Streets'!P39","v":7329.8076923076924},{"$f":"'Dev Type Streets'!Q39","v":2.6376201923076922E-2},{"$f":"'Dev Type Streets'!S39","v":5.2752403846153845E-2},{"$f":"'Dev Type Streets'!T39","v":80.418461538461543},{"$f":"'Dev Type Streets'!U39","v":0.19230769230769232},{"$f":"'Dev Type Streets'!V39","v":0},{"$f":"'Dev Type Streets'!W39","v":0.05},0.75769230769230766,0.75769230769230766,{"$f":"'Dev Type Building Mix'!X39","v":0.02},{"$f":"'Dev Type Building Mix'!Y39","v":0},0,0.79365079365079361,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z39:BW39,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z39:BW39,TRANSPOSE(B_Building_Lot_Coverage))","v":0.50679315920398005},0.57630097062763108,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Acre))","v":11.535689467051476},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Acre))","v":0},8.7405031731120797,0,0.17481006346224159,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre))","v":2.3237847332415988},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre)))","v":9.2119047338098774},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z39:$BW39,0),0),TRANSPOSE(B_HU_Acre)))","v":6.6076369961799593},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z39:$BW39,0),0),0),TRANSPOSE(B_HU_Acre)))","v":2.6042677376299186},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z39:$BW39,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre))","v":0},0,4.6475694664831979E-2,0.18423809467619756,0.13215273992359919,5.2085354752598373E-2,0,0,0,0.20144307281145621,0.79855692718854376,0.57279948589573748,0.22575744129280639,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z39:$BW39),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z39:$BW39,0),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'!$Z39:$BW39),0)","v":333350.05478541099},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z39:$BW39),0)","v":1998.6020040629408},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z39:$BW39,0),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'!$Z39:$BW39),0)","v":1621.1440135902521},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":24.925895261504348},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre))","v":10.659310004352191},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39),0)","v":2.3384154557215351},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z39:$BW39,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z39:$BW39,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z39:$BW39,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z39:$BW39,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.1212098461122126},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z39:$BW39,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z39:$BW39,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z39:$BW39,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z39:$BW39,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.3943986300132112},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39),0)","v":1.403049273432921},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39),0)","v":0.26503600696174778},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39),0)","v":92238.372436598089},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z39:$BW39)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z39:$BW39),0)","v":0},1998.6020040629408,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z39:$BW39),0)","v":0},1998.6020040629408,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z39:$BW39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0.35510345244042363},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0.64489654755957637},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0.3698651193175268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0.27503142824204957},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,18701.013922146627,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3061.5783487819963},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":15639.43557336463},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z39:$BW39,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0.16371189078450607,0.8362881092154939,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":92.483017509901501},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1074.2044992537312},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":224.90184045649792},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1107.0932520403155},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":154.77827684046147},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":761.0225680287715},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":6.5701877817558012},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":32.283283667912826},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":398298.41384663736},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2914460.7959672511},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":821.8829117575084},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},821.8829117575084,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":39.207095264114457},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0.72361730452406459},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":3.4196767790181542E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":809.82323494541151},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z39:$BW39)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":101.4687018130202},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z39:$BW39,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,201,41]
[{"$f":"'Dev Type Building Mix'!A40","v":"Warehouse Limited Office"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z40:BW40)","v":182882},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z40:BW40)","v":0.35352880199093217},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z40:BW40)","v":0.14002583975621899},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z40:BW40)","v":0.42644535825284879},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z40:BW40)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z40:BW40)","v":0.30958613697040954},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":52.828643651896847},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18575.959805494094},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":158485.93095569056},5.5431094637849121E-2,{"$f":"'Dev Type Streets'!P40","v":1258.0025489642248},{"$f":"'Dev Type Streets'!Q40","v":7.3929919414840494E-3},{"$f":"'Dev Type Streets'!S40","v":1.4785983882968099E-2},{"$f":"'Dev Type Streets'!T40","v":5.101510777985216},{"$f":"'Dev Type Streets'!U40","v":3.122136720929752E-2},{"$f":"'Dev Type Streets'!V40","v":0},{"$f":"'Dev Type Streets'!W40","v":0.2},0.76877863279070258,0.76877863279070247,{"$f":"'Dev Type Building Mix'!X40","v":0.1},{"$f":"'Dev Type Building Mix'!Y40","v":0},0,0.1350280364921313,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z40:BW40,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z40:BW40,TRANSPOSE(B_Building_Lot_Coverage))","v":0.77997416024378097},0.63084883573358763,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Acre))","v":27.671948304908426},0,21.273602584502495,0,2.1273602584502496,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z40:$BW40,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z40:$BW40,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z40:$BW40,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z40:$BW40,0),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'!$Z40:$BW40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z40:$BW40,0),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'!$Z40:$BW40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z40:$BW40,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z40:$BW40,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z40:$BW40,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z40:$BW40,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z40:$BW40,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z40:$BW40,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z40:$BW40,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z40:$BW40,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z40:$BW40)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z40:$BW40),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":20.562769474110432},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":7.109178830797994},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z40:$BW40)","v":0},0,2.0562769474110434,0.71091788307979942,0,0,0,0,0,0.74309077364325038,0.25690922635674968,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0.13269196531096555},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0.86730803468903461},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Lot_Size)),0)","v":0},0,1.0000000000000002,0,-2.0211370946362213E-16,13485.572126431041,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z40:$BW40,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":5140.6923685276088},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":8344.8797579034326},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0.38119942708638299,0.61880057291361701,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":270.99947898904486},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Acre)),0)","v":112.93654911163223},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3125.1743487518397},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1355.9254669405129},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EMP_Acre)),0)","v":4.9130007449621225},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":135.95230263656848},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":887589.34957189858},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2859152.1057113344},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":775136.96063854091},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},775136.96063854091,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":17264.832432569878},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0.28287798463178576},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":9.1995875712525628},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":789143.29773519968},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z40:$BW40)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":68.268394654046631},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":42.939440138019883},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z40:$BW40,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},61,174,255]
[{"$f":"'Dev Type Building Mix'!A41","v":"TOD - Medium Density Residential (TODMDR)"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z41:BW41)","v":88205.306754899997},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z41:BW41)","v":0.6800170551075142},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z41:BW41)","v":0.16477591228975727},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z41:BW41)","v":0.11520703260272848},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z41:BW41)","v":2.8000000000000003},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z41:BW41)","v":1.0604888159065471},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":62.484754226811731},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18315.117426781831},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1467025.0631467006},0.14696042990937486,{"$f":"'Dev Type Streets'!P41","v":4977.193716180469},{"$f":"'Dev Type Streets'!Q41","v":1.944704902489746E-2},{"$f":"'Dev Type Streets'!S41","v":3.889409804979492E-2},{"$f":"'Dev Type Streets'!T41","v":38.942499594034672},{"$f":"'Dev Type Streets'!U41","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V41","v":0},{"$f":"'Dev Type Streets'!W41","v":0.1},0.77304372726812398,0.77304372726812398,{"$f":"'Dev Type Building Mix'!X41","v":0},{"$f":"'Dev Type Building Mix'!Y41","v":0},0,0.55938648975726246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z41:BW41,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z41:BW41,TRANSPOSE(B_Building_Lot_Coverage))","v":0.79522408771024267},0.74169926550879561,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Acre))","v":38.163718804659545},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Acre))","v":0},29.502223431166609,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre))","v":31.983689737679107},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre))","v":5.6796589329663956},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre)))","v":0.50037013401403951},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z41:$BW41,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z41:$BW41,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.50037013401403951},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z41:$BW41,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0.83806533376338843,0.14882351906106556,1.3111147175545889E-2,0,1.3111147175545889E-2,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Acre)),0)","v":0.47693433813271241},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Acre)),0)","v":0.52306566186728753},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre)),0)","v":1707.155056476274},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z41:$BW41),0)","v":901.18889069993827},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z41:$BW41,0),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'!$Z41:$BW41),0)","v":276439.55654054286},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z41:$BW41),0)","v":1657.3948129687824},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z41:$BW41,0),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'!$Z41:$BW41),0)","v":1232.8450491049289},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":67.349608876302028},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre))","v":35.863888273699686},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41),0)","v":1.8779226714715138},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z41:$BW41,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z41:$BW41,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z41:$BW41,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z41:$BW41,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.8790884088362252},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z41:$BW41,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z41:$BW41,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z41:$BW41,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z41:$BW41,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.7882689556509299},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41),0)","v":1.1267536028829086},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41),0)","v":0.19590993691476238},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41),0)","v":72202.260658729632},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z41:$BW41)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z41:$BW41),0)","v":0},1683.4226876737057,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z41:$BW41),0)","v":0},1683.4226876737057,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z41:$BW41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0.92099568318078695},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":7.3335723642734857E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":5.6685931764782838E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":5.6685931764782838E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,46194.892820889196,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":39017.49775824367},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6551.9323951279839},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":625.46266751754922},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z41:$BW41,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.84462795291084802,0.14183239737197137,1.3539649717180788E-2,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.013242537196037},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":269.79604842478989},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.17479949912625},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2423.4311122994618},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":70.713985808843233},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1438.4379968480714},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9906057686462297},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.835962874493568},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1334791.2152833203},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9982449.4528994057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":150864.29932575213},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},150864.29932575213,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":588.02387159868215},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":54.964827455567622},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0.66113941801954057},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":229810.46162549552},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z41:$BW41)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":220.38260637421808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z41:$BW41,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,61,255]
[{"$f":"'Dev Type Building Mix'!A42","v":"TOD – Low Density Residential (TODLDR)"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z42:BW42)","v":46185.9},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z42:BW42)","v":0.45733989041913187},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z42:BW42)","v":0.35385000000000016},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z42:BW42)","v":0.15881010958086805},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z42:BW42)","v":1.6},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z42:BW42)","v":0.62364015328477274},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":35.605157000932003},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8960.4334266155001},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":261149.90849673754},6.3546094633721684E-2,{"$f":"'Dev Type Streets'!P42","v":6672.6399059455825},{"$f":"'Dev Type Streets'!Q42","v":2.0784346657709105E-2},{"$f":"'Dev Type Streets'!S42","v":4.1568693315418209E-2},{"$f":"'Dev Type Streets'!T42","v":46.113537117903931},{"$f":"'Dev Type Streets'!U42","v":0.18567604157123807},{"$f":"'Dev Type Streets'!V42","v":0},{"$f":"'Dev Type Streets'!W42","v":0.1},0.71432395842876195,0.71432395842876195,{"$f":"'Dev Type Building Mix'!X42","v":0},{"$f":"'Dev Type Building Mix'!Y42","v":0},0,0.64995314465296761,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z42:BW42,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z42:BW42,TRANSPOSE(B_Building_Lot_Coverage))","v":0.61614999999999998},0.62580674855711971,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Acre))","v":20.61709618574449},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Acre))","v":0},14.727285758707534,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre))","v":10.276073542525516},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre))","v":3.7575941997247968},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre)))","v":6.5834284434941734},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z42:$BW42,0),0),TRANSPOSE(B_HU_Acre)))","v":3.5812076394099375},{"$f":"(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'!$Z42:$BW42,0),0),0),TRANSPOSE(B_HU_Acre)))","v":3.0022208040842364},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z42:$BW42,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0.49842487273405733,0.18225622880505124,0.31931889846089129,0.17370087461133987,0.14561802384955141,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Acre)),0)","v":0.61602499590714321},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Acre)),0)","v":0.38397500409285656},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z42:$BW42,0),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'!$Z42:$BW42),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z42:$BW42),0)","v":293493.42775691848},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z42:$BW42,0),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'!$Z42:$BW42),0)","v":1759.6413874054379},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z42:$BW42),0)","v":1395.6027789834998},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":38.02202735546836},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre))","v":19.248401845729934},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42),0)","v":1.975334246458657},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z42:$BW42,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z42:$BW42,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z42:$BW42,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z42:$BW42,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9371685022792093},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z42:$BW42,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z42:$BW42,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z42:$BW42,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z42:$BW42,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0584594710602895},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42),0)","v":1.1852005478751941},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42),0)","v":0.20947904827584193},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42),0)","v":80466.866772971014},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z42:$BW42)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z42:$BW42),0)","v":0},1844.594556381965,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z42:$BW42),0)","v":0},1844.594556381965,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z42:$BW42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0.82327073847213106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":9.3370487529743917E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":8.3358773998124969E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":8.3358773998124969E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,27165.765077084696,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":13570.049309279471},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":4123.0630463459875},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":9472.652721459237},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z42:$BW42,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.4995275955149262,0.15177422887397124,0.34869817561110261,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":34.814116600172419},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":732.99812142857172},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":150.65535669447615},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1575.5147928789322},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":96.434837433750005},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1008.3822750192251},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":4.0854898848100216},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":42.679584043720396},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":547866.12558680493},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4109613.8165846374},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":81451.622247437394},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},81451.622247437394,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":344.03798556078908},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":26.703501227427626},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0.34305716747142573},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":142450.58682137934},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z42:$BW42)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":147.27086483372472},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z42:$BW42,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,41,234]
[{"$f":"'Dev Type Building Mix'!A43","v":"TOD – TOD Mixed Use"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z43:BW43)","v":120730.8},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z43:BW43)","v":0.52687420169182908},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z43:BW43)","v":0.17600000000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z43:BW43)","v":0.17712579830817105},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z43:BW43)","v":2.8000000000000003},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z43:BW43)","v":1.1959551396184471},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":53.707692413567749},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14682.075415531501},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":699725.68213305471},8.052552257915617E-2,{"$f":"'Dev Type Streets'!P43","v":14884.300861143227},{"$f":"'Dev Type Streets'!Q43","v":2.71550181239174E-2},{"$f":"'Dev Type Streets'!S43","v":0.13577509061958701},{"$f":"'Dev Type Streets'!T43","v":114.7027965554271},{"$f":"'Dev Type Streets'!U43","v":0.34169653032927516},{"$f":"'Dev Type Streets'!V43","v":0},{"$f":"'Dev Type Streets'!W43","v":0.1},0.55830346967072486,0.55830346967072486,{"$f":"'Dev Type Building Mix'!X43","v":0},{"$f":"'Dev Type Building Mix'!Y43","v":0},0,0.77360021387206246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z43:BW43,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z43:BW43,TRANSPOSE(B_Building_Lot_Coverage))","v":0.70400000000000018},0.73474217297746558,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Acre))","v":34.811963636178177},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Acre))","v":43.081627210961031},19.435640084129378,24.052621950940257,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre))","v":34.811963636178177},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z43:$BW43,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z43:$BW43,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z43:$BW43,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Acre)),0)","v":9.0375978208029201E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Acre)),0)","v":0.90962402179197077},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z43:$BW43),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z43:$BW43,0),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'!$Z43:$BW43),0)","v":350000.00000000006},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z43:$BW43),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z43:$BW43,0),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'!$Z43:$BW43),0)","v":1750},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":64.995768657800269},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre))","v":32.723245818007484},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43),0)","v":1.9862262142111016},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z43:$BW43,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z43:$BW43,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z43:$BW43,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z43:$BW43,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.986226214211102},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z43:$BW43,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z43:$BW43,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z43:$BW43,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z43:$BW43,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43),0)","v":1.191735728526661},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43),0)","v":80827.488287425702},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z43:$BW43)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z43:$BW43),0)","v":0},1991.5106874648168,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z43:$BW43),0)","v":0},1991.5106874648168,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":43.081627210961031},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z43:$BW43)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0.45157987853969328},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0.45157987853969328},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0.54842012146030672},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0.54842012146030672},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Lot_Size)),0)","v":0},0.45157987853969328,0.54842012146030672,0,0.62665493072235146,52095.805881779554,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":41325.3990790393},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z43:$BW43,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":10770.406802740257},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.7932576985720996,0,0,0,0,0.20674230142790045,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.5637892362423598},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":251.00221804511281},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.1735728526661},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Acre)),0)","v":106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6655.3703025325585},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.517917497388552},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Acre)),0)","v":49.000000000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3329.4184606033268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9793393213166528},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":203.00364069263085},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1139797.7891557447},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8689489.4900586084},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":205689.88669886673},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},205689.88669886673,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":817.02187619171843},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":64.805667601049748},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0.91951019484936114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":363819.20651789336},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z43:$BW43)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":218.84228622177261},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143.03100234039061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z43:$BW43,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,61,249]
[{"$f":"'Dev Type Building Mix'!A44","v":"TOD – Corridor Mixed Use (TODCMU)"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z44:BW44)","v":166651.79999999999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z44:BW44)","v":0.46237249438850314},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z44:BW44)","v":0.16800000000000004},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z44:BW44)","v":0.2096275056114969},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z44:BW44)","v":2.6000000000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z44:BW44)","v":0.9446557612676505},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":44.167123762883527},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12614.61196505059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":401802.67373482633},5.7471457712310076E-2,{"$f":"'Dev Type Streets'!P44","v":10622.381852551984},{"$f":"'Dev Type Streets'!Q44","v":2.495274102079395E-2},{"$f":"'Dev Type Streets'!S44","v":0.12476370510396975},{"$f":"'Dev Type Streets'!T44","v":84.320302457466923},{"$f":"'Dev Type Streets'!U44","v":0.24385633270321361},{"$f":"'Dev Type Streets'!V44","v":0},{"$f":"'Dev Type Streets'!W44","v":0.1},0.65614366729678641,0.65614366729678641,{"$f":"'Dev Type Building Mix'!X44","v":0},{"$f":"'Dev Type Building Mix'!Y44","v":0},0,0.70918086860912599,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z44:BW44,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z44:BW44,TRANSPOSE(B_Building_Lot_Coverage))","v":0.67200000000000004},0.68478487712665415,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Acre))","v":22.125229718532005},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Acre))","v":43.081627210961031},14.517329367301436,28.267736871312994,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre))","v":22.125229718532005},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z44:$BW44,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z44:$BW44,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z44:$BW44,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Acre)),0)","v":0.28439616736062434},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Acre)),0)","v":0.71560383263937566},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z44:$BW44,0),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'!$Z44:$BW44),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z44:$BW44),0)","v":350000.00000000006},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z44:$BW44,0),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'!$Z44:$BW44),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z44:$BW44),0)","v":1750},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":41.370070381732816},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre))","v":20.797715935420086},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44),0)","v":1.989164123127408},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z44:$BW44,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z44:$BW44,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z44:$BW44,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z44:$BW44,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9891641231274084},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z44:$BW44,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z44:$BW44,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z44:$BW44,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z44:$BW44,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44),0)","v":1.1934984738764449},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44),0)","v":0.19509999999999994},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44),0)","v":84245.144111192189},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z44:$BW44)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z44:$BW44),0)","v":0},2014.315595053077,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z44:$BW44),0)","v":0},2014.315595053077,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":43.081627210961031},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z44:$BW44)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0.60269736060456602},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0.60269736060456602},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0.39730263939543409},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0.39730263939543409},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Lot_Size)),0)","v":0},0.60269736060456602,0.39730263939543409,0,0.61159229608340671,41149.204960818854,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":30378.798158078596},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z44:$BW44,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":10770.406802740257},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.73825966229492057,0,0,0,0,0.26174033770507943,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.6954372336893417},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":183.32864661654136},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":119.3498473876445},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Acre)),0)","v":106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5894.1662674737881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":69.620744309459297},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Acre)),0)","v":49.000000000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2885.3827734857105},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9837461846911131},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":183.97353981616158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1081408.8193899025},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6991343.0027504312},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":311845.00325983344},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},311845.00325983344,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":1194.4843675145758},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":98.659993824640495},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":1.3665845987018432},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":550410.34108100121},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z44:$BW44)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128.66859413217057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143.03100234039061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z44:$BW44,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,99,255]
[{"$f":"'Dev Type Building Mix'!A45","v":"NBG – Commercial Industrial"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z45:BW45)","v":309367.40000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z45:BW45)","v":0.3930719350852469},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z45:BW45)","v":8.090645993905482E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z45:BW45)","v":0.38602160497569815},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z45:BW45)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z45:BW45)","v":0.37397678904225096},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":50.918009478297222},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16815.101112741413},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":152754.02843489166},5.2017409419915409E-2,{"$f":"'Dev Type Streets'!P45","v":1258.0025489642248},{"$f":"'Dev Type Streets'!Q45","v":7.3929919414840494E-3},{"$f":"'Dev Type Streets'!S45","v":1.4785983882968099E-2},{"$f":"'Dev Type Streets'!T45","v":5.101510777985216},{"$f":"'Dev Type Streets'!U45","v":3.122136720929752E-2},{"$f":"'Dev Type Streets'!V45","v":0},{"$f":"'Dev Type Streets'!W45","v":0.2},0.76877863279070258,0.76877863279070247,{"$f":"'Dev Type Building Mix'!X45","v":0},{"$f":"'Dev Type Building Mix'!Y45","v":0},0,0.1350280364921313,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z45:BW45,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z45:BW45,TRANSPOSE(B_Building_Lot_Coverage))","v":0.77909354006094511},0.63017183375341923,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Acre))","v":25.878205527908953},0,19.894611464822646,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z45:$BW45,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z45:$BW45,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z45:$BW45,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z45:$BW45,0),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'!$Z45:$BW45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z45:$BW45,0),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'!$Z45:$BW45),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z45:$BW45,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z45:$BW45,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z45:$BW45,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z45:$BW45,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z45:$BW45,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z45:$BW45,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z45:$BW45,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z45:$BW45,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z45:$BW45)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z45:$BW45),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":14.250564893639741},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":11.627640634269218},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z45:$BW45)","v":0},0,0,0,0,0,0,0,0,0.55067824846938818,0.44932175153061205,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0.10712302589089863},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0.89287697410910127},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0.99999999999999989,0,1.0105685473181105E-16,16290.428930680453,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z45:$BW45,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":3562.6412234099344},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":12727.787707270518},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0.21869536023697089,0.781304639763029,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":116.7548697472613},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Acre)),0)","v":118.13168729132654},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3057.0360830836185},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1268.032070867539},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EMP_Acre)),0)","v":5.9712696334183679},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":154.52574283616207},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":770468.76596440317},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2936594.308297256},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":1354837.9532013847},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},1354837.9532013847,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":30194.59732792139},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":7.071949615794644E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":16.085254479807777},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":1377130.1326898539},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z45:$BW45)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":47.311875446883931},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":70.230949430986072},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z45:$BW45,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},45,79,204]
[{"$f":"'Dev Type Building Mix'!A46","v":"Whisper Valley PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z46:BW46)","v":12606.00292438},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z46:BW46)","v":0.22002533038870351},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z46:BW46)","v":0.32237521246442175},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z46:BW46)","v":4.4099457146874667E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z46:BW46)","v":0.62249999999999994},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z46:BW46)","v":0.18856494671740459},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9.5480145432644381},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2631.7945393531268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":75120.878870560759},5.6822605880312106E-2,{"$f":"'Dev Type Streets'!P46","v":4838.9383351754559},{"$f":"'Dev Type Streets'!Q46","v":1.8906853218650304E-2},{"$f":"'Dev Type Streets'!S46","v":3.7813706437300608E-2},{"$f":"'Dev Type Streets'!T46","v":36.5085933694075},{"$f":"'Dev Type Streets'!U46","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V46","v":0},{"$f":"'Dev Type Streets'!W46","v":0},0.87304372726812396,0.87304372726812396,{"$f":"'Dev Type Building Mix'!X46","v":0},{"$f":"'Dev Type Building Mix'!Y46","v":0.5},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z46:BW46,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z46:BW46,TRANSPOSE(B_Building_Lot_Coverage))","v":0.26412478753557816},0.35754876170583849,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Acre))","v":3.4013725186907511},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Acre))","v":0.76270556711806858},2.9695469415451399,0.66587531112490683,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre))","v":0.47192479004429155},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre))","v":0.30128999999999995},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre)))","v":2.6281577286464595},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z46:$BW46,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z46:$BW46,0),0),0),TRANSPOSE(B_HU_Acre)))","v":2.6281577286464595},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z46:$BW46,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0.13874539982052417,8.8578948158248724E-2,0.77267565202122712,0,0.77267565202122712,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z46:$BW46,0),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'!$Z46:$BW46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z46:$BW46),0)","v":454698.24484934768},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z46:$BW46,0),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'!$Z46:$BW46),0)","v":2726.1457148546419},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z46:$BW46),0)","v":2263.1451758356452},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":8.8489654363474965},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre))","v":3.1447270129963769},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46),0)","v":2.8139057539102494},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z46:$BW46,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z46:$BW46,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z46:$BW46,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z46:$BW46,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.1948294341231764},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z46:$BW46,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z46:$BW46,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z46:$BW46,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z46:$BW46,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46),0)","v":1.6883434523461494},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46),0)","v":0.43583507395821203},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46),0)","v":125702.83857051079},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z46:$BW46)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z46:$BW46),0)","v":0},2726.1457148546419,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z46:$BW46),0)","v":0},2726.1457148546419,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0.23956186807644353},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0.52314369904162494},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z46:$BW46)","v":0},0,0,0,0,0,0,0,0.31409482034023073,0.68590517965976916,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0.92564709606981965},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0.58052342553775227},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":2.5656824128962134E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0.31946684640310513},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0.31946684640310513},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":7.4352903930180458E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":5.3278975771222342E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":2.1073928158958113E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Lot_Size)),0)","v":0},0.92564709606981965,7.4352903930180458E-2,0,0.24099105480158792,8213.889079010145,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":971.60986185589456},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":474.53174999999993},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6397.3996743174011},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z46:$BW46,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":239.56186807644355},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":130.78592476040626},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.11828865139398537,5.777187218325399E-2,0.77885148104390411,0,2.9165461789424738E-2,1.5922533589431825E-2,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":196.44192369664455},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":693.46048683692266},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":265.0303701173134},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Acre)),0)","v":94.064396827071207},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":386.97789939491389},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":182.14015173995179},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Acre)),0)","v":45.544956976257453},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":250.29030089674688},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.7733074637911841},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EMP_Acre)),0)","v":3.9711422305103454},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.223752658033721},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":188484.92588632647},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1322024.5306734275},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":16638.81250904714},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},16638.81250904714,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":79.098094520209386},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":5.5883376200902628},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":7.0636530676825723E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":29524.04025910523},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z46:$BW46)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.51299622948779},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10.286786615202484},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1.7368370808181945},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z46:$BW46,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,176,111]
[{"$f":"'Dev Type Building Mix'!A47","v":"Wildhorse Ranch PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z47:BW47)","v":21875.142621899999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z47:BW47)","v":0.24662452601246998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z47:BW47)","v":0.32292308064262637},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z47:BW47)","v":0.14895239334490368},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z47:BW47)","v":1.1695000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z47:BW47)","v":0.28933262004544535},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.40712064449518},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7392.2597387189808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148954.76523469083},5.9485759460600168E-2,{"$f":"'Dev Type Streets'!P47","v":6268.5314779969849},{"$f":"'Dev Type Streets'!Q47","v":2.4126112516668952E-2},{"$f":"'Dev Type Streets'!S47","v":4.8252225033337905E-2},{"$f":"'Dev Type Streets'!T47","v":69.880250928280901},{"$f":"'Dev Type Streets'!U47","v":0.1644636357863567},{"$f":"'Dev Type Streets'!V47","v":0.04},{"$f":"'Dev Type Streets'!W47","v":0},0.79553636421364327,0.79553636421364327,{"$f":"'Dev Type Building Mix'!X47","v":0},{"$f":"'Dev Type Building Mix'!Y47","v":0.5},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z47:BW47,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z47:BW47,TRANSPOSE(B_Building_Lot_Coverage))","v":0.39557691935737366},0.51915945997875534,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Acre))","v":4.3648792731205397},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Acre))","v":13.396948967346606},3.4724201871698042,10.657760073038641,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre)))","v":4.3648792731205397},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z47:$BW47,0),0),TRANSPOSE(B_HU_Acre)))","v":3.1441270269666934},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z47:$BW47,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2207522461538465},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z47:$BW47,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,1,0.72032393801327155,0.27967606198672851,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z47:$BW47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z47:$BW47,0),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'!$Z47:$BW47),0)","v":357423.16646887886},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z47:$BW47),0)","v":2142.9324715817825},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z47:$BW47,0),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'!$Z47:$BW47),0)","v":1800.704980908208},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":10.340059776992957},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre))","v":4.0156889312708977},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z47:$BW47,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z47:$BW47,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z47:$BW47,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z47:$BW47,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z47:$BW47,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z47:$BW47,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z47:$BW47,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z47:$BW47,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47),0)","v":1.5449493156414138},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47),0)","v":0.31499455660142989},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47),0)","v":98904.575611466877},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z47:$BW47)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z47:$BW47),0)","v":0},2142.9324715817825,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z47:$BW47),0)","v":0},2142.9324715817825,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":0.56165872896946345},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":1.3678340352519363},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":11.620737645251165},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":0.40837728684350566},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z47:$BW47)","v":0},0,0,0,0,0,0,0,0.102100413951405,0.86741672850850327,0,0,0,3.0482857540091734E-2,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0.10354218206250351},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0.10354218206250351},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":4.0456879084024552E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":6.308530297847896E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0.89645781793749646},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0.16025018704977592},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0.72576715381529433},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":1.0440477072426195E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Lot_Size)),0)","v":0},0.10354218206250351,0.89645781793749646,0,0.30292484362135313,12603.328929179601,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7859.8598481711542},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z47:$BW47,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1367.8340352519365},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2905.1844113127913},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":470.45063444371857},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0.62363363618748169,0,0.10852958317108478,0.23050929065150574,0,0,0,3.7327489989927763E-2,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":133.37396376230154},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":679.18287128970701},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":257.49155260690236},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Acre)),0)","v":98.889001370596887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1761.2988321058087},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":180.24408682483164},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Acre)),0)","v":46.383235427070055},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":926.93538707531843},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.7247465782070703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EMP_Acre)),0)","v":3.546460619536786},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.606389754000375},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":498130.8640844546},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2504040.7416055538},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":24131.118411700605},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},24131.118411700605,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":113.44774626214848},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":7.6956877687302239},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0.11580586219924741},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":44268.972283348114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z47:$BW47)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":40.918827517031424},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":58.734793473718149},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":38.580848982233867},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3.3364424335114422},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z47:$BW47,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,235,152]
[{"$f":"'Dev Type Building Mix'!A48","v":"Waters Edge PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z48:BW48)","v":16903.239999999998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z48:BW48)","v":0.23590969528186512},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z48:BW48)","v":9.3799999999999994E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z48:BW48)","v":4.6290304718134861E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z48:BW48)","v":0.51},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z48:BW48)","v":0.26119096059724323},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8.9920877740663094},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2105.6081183025899},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":32808.730865548161},2.0377153626974325E-2,{"$f":"'Dev Type Streets'!P48","v":6805.8341761110132},{"$f":"'Dev Type Streets'!Q48","v":2.619406501809772E-2},{"$f":"'Dev Type Streets'!S48","v":5.2388130036195441E-2},{"$f":"'Dev Type Streets'!T48","v":83.856301113937093},{"$f":"'Dev Type Streets'!U48","v":0.1644636357863567},{"$f":"'Dev Type Streets'!V48","v":0},{"$f":"'Dev Type Streets'!W48","v":0},0.8355363642136433,0.8355363642136433,{"$f":"'Dev Type Building Mix'!X48","v":0},{"$f":"'Dev Type Building Mix'!Y48","v":0.5},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z48:BW48,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z48:BW48,TRANSPOSE(B_Building_Lot_Coverage))","v":0.28220000000000001},0.40025199776744685,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Acre))","v":6.8718285466398115},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Acre))","v":0},5.7416626393589523,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre))","v":0.70788718506643733},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre))","v":5.2223600000000001},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre)))","v":0.9415813615733738},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z48:$BW48,0),0),TRANSPOSE(B_HU_Acre)))","v":0.9415813615733738},{"$f":"(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'!$Z48:$BW48,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z48:$BW48,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0.1030129288386539,0.75996657433393489,0.13702049682741116,0.13702049682741116,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z48:$BW48,0),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'!$Z48:$BW48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z48:$BW48),0)","v":382036.05352515558},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z48:$BW48,0),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'!$Z48:$BW48),0)","v":2290.4991651829455},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z48:$BW48),0)","v":1623.856874332932},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":15.834073099291865},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre))","v":6.4406872066099554},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48),0)","v":2.4584446645758011},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z48:$BW48,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z48:$BW48,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z48:$BW48,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z48:$BW48,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.4403155414120814},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z48:$BW48,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z48:$BW48,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z48:$BW48,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z48:$BW48,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5751072961373391},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48),0)","v":1.4750667987454806},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48),0)","v":0.20358677780003973},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48),0)","v":105748.42514086267},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z48:$BW48)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z48:$BW48),0)","v":0},2290.4991651829455,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z48:$BW48),0)","v":0},2290.4991651829455,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z48:$BW48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0.64940922568690973},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0.33165949249966281},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":1.8931281813427486E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":1.8931281813427486E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,11377.478243615913,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1457.4147927838417},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8225.2169999999987},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1694.8464508320728},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z48:$BW48,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.12809646932101326,0.72293849514634767,0.1489650355326391,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":27.678160655781266},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":192.99024642857142},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":199.30333746210459},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":554.42016726132363},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":126.59614787832751},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":351.80474678746151},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.1525577742834514},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.331294862319776},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":222539.43291504896},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1610074.2756396306},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":25374.010538978127},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},25374.010538978127,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":131.03614533216003},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":8.6287126950026884},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0.10719474008531472},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":43142.914461532753},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z48:$BW48)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":45.679599405977655},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z48:$BW48,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,194,139]
[{"$f":"'Dev Type Building Mix'!A49","v":"Robinson Ranch PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z49:BW49)","v":82773.642121900004},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z49:BW49)","v":0.39027851252431645},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z49:BW49)","v":0.33930427235568605},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z49:BW49)","v":0.20041721511999749},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z49:BW49)","v":1.7000000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z49:BW49)","v":0.51747559684765676},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":39.296579293823243},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":11855.400638907216},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":473252.06727667223},0.10365041782051247,{"$f":"'Dev Type Streets'!P49","v":0},{"$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},{"$f":"'Dev Type Streets'!W49","v":0},1,1,{"$f":"'Dev Type Building Mix'!X49","v":0},{"$f":"'Dev Type Building Mix'!Y49","v":0.8},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z49:BW49,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z49:BW49,TRANSPOSE(B_Building_Lot_Coverage))","v":0.59069572764431388},0.59069572764431388,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Acre))","v":6.2404314152069231},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Acre))","v":23.973795944547259},6.2404314152069231,23.973795944547259,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre))","v":3.146165266961944},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre)))","v":3.0942661482449783},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z49:$BW49,0),0),TRANSPOSE(B_HU_Acre)))","v":1.4963596442132894},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z49:$BW49,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.5979065040316893},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z49:$BW49,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0.50415829573821569,0,0.49584170426178414,0.23978464703047656,0.25605705723130767,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z49:$BW49),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z49:$BW49,0),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'!$Z49:$BW49),0)","v":364458.71136080479},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z49:$BW49),0)","v":2185.1141179286824},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z49:$BW49,0),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'!$Z49:$BW49),0)","v":1810.7870628726453},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":13.392072645732073},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre))","v":5.8041202073296079},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49),0)","v":2.3073389535971676},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z49:$BW49,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z49:$BW49,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z49:$BW49,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z49:$BW49,0)),TRANSPOSE(B_HH_Acre)),0)","v":2},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z49:$BW49,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z49:$BW49,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z49:$BW49,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z49:$BW49,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.626626147964954},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49),0)","v":1.3844033721583004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49),0)","v":0.28028829252127224},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49),0)","v":100808.04593579366},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z49:$BW49)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z49:$BW49),0)","v":0},2185.1141179286824,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z49:$BW49),0)","v":0},2185.1141179286824,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":4.3204517613035653},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":1.9234341057940654},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":18.908998093803149},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":3.141363744950044},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z49:$BW49)","v":0},0,0,0,0,0,0,0,8.0230686464633175E-2,0.78873609075261697,0,0,0,0.13103322278274976,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0.6163097175894694},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0.58940501770058074},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":2.6904699888888748E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":3.9263706618270508E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":2.2978329227061698E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0.38369028241053055},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":4.5608958662713771E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0.31685690429539326},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":2.1224419452423555E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Lot_Size)),0)","v":0},0.6163097175894694,0.38369028241053055,0,0.60607535473322915,22541.236998683929,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6477.3990790392982},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5794.3032562173257},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z49:$BW49,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1923.4341057940655},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":4727.2495234507869},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":3618.8510341824508},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.28735774702237865,0,0.25705347299953529,0,8.5329572015340832E-2,0.20971562136216337,0,0,0,0.16054358660058174,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":83.163837520283607},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":652.30010383323224},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":189.20462510242308},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Acre)),0)","v":89.061712299372445},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2633.3438479793449},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":125.2345385219555},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Acre)),0)","v":41.696834532534297},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1326.3458173373454},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.3671945080838066},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EMP_Acre)),0)","v":3.1617297499573258},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":89.8007102024592},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":785144.80879150506},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4565848.1386556979},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":146544.83487733357},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},146544.83487733357,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":561.15787737376706},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":46.84651234732911},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0.63952358316961622},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":258296.20224543943},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z49:$BW49)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":41.837594956635456},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":82.592260502797174},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":62.777873671426455},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":25.664941796241866},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z49:$BW49,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,214,171]
[{"$f":"'Dev Type Building Mix'!A50","v":"Goodnight Ranch PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z50:BW50)","v":33973.72},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z50:BW50)","v":0.3500403359410148},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z50:BW50)","v":0.51584594527363181},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z50:BW50)","v":0.11011371878535338},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z50:BW50)","v":1.49},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z50:BW50)","v":0.41919303659741414},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.231220258925354},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5907.9783261081902},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":142363.73965719662},5.0582698158313774E-2,{"$f":"'Dev Type Streets'!P50","v":4562.4275731654288},{"$f":"'Dev Type Streets'!Q50","v":1.7826461606156002E-2},{"$f":"'Dev Type Streets'!S50","v":3.5652923212312004E-2},{"$f":"'Dev Type Streets'!T50","v":31.640780920153169},{"$f":"'Dev Type Streets'!U50","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V50","v":0},{"$f":"'Dev Type Streets'!W50","v":0},0.87304372726812396,0.87304372726812396,{"$f":"'Dev Type Building Mix'!X50","v":0},{"$f":"'Dev Type Building Mix'!Y50","v":0.5},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z50:BW50,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z50:BW50,TRANSPOSE(B_Building_Lot_Coverage))","v":0.46015405472636817},0.52869088378772477,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Acre))","v":9.6700279356055745},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Acre))","v":0},8.4423572316879731,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre))","v":1.8876991601771662},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre)))","v":7.7823287754284092},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z50:$BW50,0),0),TRANSPOSE(B_HU_Acre)))","v":5.057456270219312},{"$f":"(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'!$Z50:$BW50,0),0),0),TRANSPOSE(B_HU_Acre)))","v":2.7248725052090972},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z50:$BW50,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0.19521134507032334,0,0.80478865492967677,0.5230032740233852,0.28178538090629157,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z50:$BW50,0),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'!$Z50:$BW50),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z50:$BW50),0)","v":362583.5895513994},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z50:$BW50,0),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'!$Z50:$BW50),0)","v":2173.8718152731385},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z50:$BW50),0)","v":1828.0280961735209},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":21.999615503298781},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre))","v":8.9341796839606733},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50),0)","v":2.4624102359161393},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z50:$BW50,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z50:$BW50,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z50:$BW50,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z50:$BW50,0)),TRANSPOSE(B_HH_Acre)),0)","v":2},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z50:$BW50,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z50:$BW50,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z50:$BW50,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z50:$BW50,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5770118339771759},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50),0)","v":1.4774461415496836},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50),0)","v":0.30283817214637238},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50),0)","v":100317.83079264691},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z50:$BW50)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z50:$BW50),0)","v":0},2173.8718152731385,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z50:$BW50),0)","v":0},2173.8718152731385,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z50:$BW50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0.86161656715837998},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0.13838343284161991},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":3.8706388349583148E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":9.9677044492036779E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Lot_Size)),0)","v":0},1,0,0,0,18260.048674183359,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3886.4394474235783},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":14373.609226759781},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z50:$BW50,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.21283839472554916,0,0.78716160527445089,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":112.15792270821099},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1093.3627259488271},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":229.87763253140571},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":891.49482715347096},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":158.08553838180455},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":610.83248488618949},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":6.7750945020773381},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26.178535066550982},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":354718.98422174837},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2814475.00510207},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":64131.660308418242},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},64131.660308418242,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":242.51277677118031},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":20.666913978493334},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0.27022458828773549},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":112831.81652371454},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z50:$BW50)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":80.653066243008823},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z50:$BW50,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,235,195]
[{"$f":"'Dev Type Building Mix'!A51","v":"UNO"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z51:BW51)","v":124898.1635098},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z51:BW51)","v":0.7626779635186115},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z51:BW51)","v":7.8243684432020996E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z51:BW51)","v":0.14907835204936731},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z51:BW51)","v":10.5},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z51:BW51)","v":4.2585755770107774},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":271.95721402672064},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":88099.698963402348},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6382616.7104633469},0.1263069694235722,{"$f":"'Dev Type Streets'!P51","v":13936.331900026873},{"$f":"'Dev Type Streets'!Q51","v":3.60286213383499E-2},{"$f":"'Dev Type Streets'!S51","v":0.1080858640150497},{"$f":"'Dev Type Streets'!T51","v":197.71029293200749},{"$f":"'Dev Type Streets'!U51","v":0.32813759742004839},{"$f":"'Dev Type Streets'!V51","v":0},{"$f":"'Dev Type Streets'!W51","v":0},0.67186240257995156,0.67186240257995156,{"$f":"'Dev Type Building Mix'!X51","v":0.2},{"$f":"'Dev Type Building Mix'!Y51","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z51:BW51,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z51:BW51,TRANSPOSE(B_Building_Lot_Coverage))","v":0.91175631556797887},0.9407123861649952,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Acre))","v":136.68090190329414},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Acre))","v":15.474574254757503},91.830759139541883,10.39678463770324,18.366151827908379,2.079356927540648,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre))","v":136.68090190329414},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z51:$BW51,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z51:$BW51,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z51:$BW51,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre))","v":0},27.336180380658831,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Acre)),0)","v":0.27663914676224194},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Acre)),0)","v":0.72336085323775812},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre)),0)","v":2426.9409822917019},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z51:$BW51),0)","v":1056.4977753029957},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z51:$BW51,0),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'!$Z51:$BW51),0)","v":627014.99255127902},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z51:$BW51),0)","v":3759.2716806277249},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z51:$BW51,0),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'!$Z51:$BW51),0)","v":1441.273164009348},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":249.46125298223561},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre))","v":128.48004778909649},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51),0)","v":1.9416341858132951},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z51:$BW51,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z51:$BW51,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z51:$BW51,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z51:$BW51,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9416341858132951},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z51:$BW51,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z51:$BW51,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z51:$BW51,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z51:$BW51,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51),0)","v":1.164980511487977},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51),0)","v":118220.39676569663},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z51:$BW51)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z51:$BW51),0)","v":0},2795.5158098845218,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z51:$BW51),0)","v":0},2795.5158098845218,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":4.1344863652947552},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":11.340087889462747},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z51:$BW51)","v":0},0.82689727305895111,2.2680175778925498,0,0,0,0,0,0.26717932895786445,0.73282067104213555,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0.97557303888928459},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0.97557303888928459},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":2.4426961110715392E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":2.2166015136294858E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":2.2609459744205346E-3},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Lot_Size)),0)","v":0},0.97557303888928459,2.4426961110715392E-2,0,0.10449609969599312,185503.5521345895,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":178534.04379692907},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z51:$BW51,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":4134.4863652947552},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2835.0219723656869},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0.96242924592299017,0,0,0,2.2287909410462593E-2,1.5282844666547283E-2,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0.84090075699981681},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":114.93507387789776},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":116.49805114879769},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Acre)),0)","v":95.847185499601153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9684.0485033207442},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":67.957196503465354},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Acre)),0)","v":46.061027381463489},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5496.60635508017},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.9124512787199426},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EMP_Acre)),0)","v":3.9007689934367966},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":265.38409229453458},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3414020.6079830304},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":50532577.415100127},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":347850.48851105757},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},347850.48851105757,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":1225.4751924453919},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":167.963589638862},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":1.709066385572898},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":159179.16902416761},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z51:$BW51)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":776.36165167533522},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":166.71453476061703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34.847445074639595},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z51:$BW51,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},150,70,184]
[{"$f":"'Dev Type Building Mix'!A52","v":"Estancia PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z52:BW52)","v":21875.142621899999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z52:BW52)","v":0.24662452601246998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z52:BW52)","v":0.32292308064262637},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z52:BW52)","v":0.14895239334490368},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z52:BW52)","v":1.1695000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z52:BW52)","v":0.28933262004544535},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.40712064449518},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7392.2597387189808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148954.76523469083},5.9485759460600168E-2,{"$f":"'Dev Type Streets'!P52","v":6268.5314779969849},{"$f":"'Dev Type Streets'!Q52","v":2.4126112516668952E-2},{"$f":"'Dev Type Streets'!S52","v":4.8252225033337905E-2},{"$f":"'Dev Type Streets'!T52","v":69.880250928280901},{"$f":"'Dev Type Streets'!U52","v":0.1644636357863567},{"$f":"'Dev Type Streets'!V52","v":0.04},{"$f":"'Dev Type Streets'!W52","v":0},0.79553636421364327,0.79553636421364327,{"$f":"'Dev Type Building Mix'!X52","v":0},{"$f":"'Dev Type Building Mix'!Y52","v":0.5},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z52:BW52,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z52:BW52,TRANSPOSE(B_Building_Lot_Coverage))","v":0.39557691935737366},0.51915945997875534,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Acre))","v":4.3648792731205397},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Acre))","v":13.396948967346606},3.4724201871698042,10.657760073038641,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre)))","v":4.3648792731205397},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z52:$BW52,0),0),TRANSPOSE(B_HU_Acre)))","v":3.1441270269666934},{"$f":"(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'!$Z52:$BW52,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2207522461538465},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z52:$BW52,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,1,0.72032393801327155,0.27967606198672851,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z52:$BW52,0),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'!$Z52:$BW52),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z52:$BW52),0)","v":357423.16646887886},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z52:$BW52,0),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'!$Z52:$BW52),0)","v":2142.9324715817825},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z52:$BW52),0)","v":1800.704980908208},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":10.340059776992957},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre))","v":4.0156889312708977},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z52:$BW52,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z52:$BW52,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z52:$BW52,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z52:$BW52,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z52:$BW52,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z52:$BW52,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z52:$BW52,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z52:$BW52,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52),0)","v":1.5449493156414138},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52),0)","v":0.31499455660142989},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52),0)","v":98904.575611466877},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z52:$BW52)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z52:$BW52),0)","v":0},2142.9324715817825,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z52:$BW52),0)","v":0},2142.9324715817825,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":0.56165872896946345},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":1.3678340352519363},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":11.620737645251165},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":0.40837728684350566},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z52:$BW52)","v":0},0,0,0,0,0,0,0,0.102100413951405,0.86741672850850327,0,0,0,3.0482857540091734E-2,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0.10354218206250351},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0.10354218206250351},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":4.0456879084024552E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":6.308530297847896E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0.89645781793749646},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0.16025018704977592},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0.72576715381529433},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":1.0440477072426195E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Lot_Size)),0)","v":0},0.10354218206250351,0.89645781793749646,0,0.30292484362135313,12603.328929179601,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7859.8598481711542},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z52:$BW52,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1367.8340352519365},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2905.1844113127913},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":470.45063444371857},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0.62363363618748169,0,0.10852958317108478,0.23050929065150574,0,0,0,3.7327489989927763E-2,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":133.37396376230154},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":679.18287128970701},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":257.49155260690236},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Acre)),0)","v":98.889001370596887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1761.2988321058087},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":180.24408682483164},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Acre)),0)","v":46.383235427070055},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":926.93538707531843},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.7247465782070703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EMP_Acre)),0)","v":3.546460619536786},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.606389754000375},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":498130.8640844546},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2504040.7416055538},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":24131.118411700605},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},24131.118411700605,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":113.44774626214848},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":7.6956877687302239},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0.11580586219924741},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":44268.972283348114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z52:$BW52)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":40.918827517031424},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":58.734793473718149},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":38.580848982233867},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3.3364424335114422},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z52:$BW52,TRANSPOSE(B_EPA_MXD_OtherVMT),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'!Z53:BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z53:BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z53:BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z53:BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z53:BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z53:BW53)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,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},{"$f":"'Dev Type Streets'!W53","v":0},1,1,{"$f":"'Dev Type Building Mix'!X53","v":0},{"$f":"'Dev Type Building Mix'!Y53","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z53:BW53,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z53:BW53,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z53:$BW53,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z53:$BW53,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z53:$BW53,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z53:$BW53,0),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'!$Z53:$BW53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z53:$BW53,0),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'!$Z53:$BW53),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z53:$BW53,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z53:$BW53,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z53:$BW53,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z53:$BW53,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z53:$BW53,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z53:$BW53,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z53:$BW53,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z53:$BW53,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z53:$BW53)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z53:$BW53),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z53:$BW53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z53:$BW53,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z53:$BW53)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z53:$BW53,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,163,163]
[{"$f":"'Dev Type Building Mix'!A54","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Z54:BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z54:BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z54:BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z54:BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z54:BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z54:BW54)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$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,{"$f":"'Dev Type Building Mix'!X54","v":0},{"$f":"'Dev Type Building Mix'!Y54","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z54:BW54,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z54:BW54,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z54:$BW54,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(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'!$Z54:$BW54,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z54:$BW54,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z54:$BW54,0),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'!$Z54:$BW54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z54:$BW54,0),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'!$Z54:$BW54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z54:$BW54,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z54:$BW54,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z54:$BW54,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z54:$BW54,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z54:$BW54,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z54:$BW54,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z54:$BW54,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z54:$BW54,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z54:$BW54)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z54:$BW54),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z54:$BW54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z54:$BW54,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z54:$BW54)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z54:$BW54,TRANSPOSE(B_EPA_MXD_OtherVMT),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'!Z55:BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Z55:BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Z55:BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Z55:BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Z55:BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Z55:BW55)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,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},{"$f":"'Dev Type Streets'!W55","v":0},1,1,{"$f":"'Dev Type Building Mix'!X55","v":0},{"$f":"'Dev Type Building Mix'!Y55","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Z55:BW55,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Z55:BW55,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Z55:$BW55,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size,IF(TRANSPOSE(B_Lot_Size)<SF_Large_Lot_Size,'Dev Type Building Mix'!$Z55:$BW55,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE(B_Lot_Size)>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Z55:$BW55,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z55:$BW55,0),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'!$Z55:$BW55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Z55:$BW55,0),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'!$Z55:$BW55),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z55:$BW55,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z55:$BW55,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z55:$BW55,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z55:$BW55,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z55:$BW55,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z55:$BW55,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z55:$BW55,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z55:$BW55,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z55:$BW55)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Z55:$BW55),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_PRKG_Emp_Acre),'Dev Type Building Mix'!$Z55:$BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Res_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_MF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_TH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_SF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_SF_SM_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_SF_MD_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_SF_LRG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_MH_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Ret_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_OFF_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_IND_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Pub_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Edu_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Hotel_Per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_PRKG_per),TRANSPOSE(B_Lot_Size))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Lot_Size)),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Z55:$BW55,0),TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PRKG_Gross_Sq_Ft)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Z55:$BW55)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Z55:$BW55,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},91,215,88]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EQ6*AA6","v":18830.617145390152}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_1)","v":85233868.799805343}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_PKG),Tot_Acre_1)","v":16232292.941553624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_1)","v":44236147.680007383}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_1)","v":8400636.2468415108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((D_SqFt_Acre_PUB),Tot_Acre_1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((D_SqFt_Acre_EDU),Tot_Acre_1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((D_SqFt_Acre_HOTEL),Tot_Acre_1)","v":5336793.3358889706}]

{"sheet":"Summary New","index":6,"n_rows":1080,"n_cols":12,"rows_kept":1080,"cut":false,"hidden":false,"merged":[[265,2,266,2],[265,4,266,4],[265,6,266,6],[265,8,266,8],[265,10,266,10],[267,2,268,2],[267,4,268,4],[267,6,268,6],[267,8,268,8],[267,10,268,10],[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]]}
[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":0},{"$f":"IF(SUM(B4:B5)=0,0,B4/SUM(B4:B5))","v":0},{"$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},{"$f":"IF(SUM(J4:J5)=0,0,J4/SUM(J4:J5))","v":0}]
["Developed",{"$f":"SUM(Redev_Acres_1)","v":3907.3038382499994},{"$f":"IF(SUM(B4:B5)=0,0,B5/SUM(B4:B5))","v":1},{"$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$5)","v":3907.3038382499994},null,{"$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)-B8","v":0},{"$f":"IFERROR(B7/B6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_2)-D8","v":0},{"$f":"IFERROR(D7/D6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_3)-F8","v":0},{"$f":"IFERROR(F7/F6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_4)-H8","v":0},{"$f":"IFERROR(H7/H6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_5)-J8","v":0},{"$f":"IFERROR(J7/J6,0)","v":0}]
["Green Roofs",{"$f":"SN_GreenRoofAcres1","v":0},{"$f":"IFERROR(B8/B6,0)","v":0},{"$f":"SN_GreenRoofAcres2","v":0},{"$f":"IFERROR(D8/D6,0)","v":0},{"$f":"SN_GreenRoofAcres3","v":0},{"$f":"IFERROR(F8/F6,0)","v":0},{"$f":"SN_GreenRoofAcres4","v":0},{"$f":"IFERROR(H8/H6,0)","v":0},{"$f":"SN_GreenRoofAcres5","v":0},{"$f":"IFERROR(J8/J6,0)","v":0}]
["Ground Level Pervious Area",{"$f":"B6-B7-B8","v":3907.3038382499994},{"$f":"IFERROR(B9/B6,0)","v":1},{"$f":"D6-D7-D8","v":0},{"$f":"IFERROR(D9/D6,0)","v":0},{"$f":"F6-F7-F8","v":0},{"$f":"IFERROR(F9/F6,0)","v":0},{"$f":"H6-H7-H8","v":0},{"$f":"IFERROR(H9/H6,0)","v":0},{"$f":"J6-J7-J8","v":0},{"$f":"IFERROR(J9/J6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Redevelopment"]
["Housing",{"$f":"SUMPRODUCT(Redev_Acres_1,D_HU_Net_Acre)","v":65757.077034156566},{"$f":"IFERROR(B64/SUM(HU_1),0)","v":1},{"$f":"SUMPRODUCT(Redev_Acres_2,D_HU_Net_Acre)","v":0},{"$f":"IFERROR(D64/SUM(HU_2),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_3,D_HU_Net_Acre)","v":0},{"$f":"IFERROR(F64/SUM(HU_3),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_4,D_HU_Net_Acre)","v":0},{"$f":"IFERROR(H64/SUM(HU_4),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_5,D_HU_Net_Acre)","v":0},{"$f":"IFERROR(J64/SUM(HU_5),0)","v":0}]
["Jobs",{"$f":"SUMPRODUCT(Redev_Acres_1,D_EMP_Net_Acre)","v":161440.05106208535},{"$f":"IFERROR(B65/SUM(EMP_1),0)","v":1},{"$f":"SUMPRODUCT(Redev_Acres_2,D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(D65/SUM(EMP_2),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_3,D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(F65/SUM(EMP_3),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_4,D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(H65/SUM(EMP_4),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_5,D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(J65/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Building Square Footage"]
["Multifamily",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_MF)","v":79047111.119911358},{"$f":"IFERROR(B82/B$93,0)","v":0.49578048492590804},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_MF)","v":0},{"$f":"IFERROR(D82/D$93,0)","v":0},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_MF)","v":0},{"$f":"IFERROR(F82/F$93,0)","v":0},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_MF)","v":0},{"$f":"IFERROR(H82/H$93,0)","v":0},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_MF)","v":0},{"$f":"IFERROR(J82/J$93,0)","v":0}]
["Townhome",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_TH)","v":2232879.7838625708},1.4004537374494799E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_TH)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_TH)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_TH)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_TH)","v":0},0]
["Single Family",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_SF)","v":3953877.89603141},2.4798572305300959E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_SF)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_SF)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_SF)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_SF)","v":0},0]
["Mobile Home",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_MH)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_MH)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_MH)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_MH)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_MH)","v":0},0]
["Retail",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_RET)","v":15779057.121112177},9.8965648210868742E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_RET)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_RET)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_RET)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_RET)","v":0},0]
["Office",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_OFF)","v":44236147.680007383},0.27744744162476781,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_OFF)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_OFF)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_OFF)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_OFF)","v":0},0]
["Industrial",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_IND)","v":8400636.2468415108},5.2688472141977437E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_IND)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_IND)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_IND)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_IND)","v":0},0]
["Public / Civic",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_PUB)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_PUB)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_PUB)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_PUB)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_PUB)","v":0},0]
["Educational",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_EDU)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_EDU)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_EDU)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_EDU)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_EDU)","v":0},0]
["Hotel / Hospitality",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_HOTEL)","v":5336793.3358889706},3.3472165529271465E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_HOTEL)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_HOTEL)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_HOTEL)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_HOTEL)","v":0},0]
["Commercial Parking",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_PKG)","v":453235.82044144796},2.8426778874105023E-3,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_PKG)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_PKG)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_PKG)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_PKG)","v":0},0]
["Total",{"$f":"SUM(B82:B92)","v":159439739.00409687},null,{"$f":"SUM(D82:D92)","v":0},null,{"$f":"SUM(F82:F92)","v":0},null,{"$f":"SUM(H82:H92)","v":0},null,{"$f":"SUM(J82:J92)","v":0}]
["Building SqFt Mix Score (Entropy)",null,{"$f":"-(IF(SUM(C82:C85)>0,SUM(C82:C85)*LN(SUM(C82:C85)),0)+IF(SUM(C86:C88,C91:C92)>0,SUM(C86:C88,C91:C92)*LN(SUM(C86:C88,C91:C92)),0)+IF(SUM(C89:C90)>0,SUM(C89:C90)*LN(SUM(C89:C90)),0))/LN(3)","v":0.62875067636944149},null,{"$f":"-(IF(SUM(E82:E85)>0,SUM(E82:E85)*LN(SUM(E82:E85)),0)+IF(SUM(E86:E88,E91:E92)>0,SUM(E86:E88,E91:E92)*LN(SUM(E86:E88,E91:E92)),0)+IF(SUM(E89:E90)>0,SUM(E89:E90)*LN(SUM(E89:E90)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(G82:G85)>0,SUM(G82:G85)*LN(SUM(G82:G85)),0)+IF(SUM(G86:G88,G91:G92)>0,SUM(G86:G88,G91:G92)*LN(SUM(G86:G88,G91:G92)),0)+IF(SUM(G89:G90)>0,SUM(G89:G90)*LN(SUM(G89:G90)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(I82:I85)>0,SUM(I82:I85)*LN(SUM(I82:I85)),0)+IF(SUM(I86:I88,I91:I92)>0,SUM(I86:I88,I91:I92)*LN(SUM(I86:I88,I91:I92)),0)+IF(SUM(I89:I90)>0,SUM(I89:I90)*LN(SUM(I89:I90)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(K82:K85)>0,SUM(K82:K85)*LN(SUM(K82:K85)),0)+IF(SUM(K86:K88,K91:K92)>0,SUM(K86:K88,K91:K92)*LN(SUM(K86:K88,K91:K92)),0)+IF(SUM(K89:K90)>0,SUM(K89:K90)*LN(SUM(K89:K90)),0))/LN(3)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Land Area Mix (Sq Ft)"]
["Multifamily",{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_1*43560))","v":52653146.317851782},{"$f":"IFERROR(B131/B$142,0)","v":0.31065064513109558},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_2*43560))","v":0},{"$f":"IFERROR(D131/D$142,0)","v":0},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_3*43560))","v":0},{"$f":"IFERROR(F131/F$142,0)","v":0},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_4*43560))","v":0},{"$f":"IFERROR(H131/H$142,0)","v":0},{"$f":"SUMPRODUCT(D_LUMix_MF_per,(Tot_Acre_5*43560))","v":0},{"$f":"IFERROR(J131/J$142,0)","v":0}]
["Townhome",{"$f":"SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_1*43560))","v":1120354.5094595714},6.6100295134907672E-3,{"$f":"SUMPRODUCT(D_LUMix_TH_per,(Tot_Acre_2*43560))","v":0},0,{"$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",{"$f":"SUMPRODUCT(D_LUMix_SF_per,(Tot_Acre_1*43560))","v":11996734.573821805},7.078006910217087E-2,{"$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",{"$f":"SUMPRODUCT(D_LUMix_RET_per,(Tot_Acre_1*43560))","v":39928430.294169493},0.23557552582095728,{"$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":33653992.085015543},0.19855668812904867,{"$f":"SUMPRODUCT(D_LUMix_OFF_per,(Tot_Acre_2*43560))","v":0},0,{"$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",{"$f":"SUMPRODUCT(D_LUMix_IND_per,(Tot_Acre_1*43560))","v":29539924.908434939},0.17428391979717564,{"$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":589765.84290955239},3.4795857871463992E-3,{"$f":"SUMPRODUCT(D_LUMix_HOTEL_per,(Tot_Acre_2*43560))","v":0},0,{"$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",{"$f":"SUMPRODUCT(D_LUMix_PKG_per,(Tot_Acre_1*43560))","v":10769.036568931173},6.3536718914831213E-5,{"$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(B131:B141)","v":169493117.56823161},null,{"$f":"SUM(D131:D141)","v":0},null,{"$f":"SUM(F131:F141)","v":0},null,{"$f":"SUM(H131:H141)","v":0},null,{"$f":"SUM(J131:J141)","v":0}]
["Land Area Mix Score (Entropy)",null,{"$f":"-(IF(SUM(C131:C134)>0,SUM(C131:C134)*LN(SUM(C131:C134)),0)+IF(SUM(C135:C137,C140:C141)>0,SUM(C135:C137,C140:C141)*LN(SUM(C135:C137,C140:C141)),0)+IF(SUM(C138:C139)>0,SUM(C138:C139)*LN(SUM(C138:C139)),0))/LN(4)","v":0.48176176255881425},null,{"$f":"-(IF(SUM(E131:E134)>0,SUM(E131:E134)*LN(SUM(E131:E134)),0)+IF(SUM(E135:E137,E140:E141)>0,SUM(E135:E137,E140:E141)*LN(SUM(E135:E137,E140:E141)),0)+IF(SUM(E138:E139)>0,SUM(E138:E139)*LN(SUM(E138:E139)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(G131:G134)>0,SUM(G131:G134)*LN(SUM(G131:G134)),0)+IF(SUM(G135:G137,G140:G141)>0,SUM(G135:G137,G140:G141)*LN(SUM(G135:G137,G140:G141)),0)+IF(SUM(G138:G139)>0,SUM(G138:G139)*LN(SUM(G138:G139)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(I131:I134)>0,SUM(I131:I134)*LN(SUM(I131:I134)),0)+IF(SUM(I135:I137,I140:I141)>0,SUM(I135:I137,I140:I141)*LN(SUM(I135:I137,I140:I141)),0)+IF(SUM(I138:I139)>0,SUM(I138:I139)*LN(SUM(I138:I139)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(K131:K134)>0,SUM(K131:K134)*LN(SUM(K131:K134)),0)+IF(SUM(K135:K137,K140:K141)>0,SUM(K135:K137,K140:K141)*LN(SUM(K135:K137,K140:K141)),0)+IF(SUM(K138:K139)>0,SUM(K138:K139)*LN(SUM(K138:K139)),0))/LN(4)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Population"]
["People",{"$f":"SUM(Pop_1)","v":123666.45761665489},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",{"$f":"IFERROR(SUM(Pop_1)/SUM(HH_1),0)","v":2.001918816240535},null,{"$f":"IFERROR(SUM(Pop_2)/SUM(HH_2),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_3)/SUM(HH_3),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_4)/SUM(HH_4),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_5)/SUM(HH_5),0)","v":0}]
["Average Household Size (Attached)",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HH_1)/SUMIFS(HH_1,D_Avg_HH_Size_Attch,\">0\"),0)","v":1.9816516197567111},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HH_2)/SUMIFS(HH_2,D_Avg_HH_Size_Attch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HH_3)/SUMIFS(HH_3,D_Avg_HH_Size_Attch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HH_4)/SUMIFS(HH_4,D_Avg_HH_Size_Attch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HH_5)/SUMIFS(HH_5,D_Avg_HH_Size_Attch,\">0\"),0)","v":0}]
["Average Household Size (Detached)",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HH_1)/SUMIFS(HH_1,D_Avg_HH_Size_Dtch,\">0\"),0)","v":2.5941292064710129},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HH_2)/SUMIFS(HH_2,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HH_3)/SUMIFS(HH_3,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HH_4)/SUMIFS(HH_4,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HH_5)/SUMIFS(HH_5,D_Avg_HH_Size_Dtch,\">0\"),0)","v":0}]
["Average Workers per Household",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HH_1)/SUM(HH_1),0)","v":1.2011512897443208},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HH_2)/SUM(HH_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HH_3)/SUM(HH_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HH_4)/SUM(HH_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HH_5)/SUM(HH_5),0)","v":0}]
["School Aged Children",{"$f":"SUMPRODUCT(D_children,HH_1)","v":12396.682706891976},null,{"$f":"SUMPRODUCT(D_children,HH_2)","v":0},null,{"$f":"SUMPRODUCT(D_children,HH_3)","v":0},null,{"$f":"SUMPRODUCT(D_children,HH_4)","v":0},null,{"$f":"SUMPRODUCT(D_children,HH_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Mix"]
["Multifamily",{"$f":"SUM(MF_1)","v":62108.57230065886},{"$f":"IF(B$220=0,0,B214/B$220)","v":0.94451540582312465},{"$f":"SUM(MF_2)","v":0},{"$f":"IF(D$220=0,0,D214/D$220)","v":0},{"$f":"SUM(MF_3)","v":0},{"$f":"IF(F$220=0,0,F214/F$220)","v":0},{"$f":"SUM(MF_4)","v":0},{"$f":"IF(H$220=0,0,H214/H$220)","v":0},{"$f":"SUM(MF_5)","v":0},{"$f":"IF(J$220=0,0,J214/J$220)","v":0}]
["Townhome",{"$f":"SUM(TH_1)","v":1764.0024887013326},2.6826047754297942E-2,{"$f":"SUM(TH_2)","v":0},0,{"$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",{"$f":"SUM(SF_SM_1)","v":778.60499503240248},1.1840626593362222E-2,{"$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":1061.1126734769198},1.6136858895442387E-2,{"$f":"SUM(SF_MD_2)","v":0},0,{"$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",{"$f":"SUM(SF_LRG_1)","v":44.784576287057398},6.8106093377287276E-4,{"$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$214:B$219)","v":65757.077034156566},null,{"$f":"SUM(D$214:D$219)","v":0},null,{"$f":"SUM(F$214:F$219)","v":0},null,{"$f":"SUM(H$214:H$219)","v":0},null,{"$f":"SUM(J$214:J$219)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Tenure"]
["Owner",{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_1),0)","v":18677.73104713748},{"$f":"IFERROR(B249/SUM(B249:B250),0)","v":0.28404138215321834},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_2),0)","v":0},{"$f":"IFERROR(D249/SUM(D249:D250),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_3),0)","v":0},{"$f":"IFERROR(F249/SUM(F249:F250),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_4),0)","v":0},{"$f":"IFERROR(H249/SUM(H249:H250),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_5),0)","v":0},{"$f":"IFERROR(J249/SUM(J249:J250),0)","v":0}]
["Rental",{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_1),0)","v":47079.345987019085},{"$f":"IFERROR(B250/SUM(B249:B250),0)","v":0.71595861784678172},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_2),0)","v":0},{"$f":"IFERROR(D250/SUM(D249:D250),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_3),0)","v":0},{"$f":"IFERROR(F250/SUM(F249:F250),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_4),0)","v":0},{"$f":"IFERROR(H250/SUM(H249:H250),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_5),0)","v":0},{"$f":"IFERROR(J250/SUM(J249:J250),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Affordability",null,"$/sq ft",null,"$/sq ft",null,"$/sq ft",null,"$/sq ft",null,"$/sq ft"]
["Average Rent",{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_1)/SUMPRODUCT(D_per_Renter,HU_1),0)","v":2151.4007861944856},{"$f":"IF(B267=0,0,B266/B267)","v":2.1616026472771876},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_2)/SUMPRODUCT(D_per_Renter,HU_2),0)","v":0},{"$f":"IF(D267=0,0,D266/D267)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_3)/SUMPRODUCT(D_per_Renter,HU_3),0)","v":0},{"$f":"IF(F267=0,0,F266/F267)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_4)/SUMPRODUCT(D_per_Renter,HU_4),0)","v":0},{"$f":"IF(H267=0,0,H266/H267)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Avg_Rent,HU_5)/SUMPRODUCT(D_per_Renter,HU_5),0)","v":0},{"$f":"IF(J267=0,0,J266/J267)","v":0}]
["Average Rental Size",{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,D_Rental_Unit_Size,HU_1)/SUMPRODUCT(D_per_Renter,HU_1),0)","v":995.28041793640807},null,{"$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":490332.62773805187},{"$f":"IF(B269=0,0,B268/B269)","v":302.9159495000535},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_2)/SUMPRODUCT(D_per_Owner,HU_2),0)","v":0},{"$f":"IF(D269=0,0,D268/D269)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_3)/SUMPRODUCT(D_per_Owner,HU_3),0)","v":0},{"$f":"IF(F269=0,0,F268/F269)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_4)/SUMPRODUCT(D_per_Owner,HU_4),0)","v":0},{"$f":"IF(H269=0,0,H268/H269)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Avg_Sales_Price,HU_5)/SUMPRODUCT(D_per_Owner,HU_5),0)","v":0},{"$f":"IF(J269=0,0,J268/J269)","v":0}]
["Average Owner Size",{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,D_Owner_Unit_Size,HU_1)/SUMPRODUCT(D_per_Owner,HU_1),0)","v":1618.7085181461048},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$366:$L$415,\"<=\"&15000,B366:B415)","v":0},{"$f":"IF(SUM(B$323:B$329)=0,0,B323/SUM(B$323:B$329))","v":0},{"$f":"SUMIF($L$366:$L$415,\"<=\"&15000,D366:D415)","v":0},{"$f":"IF(SUM(D$323:D$329)=0,0,D323/SUM(D$323:D$329))","v":0},{"$f":"SUMIF($L$366:$L$415,\"<=\"&15000,F366:F415)","v":0},{"$f":"IF(SUM(F$323:F$329)=0,0,F323/SUM(F$323:F$329))","v":0},{"$f":"SUMIF($L$366:$L$415,\"<=\"&15000,H366:H415)","v":0},{"$f":"IF(SUM(H$323:H$329)=0,0,H323/SUM(H$323:H$329))","v":0},{"$f":"SUMIF($L$366:$L$415,\"<=\"&15000,J366:J415)","v":0},{"$f":"IF(SUM(J$323:J$329)=0,0,J323/SUM(J$323:J$329))","v":0}]
["$15k - $35k",{"$f":"SUMIFS(B366:B415,$L$366:$L$415,\">\"&15000,$L$366:$L$415,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(D366:D415,$L$366:$L$415,\">\"&15000,$L$366:$L$415,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(F366:F415,$L$366:$L$415,\">\"&15000,$L$366:$L$415,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(H366:H415,$L$366:$L$415,\">\"&15000,$L$366:$L$415,\"<=\"&35000)","v":0},0,{"$f":"SUMIFS(J366:J415,$L$366:$L$415,\">\"&15000,$L$366:$L$415,\"<=\"&35000)","v":0},0]
["$35k - $50k",{"$f":"SUMIFS(B366:B415,$L$366:$L$415,\">\"&35000,$L$366:$L$415,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(D366:D415,$L$366:$L$415,\">\"&35000,$L$366:$L$415,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(F366:F415,$L$366:$L$415,\">\"&35000,$L$366:$L$415,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(H366:H415,$L$366:$L$415,\">\"&35000,$L$366:$L$415,\"<=\"&50000)","v":0},0,{"$f":"SUMIFS(J366:J415,$L$366:$L$415,\">\"&35000,$L$366:$L$415,\"<=\"&50000)","v":0},0]
["$50k - $75k",{"$f":"SUMIFS(B366:B415,$L$366:$L$415,\">\"&50000,$L$366:$L$415,\"<=\"&75000)","v":5146.9172036879827},7.827168474983294E-2,{"$f":"SUMIFS(D366:D415,$L$366:$L$415,\">\"&50000,$L$366:$L$415,\"<=\"&75000)","v":0},0,{"$f":"SUMIFS(F366:F415,$L$366:$L$415,\">\"&50000,$L$366:$L$415,\"<=\"&75000)","v":0},0,{"$f":"SUMIFS(H366:H415,$L$366:$L$415,\">\"&50000,$L$366:$L$415,\"<=\"&75000)","v":0},0,{"$f":"SUMIFS(J366:J415,$L$366:$L$415,\">\"&50000,$L$366:$L$415,\"<=\"&75000)","v":0},0]
["$75k - $100k",{"$f":"SUMIFS(B366:B415,$L$366:$L$415,\">\"&75000,$L$366:$L$415,\"<=\"&100000)","v":46818.866808194696},0.71199738370176202,{"$f":"SUMIFS(D366:D415,$L$366:$L$415,\">\"&75000,$L$366:$L$415,\"<=\"&100000)","v":0},0,{"$f":"SUMIFS(F366:F415,$L$366:$L$415,\">\"&75000,$L$366:$L$415,\"<=\"&100000)","v":0},0,{"$f":"SUMIFS(H366:H415,$L$366:$L$415,\">\"&75000,$L$366:$L$415,\"<=\"&100000)","v":0},0,{"$f":"SUMIFS(J366:J415,$L$366:$L$415,\">\"&75000,$L$366:$L$415,\"<=\"&100000)","v":0},0]
["$100k - $150k",{"$f":"SUMIFS(B366:B415,$L$366:$L$415,\">\"&100000,$L$366:$L$415,\"<=\"&150000)","v":10771.694942004186},0.1638104281370199,{"$f":"SUMIFS(D366:D415,$L$366:$L$415,\">\"&100000,$L$366:$L$415,\"<=\"&150000)","v":0},0,{"$f":"SUMIFS(F366:F415,$L$366:$L$415,\">\"&100000,$L$366:$L$415,\"<=\"&150000)","v":0},0,{"$f":"SUMIFS(H366:H415,$L$366:$L$415,\">\"&100000,$L$366:$L$415,\"<=\"&150000)","v":0},0,{"$f":"SUMIFS(J366:J415,$L$366:$L$415,\">\"&100000,$L$366:$L$415,\"<=\"&150000)","v":0},0]
["$150k +",{"$f":"SUMIF($L$366:$L$415,\">\"&150000,B366:B415)","v":3019.5980802697036},4.5920503411385163E-2,{"$f":"SUMIF($L$366:$L$415,\">\"&150000,D366:D415)","v":0},0,{"$f":"SUMIF($L$366:$L$415,\">\"&150000,F366:F415)","v":0},0,{"$f":"SUMIF($L$366:$L$415,\">\"&150000,H366:H415)","v":0},0,{"$f":"SUMIF($L$366:$L$415,\">\"&150000,J366:J415)","v":0},0]
["Average Income for Single Family",{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",B366:B415,IF(B_Housing_Type=\"MH\",B366:B415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",B366:B415,IF(B_Housing_Type=\"MH\",B366:B415,0))),0)","v":115068.5281624655},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",D366:D415,IF(B_Housing_Type=\"MH\",D366:D415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",D366:D415,IF(B_Housing_Type=\"MH\",D366:D415,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",F366:F415,IF(B_Housing_Type=\"MH\",F366:F415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",F366:F415,IF(B_Housing_Type=\"MH\",F366:F415,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",H366:H415,IF(B_Housing_Type=\"MH\",H366:H415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",H366:H415,IF(B_Housing_Type=\"MH\",H366:H415,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"SF\",J366:J415,IF(B_Housing_Type=\"MH\",J366:J415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"SF\",J366:J415,IF(B_Housing_Type=\"MH\",J366:J415,0))),0)","v":0}]
["Average Income for Attached Housing",{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",B366:B415,IF(B_Housing_Type=\"TH\",B366:B415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",B366:B415,IF(B_Housing_Type=\"TH\",B366:B415,0))),0)","v":99711.962266064394},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",D366:D415,IF(B_Housing_Type=\"TH\",D366:D415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",D366:D415,IF(B_Housing_Type=\"TH\",D366:D415,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",F366:F415,IF(B_Housing_Type=\"TH\",F366:F415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",F366:F415,IF(B_Housing_Type=\"TH\",F366:F415,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",H366:H415,IF(B_Housing_Type=\"TH\",H366:H415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",H366:H415,IF(B_Housing_Type=\"TH\",H366:H415,0))),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(IF(B_Housing_Type=\"MF\",J366:J415,IF(B_Housing_Type=\"TH\",J366:J415,0)),B_HH_Income)/SUM(IF(B_Housing_Type=\"MF\",J366:J415,IF(B_Housing_Type=\"TH\",J366:J415,0))),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing by Building Type",null,"%",null,"%",null,"%",null,"%",null,"%","HH Income Needed"]
[{"$f":"'Building Inputs'!C4","v":"Mixed-Use Residential Owner 40+"},{"$f":"BUILDINGS1!H4","v":631.18171382907326},{"$f":"IF(SUM(B$366:B$415)=0,0,B366/SUM(B$366:B$415))","v":9.598688723667188E-3},{"$f":"BUILDINGS2!H4","v":0},{"$f":"IF(SUM(D$366:D$415)=0,0,D366/SUM(D$366:D$415))","v":0},{"$f":"BUILDINGS3!H4","v":0},{"$f":"IF(SUM(F$366:F$415)=0,0,F366/SUM(F$366:F$415))","v":0},{"$f":"BUILDINGS4!H4","v":0},{"$f":"IF(SUM(H$366:H$415)=0,0,H366/SUM(H$366:H$415))","v":0},{"$f":"BUILDINGS5!H4","v":0},{"$f":"IF(SUM(J$366:J$415)=0,0,J366/SUM(J$366:J$415))","v":0},{"$f":"'Building Inputs'!$AT4","v":121339.80243668528}]
[{"$f":"'Building Inputs'!C5","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"BUILDINGS1!H5","v":1006.2270884882022},1.5302186986893168E-2,{"$f":"BUILDINGS2!H5","v":0},0,{"$f":"BUILDINGS3!H5","v":0},0,{"$f":"BUILDINGS4!H5","v":0},0,{"$f":"BUILDINGS5!H5","v":0},0,{"$f":"'Building Inputs'!$AT5","v":366136.28185655671}]
[{"$f":"'Building Inputs'!C6","v":"Mixed-Use Residential Owner 30"},{"$f":"BUILDINGS1!H6","v":1575.2588060244921},2.3955730349848832E-2,{"$f":"BUILDINGS2!H6","v":0},0,{"$f":"BUILDINGS3!H6","v":0},0,{"$f":"BUILDINGS4!H6","v":0},0,{"$f":"BUILDINGS5!H6","v":0},0,{"$f":"'Building Inputs'!$AT6","v":332058.75239229726}]
[{"$f":"'Building Inputs'!C7","v":"Mixed-Use Residential Owner 15"},{"$f":"BUILDINGS1!H7","v":1936.7056626785904},2.9452429305405356E-2,{"$f":"BUILDINGS2!H7","v":0},0,{"$f":"BUILDINGS3!H7","v":0},0,{"$f":"BUILDINGS4!H7","v":0},0,{"$f":"BUILDINGS5!H7","v":0},0,{"$f":"'Building Inputs'!$AT7","v":121345.33674922516}]
[{"$f":"'Building Inputs'!C8","v":"Mixed-Use Residential Renter 30"},{"$f":"BUILDINGS1!H8","v":11673.502700070601},0.17752465934589776,{"$f":"BUILDINGS2!H8","v":0},0,{"$f":"BUILDINGS3!H8","v":0},0,{"$f":"BUILDINGS4!H8","v":0},0,{"$f":"BUILDINGS5!H8","v":0},0,{"$f":"'Building Inputs'!$AT8","v":93895.189999999988}]
[{"$f":"'Building Inputs'!C9","v":"Mixed-Use Residential Renter 15"},{"$f":"BUILDINGS1!H9","v":5000.0740299126255},7.6038568857241168E-2,{"$f":"BUILDINGS2!H9","v":0},0,{"$f":"BUILDINGS3!H9","v":0},0,{"$f":"BUILDINGS4!H9","v":0},0,{"$f":"BUILDINGS5!H9","v":0},0,{"$f":"'Building Inputs'!$AT9","v":113300}]
[{"$f":"'Building Inputs'!C10","v":"Mixed-Use Residential Renter 5"},{"$f":"BUILDINGS1!H10","v":162.05375612062565},2.4644306503534084E-3,{"$f":"BUILDINGS2!H10","v":0},0,{"$f":"BUILDINGS3!H10","v":0},0,{"$f":"BUILDINGS4!H10","v":0},0,{"$f":"BUILDINGS5!H10","v":0},0,{"$f":"'Building Inputs'!$AT10","v":222116.46258503399}]
[{"$f":"'Building Inputs'!C11","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"BUILDINGS1!H11","v":26.872915123359419},4.0866955064624709E-4,{"$f":"BUILDINGS2!H11","v":0},0,{"$f":"BUILDINGS3!H11","v":0},0,{"$f":"BUILDINGS4!H11","v":0},0,{"$f":"BUILDINGS5!H11","v":0},0,{"$f":"'Building Inputs'!$AT11","v":63852.13092876882}]
[{"$f":"'Building Inputs'!C12","v":"Condo 8"},{"$f":"BUILDINGS1!H12","v":1137.7572857570799},1.7302430963683016E-2,{"$f":"BUILDINGS2!H12","v":0},0,{"$f":"BUILDINGS3!H12","v":0},0,{"$f":"BUILDINGS4!H12","v":0},0,{"$f":"BUILDINGS5!H12","v":0},0,{"$f":"'Building Inputs'!$AT12","v":125551.41427952758}]
[{"$f":"'Building Inputs'!C13","v":"Condo 5"},{"$f":"BUILDINGS1!H13","v":291.06365209999996},4.4263471739902785E-3,{"$f":"BUILDINGS2!H13","v":0},0,{"$f":"BUILDINGS3!H13","v":0},0,{"$f":"BUILDINGS4!H13","v":0},0,{"$f":"BUILDINGS5!H13","v":0},0,{"$f":"'Building Inputs'!$AT13","v":69178.906748395253}]
[{"$f":"'Building Inputs'!C14","v":"Condo 3"},{"$f":"BUILDINGS1!H14","v":1041.0356771527013},{"$f":"IF(SUM(B$366:B$415)=0,0,B376/SUM(B$366:B$415))","v":1.5831538202526099E-2},{"$f":"BUILDINGS2!H14","v":0},{"$f":"IF(SUM(D$366:D$415)=0,0,D376/SUM(D$366:D$415))","v":0},{"$f":"BUILDINGS3!H14","v":0},{"$f":"IF(SUM(F$366:F$415)=0,0,F376/SUM(F$366:F$415))","v":0},{"$f":"BUILDINGS4!H14","v":0},{"$f":"IF(SUM(H$366:H$415)=0,0,H376/SUM(H$366:H$415))","v":0},{"$f":"BUILDINGS5!H14","v":0},{"$f":"IF(SUM(J$366:J$415)=0,0,J376/SUM(J$366:J$415))","v":0},{"$f":"'Building Inputs'!$AT14","v":66079.691726067147}]
[{"$f":"'Building Inputs'!C15","v":"Apartment 8"},{"$f":"BUILDINGS1!H15","v":741.63372736637905},1.1278386461447307E-2,{"$f":"BUILDINGS2!H15","v":0},0,{"$f":"BUILDINGS3!H15","v":0},0,{"$f":"BUILDINGS4!H15","v":0},0,{"$f":"BUILDINGS5!H15","v":0},0,{"$f":"'Building Inputs'!$AT15","v":92432.107787103567}]
[{"$f":"'Building Inputs'!C16","v":"Apartment 5"},{"$f":"BUILDINGS1!H16","v":346.74546208430155},5.2731276650905519E-3,{"$f":"BUILDINGS2!H16","v":0},0,{"$f":"BUILDINGS3!H16","v":0},0,{"$f":"BUILDINGS4!H16","v":0},0,{"$f":"BUILDINGS5!H16","v":0},0,{"$f":"'Building Inputs'!$AT16","v":126849.62564356797}]
[{"$f":"'Building Inputs'!C17","v":"Apartment 5 - Wrapped Parking"},{"$f":"BUILDINGS1!H17","v":1467.2811428108796},2.2313661266432534E-2,{"$f":"BUILDINGS2!H17","v":0},0,{"$f":"BUILDINGS3!H17","v":0},0,{"$f":"BUILDINGS4!H17","v":0},0,{"$f":"BUILDINGS5!H17","v":0},0,{"$f":"'Building Inputs'!$AT17","v":71200.000000000015}]
[{"$f":"'Building Inputs'!C18","v":"Apartment 4 - Wrapped Parking"},{"$f":"BUILDINGS1!H18","v":1472.926210537991},2.2399508569593211E-2,{"$f":"BUILDINGS2!H18","v":0},0,{"$f":"BUILDINGS3!H18","v":0},0,{"$f":"BUILDINGS4!H18","v":0},0,{"$f":"BUILDINGS5!H18","v":0},0,{"$f":"'Building Inputs'!$AT18","v":51060}]
[{"$f":"'Building Inputs'!C19","v":"Apartment 3"},{"$f":"BUILDINGS1!H19","v":26561.874420199987},0.40393940269581635,{"$f":"BUILDINGS2!H19","v":0},0,{"$f":"BUILDINGS3!H19","v":0},0,{"$f":"BUILDINGS4!H19","v":0},0,{"$f":"BUILDINGS5!H19","v":0},0,{"$f":"'Building Inputs'!$AT19","v":79235.520000000004}]
[{"$f":"'Building Inputs'!C20","v":"Garden Apartment"},{"$f":"BUILDINGS1!H20","v":7063.2509655253316},0.10741430860523846,{"$f":"BUILDINGS2!H20","v":0},0,{"$f":"BUILDINGS3!H20","v":0},0,{"$f":"BUILDINGS4!H20","v":0},0,{"$f":"BUILDINGS5!H20","v":0},0,{"$f":"'Building Inputs'!$AT20","v":96850.469447753363}]
[{"$f":"'Building Inputs'!C21","v":"Townhomes High"},{"$f":"BUILDINGS1!H21","v":809.66717052392357},1.2313004273340094E-2,{"$f":"BUILDINGS2!H21","v":0},0,{"$f":"BUILDINGS3!H21","v":0},0,{"$f":"BUILDINGS4!H21","v":0},0,{"$f":"BUILDINGS5!H21","v":0},0,{"$f":"'Building Inputs'!$AT21","v":63852.130928768813}]
[{"$f":"'Building Inputs'!C22","v":"Townhomes Medium"},{"$f":"BUILDINGS1!H22","v":927.4624030540499},1.4104373930311605E-2,{"$f":"BUILDINGS2!H22","v":0},0,{"$f":"BUILDINGS3!H22","v":0},0,{"$f":"BUILDINGS4!H22","v":0},0,{"$f":"BUILDINGS5!H22","v":0},0,{"$f":"'Building Inputs'!$AT22","v":108956.77812872252}]
[{"$f":"'Building Inputs'!C23","v":"Cottage Homes"},{"$f":"BUILDINGS1!H23","v":38.070435439128012},5.7895571330448387E-4,{"$f":"BUILDINGS2!H23","v":0},0,{"$f":"BUILDINGS3!H23","v":0},0,{"$f":"BUILDINGS4!H23","v":0},0,{"$f":"BUILDINGS5!H23","v":0},0,{"$f":"'Building Inputs'!$AT23","v":68862.632085962963}]
[{"$f":"'Building Inputs'!C24","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"BUILDINGS1!H24","v":179.43641150301079},2.7287771840862865E-3,{"$f":"BUILDINGS2!H24","v":0},0,{"$f":"BUILDINGS3!H24","v":0},0,{"$f":"BUILDINGS4!H24","v":0},0,{"$f":"BUILDINGS5!H24","v":0},0,{"$f":"'Building Inputs'!$AT24","v":79476.812728550445}]
[{"$f":"'Building Inputs'!C25","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"BUILDINGS1!H25","v":599.16858352939164},9.1118494092759343E-3,{"$f":"BUILDINGS2!H25","v":0},0,{"$f":"BUILDINGS3!H25","v":0},0,{"$f":"BUILDINGS4!H25","v":0},0,{"$f":"BUILDINGS5!H25","v":0},0,{"$f":"'Building Inputs'!$AT25","v":94401.833613987823}]
[{"$f":"'Building Inputs'!C26","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"BUILDINGS1!H26","v":499.41600003912407},7.594863132065764E-3,{"$f":"BUILDINGS2!H26","v":0},0,{"$f":"BUILDINGS3!H26","v":0},0,{"$f":"BUILDINGS4!H26","v":0},0,{"$f":"BUILDINGS5!H26","v":0},0,{"$f":"'Building Inputs'!$AT26","v":121601.39301219102}]
[{"$f":"'Building Inputs'!C27","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"BUILDINGS1!H27","v":292.35238464934105},4.4459455595552526E-3,{"$f":"BUILDINGS2!H27","v":0},0,{"$f":"BUILDINGS3!H27","v":0},0,{"$f":"BUILDINGS4!H27","v":0},0,{"$f":"BUILDINGS5!H27","v":0},0,{"$f":"'Building Inputs'!$AT27","v":131313.64559924076}]
[{"$f":"'Building Inputs'!C28","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"BUILDINGS1!H28","v":231.27385334932649},3.5170944905168855E-3,{"$f":"BUILDINGS2!H28","v":0},0,{"$f":"BUILDINGS3!H28","v":0},0,{"$f":"BUILDINGS4!H28","v":0},0,{"$f":"BUILDINGS5!H28","v":0},0,{"$f":"'Building Inputs'!$AT28","v":150820.78076373698}]
[{"$f":"'Building Inputs'!C29","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"BUILDINGS1!H29","v":21.475190473553635},3.2658371451636537E-4,{"$f":"BUILDINGS2!H29","v":0},0,{"$f":"BUILDINGS3!H29","v":0},0,{"$f":"BUILDINGS4!H29","v":0},0,{"$f":"BUILDINGS5!H29","v":0},0,{"$f":"'Building Inputs'!$AT29","v":180919.85700738686}]
[{"$f":"'Building Inputs'!C30","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"BUILDINGS1!H30","v":16.618080965846403},2.5271927700214501E-4,{"$f":"BUILDINGS2!H30","v":0},0,{"$f":"BUILDINGS3!H30","v":0},0,{"$f":"BUILDINGS4!H30","v":0},0,{"$f":"BUILDINGS5!H30","v":0},0,{"$f":"'Building Inputs'!$AT30","v":223143.17604431233}]
[{"$f":"'Building Inputs'!C31","v":"Executive Estate Single Family"},{"$f":"BUILDINGS1!H31","v":6.6913048476573556},1.0175794225436227E-4,{"$f":"BUILDINGS2!H31","v":0},0,{"$f":"BUILDINGS3!H31","v":0},0,{"$f":"BUILDINGS4!H31","v":0},0,{"$f":"BUILDINGS5!H31","v":0},0,{"$f":"'Building Inputs'!$AT31","v":270153.67901271058}]
[{"$f":"'Building Inputs'!C32","v":"Rural Single Family"},{"$f":"BUILDINGS1!H32","v":0},0,{"$f":"BUILDINGS2!H32","v":0},0,{"$f":"BUILDINGS3!H32","v":0},0,{"$f":"BUILDINGS4!H32","v":0},0,{"$f":"BUILDINGS5!H32","v":0},0,{"$f":"'Building Inputs'!$AT32","v":198623.3924519757}]
[{"$f":"'Building Inputs'!C33","v":"Mixed-Use Office 30"},{"$f":"BUILDINGS1!H33","v":0},0,{"$f":"BUILDINGS2!H33","v":0},0,{"$f":"BUILDINGS3!H33","v":0},0,{"$f":"BUILDINGS4!H33","v":0},0,{"$f":"BUILDINGS5!H33","v":0},0,{"$f":"'Building Inputs'!$AT33","v":0}]
[{"$f":"'Building Inputs'!C34","v":"Mixed-Use Office 15"},{"$f":"BUILDINGS1!H34","v":0},0,{"$f":"BUILDINGS2!H34","v":0},0,{"$f":"BUILDINGS3!H34","v":0},0,{"$f":"BUILDINGS4!H34","v":0},0,{"$f":"BUILDINGS5!H34","v":0},0,{"$f":"'Building Inputs'!$AT34","v":0}]
[{"$f":"'Building Inputs'!C35","v":"Mixed-Use Office 5"},{"$f":"BUILDINGS1!H35","v":0},0,{"$f":"BUILDINGS2!H35","v":0},0,{"$f":"BUILDINGS3!H35","v":0},0,{"$f":"BUILDINGS4!H35","v":0},0,{"$f":"BUILDINGS5!H35","v":0},0,{"$f":"'Building Inputs'!$AT35","v":0}]
[{"$f":"'Building Inputs'!C36","v":"Office 5"},{"$f":"BUILDINGS1!H36","v":0},0,{"$f":"BUILDINGS2!H36","v":0},0,{"$f":"BUILDINGS3!H36","v":0},0,{"$f":"BUILDINGS4!H36","v":0},0,{"$f":"BUILDINGS5!H36","v":0},0,{"$f":"'Building Inputs'!$AT36","v":0}]
[{"$f":"'Building Inputs'!C37","v":"Office 3"},{"$f":"BUILDINGS1!H37","v":0},0,{"$f":"BUILDINGS2!H37","v":0},0,{"$f":"BUILDINGS3!H37","v":0},0,{"$f":"BUILDINGS4!H37","v":0},0,{"$f":"BUILDINGS5!H37","v":0},0,{"$f":"'Building Inputs'!$AT37","v":0}]
[{"$f":"'Building Inputs'!C38","v":"Suburban Office 1"},{"$f":"BUILDINGS1!H38","v":0},0,{"$f":"BUILDINGS2!H38","v":0},0,{"$f":"BUILDINGS3!H38","v":0},0,{"$f":"BUILDINGS4!H38","v":0},0,{"$f":"BUILDINGS5!H38","v":0},0,{"$f":"'Building Inputs'!$AT38","v":0}]
[{"$f":"'Building Inputs'!C39","v":"Flex/Tech Office 1"},{"$f":"BUILDINGS1!H39","v":0},0,{"$f":"BUILDINGS2!H39","v":0},0,{"$f":"BUILDINGS3!H39","v":0},0,{"$f":"BUILDINGS4!H39","v":0},0,{"$f":"BUILDINGS5!H39","v":0},0,{"$f":"'Building Inputs'!$AT39","v":0}]
[{"$f":"'Building Inputs'!C40","v":"Light Industrial / Warehousing 1"},{"$f":"BUILDINGS1!H40","v":0},0,{"$f":"BUILDINGS2!H40","v":0},0,{"$f":"BUILDINGS3!H40","v":0},0,{"$f":"BUILDINGS4!H40","v":0},0,{"$f":"BUILDINGS5!H40","v":0},0,{"$f":"'Building Inputs'!$AT40","v":0}]
[{"$f":"'Building Inputs'!C41","v":"Regional Retail / Mall"},{"$f":"BUILDINGS1!H41","v":0},0,{"$f":"BUILDINGS2!H41","v":0},0,{"$f":"BUILDINGS3!H41","v":0},0,{"$f":"BUILDINGS4!H41","v":0},0,{"$f":"BUILDINGS5!H41","v":0},0,{"$f":"'Building Inputs'!$AT41","v":0}]
[{"$f":"'Building Inputs'!C42","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"BUILDINGS1!H42","v":0},0,{"$f":"BUILDINGS2!H42","v":0},0,{"$f":"BUILDINGS3!H42","v":0},0,{"$f":"BUILDINGS4!H42","v":0},0,{"$f":"BUILDINGS5!H42","v":0},0,{"$f":"'Building Inputs'!$AT42","v":0}]
[{"$f":"'Building Inputs'!C43","v":"Arterial Commercial"},{"$f":"BUILDINGS1!H43","v":0},0,{"$f":"BUILDINGS2!H43","v":0},0,{"$f":"BUILDINGS3!H43","v":0},0,{"$f":"BUILDINGS4!H43","v":0},0,{"$f":"BUILDINGS5!H43","v":0},0,{"$f":"'Building Inputs'!$AT43","v":0}]
[{"$f":"'Building Inputs'!C44","v":"Hotel 30+"},{"$f":"BUILDINGS1!H44","v":0},0,{"$f":"BUILDINGS2!H44","v":0},0,{"$f":"BUILDINGS3!H44","v":0},0,{"$f":"BUILDINGS4!H44","v":0},0,{"$f":"BUILDINGS5!H44","v":0},0,{"$f":"'Building Inputs'!$AT44","v":0}]
[{"$f":"'Building Inputs'!C45","v":"Hotel 15"},{"$f":"BUILDINGS1!H45","v":0},0,{"$f":"BUILDINGS2!H45","v":0},0,{"$f":"BUILDINGS3!H45","v":0},0,{"$f":"BUILDINGS4!H45","v":0},0,{"$f":"BUILDINGS5!H45","v":0},0,{"$f":"'Building Inputs'!$AT45","v":0}]
[{"$f":"'Building Inputs'!C46","v":"Hotel 5"},{"$f":"BUILDINGS1!H46","v":0},0,{"$f":"BUILDINGS2!H46","v":0},0,{"$f":"BUILDINGS3!H46","v":0},0,{"$f":"BUILDINGS4!H46","v":0},0,{"$f":"BUILDINGS5!H46","v":0},0,{"$f":"'Building Inputs'!$AT46","v":0}]
[{"$f":"'Building Inputs'!C47","v":"Hotel 3"},{"$f":"BUILDINGS1!H47","v":0},0,{"$f":"BUILDINGS2!H47","v":0},0,{"$f":"BUILDINGS3!H47","v":0},0,{"$f":"BUILDINGS4!H47","v":0},0,{"$f":"BUILDINGS5!H47","v":0},0,{"$f":"'Building Inputs'!$AT47","v":0}]
[{"$f":"'Building Inputs'!C48","v":"Commercial Parking 5"},{"$f":"BUILDINGS1!H48","v":0},0,{"$f":"BUILDINGS2!H48","v":0},0,{"$f":"BUILDINGS3!H48","v":0},0,{"$f":"BUILDINGS4!H48","v":0},0,{"$f":"BUILDINGS5!H48","v":0},0,{"$f":"'Building Inputs'!$AT48","v":0}]
[{"$f":"'Building Inputs'!C49","v":"Commercial Parking 3"},{"$f":"BUILDINGS1!H49","v":0},0,{"$f":"BUILDINGS2!H49","v":0},0,{"$f":"BUILDINGS3!H49","v":0},0,{"$f":"BUILDINGS4!H49","v":0},0,{"$f":"BUILDINGS5!H49","v":0},0,{"$f":"'Building Inputs'!$AT49","v":0}]
[{"$f":"'Building Inputs'!C50","v":"Commercial Parking 1 - Surface"},{"$f":"BUILDINGS1!H50","v":0},0,{"$f":"BUILDINGS2!H50","v":0},0,{"$f":"BUILDINGS3!H50","v":0},0,{"$f":"BUILDINGS4!H50","v":0},0,{"$f":"BUILDINGS5!H50","v":0},0,{"$f":"'Building Inputs'!$AT50","v":0}]
[{"$f":"'Building Inputs'!C51","v":0},{"$f":"BUILDINGS1!H51","v":0},0,{"$f":"BUILDINGS2!H51","v":0},0,{"$f":"BUILDINGS3!H51","v":0},0,{"$f":"BUILDINGS4!H51","v":0},0,{"$f":"BUILDINGS5!H51","v":0},0,{"$f":"'Building Inputs'!$AT51","v":0}]
[{"$f":"'Building Inputs'!C52","v":0},{"$f":"BUILDINGS1!H52","v":0},0,{"$f":"BUILDINGS2!H52","v":0},0,{"$f":"BUILDINGS3!H52","v":0},0,{"$f":"BUILDINGS4!H52","v":0},0,{"$f":"BUILDINGS5!H52","v":0},0,{"$f":"'Building Inputs'!$AT52","v":0}]
[{"$f":"'Building Inputs'!C53","v":0},{"$f":"BUILDINGS1!H53","v":0},0,{"$f":"BUILDINGS2!H53","v":0},0,{"$f":"BUILDINGS3!H53","v":0},0,{"$f":"BUILDINGS4!H53","v":0},0,{"$f":"BUILDINGS5!H53","v":0},0,{"$f":"'Building Inputs'!$AT53","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Employment Mix"]
["Retail",{"$f":"SUM(RET_1)","v":15779.057121112175},{"$f":"IFERROR(B444/B$451,0)","v":9.7739421025356238E-2},{"$f":"SUM(RET_2)","v":0},{"$f":"IFERROR(D444/D$451,0)","v":0},{"$f":"SUM(RET_3)","v":0},{"$f":"IFERROR(F444/F$451,0)","v":0},{"$f":"SUM(RET_4)","v":0},{"$f":"IFERROR(H444/H$451,0)","v":0},{"$f":"SUM(RET_5)","v":0},{"$f":"IFERROR(J444/J$451,0)","v":0}]
["Office",{"$f":"SUM(OFF_1)","v":133499.65220016066},0.82693019063045492,{"$f":"SUM(OFF_2)","v":0},0,{"$f":"SUM(OFF_3)","v":0},0,{"$f":"SUM(OFF_4)","v":0},0,{"$f":"SUM(OFF_5)","v":0},0]
["Industrial",{"$f":"SUM(IND_1)","v":6852.5853728367192},4.2446625405249676E-2,{"$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":5308.7563679758414},3.2883762938939111E-2,{"$f":"SUM(HOTEL_2)","v":0},0,{"$f":"SUM(HOTEL_3)","v":0},0,{"$f":"SUM(HOTEL_4)","v":0},0,{"$f":"SUM(HOTEL_5)","v":0},0]
["Commercial Parking",{"$f":"SUM(PRKG_1)","v":0},0,{"$f":"SUM(PRKG_2)","v":0},0,{"$f":"SUM(PRKG_3)","v":0},0,{"$f":"SUM(PRKG_4)","v":0},0,{"$f":"SUM(PRKG_5)","v":0},0]
["Total Jobs",{"$f":"SUM(B$444:B$450)","v":161440.0510620854},null,{"$f":"SUM(D$444:D$450)","v":0},null,{"$f":"SUM(F$444:F$450)","v":0},null,{"$f":"SUM(H$444:H$450)","v":0},null,{"$f":"SUM(J$444:J$450)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Jobs/Housing Balance"]
["Jobs-to-Housing Ratio",{"$f":"IF(SUM(HU_1)=0,0,SUM(EMP_1)/SUM(HU_1))","v":2.4550977376659797},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",{"$f":"IFERROR(SUM(Pop_1)/SUM(Tot_Acre_1),0)","v":31.650074510725162},null,{"$f":"IFERROR(SUM(Pop_2)/SUM(Tot_Acre_2),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_3)/SUM(Tot_Acre_3),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_4)/SUM(Tot_Acre_4),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_5)/SUM(Tot_Acre_5),0)","v":0}]
["Housing Units per Gross Acre",{"$f":"IFERROR(SUM(HU_1)/SUM(Tot_Acre_1),0)","v":16.829271476263745},null,{"$f":"IFERROR(SUM(HU_2)/SUM(Tot_Acre_2),0)","v":0},null,{"$f":"IFERROR(SUM(HU_3)/SUM(Tot_Acre_3),0)","v":0},null,{"$f":"IFERROR(SUM(HU_4)/SUM(Tot_Acre_4),0)","v":0},null,{"$f":"IFERROR(SUM(HU_5)/SUM(Tot_Acre_5),0)","v":0}]
["Jobs per Gross Acre",{"$f":"IFERROR(SUM(EMP_1)/SUM(Tot_Acre_1),0)","v":41.317506327941729},null,{"$f":"IFERROR(SUM(EMP_2)/SUM(Tot_Acre_2),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_3)/SUM(Tot_Acre_3),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_4)/SUM(Tot_Acre_4),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_5)/SUM(Tot_Acre_5),0)","v":0}]
["Average FAR",{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1*D_Buildable_Acre*D_FAR)+SUMPRODUCT(Redev_Acres_1*D_FAR))/(SUMPRODUCT(VAC_ACRE_1*D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0.93676686304121604},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2*D_Buildable_Acre*D_FAR)+SUMPRODUCT(Redev_Acres_2*D_FAR))/(SUMPRODUCT(VAC_ACRE_2*D_Buildable_Acre)+SUM(Redev_Acres_2)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3*D_Buildable_Acre*D_FAR)+SUMPRODUCT(Redev_Acres_3*D_FAR))/(SUMPRODUCT(VAC_ACRE_3*D_Buildable_Acre)+SUM(Redev_Acres_3)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4*D_Buildable_Acre*D_FAR)+SUMPRODUCT(Redev_Acres_4*D_FAR))/(SUMPRODUCT(VAC_ACRE_4*D_Buildable_Acre)+SUM(Redev_Acres_4)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5*D_Buildable_Acre*D_FAR)+SUMPRODUCT(Redev_Acres_5*D_FAR))/(SUMPRODUCT(VAC_ACRE_5*D_Buildable_Acre)+SUM(Redev_Acres_5)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Net Density"]
["People per Net Residential Acre",{"$f":"IFERROR(SUM(Pop_1)/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_1,D_LUMix_Res_per)),0)","v":81.904996400372866},null,{"$f":"IFERROR(SUM(Pop_2)/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_2,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_3)/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_3,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_4)/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_4,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_5)/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_5,D_LUMix_Res_per)),0)","v":0}]
["Housing Units per Net Res. Acre",{"$f":"IFERROR(SUM(HU_1)/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_1,D_LUMix_Res_per)),0)","v":43.551285138908128},null,{"$f":"IFERROR(SUM(HU_2)/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_2,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR(SUM(HU_3)/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_3,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR(SUM(HU_4)/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_4,D_LUMix_Res_per)),0)","v":0},null,{"$f":"IFERROR(SUM(HU_5)/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_5,D_LUMix_Res_per)),0)","v":0}]
["Jobs per Net Employment Acre",{"$f":"IFERROR(SUM(EMP_1)/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_1,D_LUMix_EMP_per)),0)","v":67.799201847624104},null,{"$f":"IFERROR(SUM(EMP_2)/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_2,D_LUMix_EMP_per)),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_3)/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_3,D_LUMix_EMP_per)),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_4)/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_4,D_LUMix_EMP_per)),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_5)/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_5,D_LUMix_EMP_per)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Income"]
["Household Income Needed to Afford Housing",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Income,HU_1)/SUM(HU_1),0)","v":100150.07373427162},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",{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,EMP_1)/SUM(EMP_1),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,EMP_2)/SUM(EMP_2),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,EMP_3)/SUM(EMP_3),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,EMP_4)/SUM(EMP_4),0)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_Wage,EMP_5)/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Walk and Transit Friendliness"]
["New Housing",{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,HU_1)/SUM(HU_1),0)","v":0.42609066348047842},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",{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,EMP_1)/SUM(EMP_1),0)","v":0.31605579685324586},null,{"$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,{"$f":"IFERROR(SUMPRODUCT(D_Land_Mix,EMP_5)/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Financial","$ @ 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":"IF(SUM(Redevd_LAND_VAL_1)>0,SUM(Redevd_LAND_VAL_1),SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_1,D_Land_Cost_Acre))","v":4442687916.3900003},{"$f":"IFERROR(IF(SUM(Redevd_LAND_VAL_1)>0,SUM(Redevd_LAND_VAL_1)/(SUM(Tot_Acre_1)*43560),(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_1,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Avg_Lot_Size)+SUMPRODUCT(Redev_Acres_1,D_Avg_Lot_Size))),0)","v":26.102418687481922},{"$f":"IF(SUM(Redevd_LAND_VAL_2)>0,SUM(Redevd_LAND_VAL_2),SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_2,D_Land_Cost_Acre))","v":0},{"$f":"IFERROR(IF(SUM(Redevd_LAND_VAL_2)>0,SUM(Redevd_LAND_VAL_2)/(SUM(Tot_Acre_2)*43560),(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_2,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Avg_Lot_Size)+SUMPRODUCT(Redev_Acres_2,D_Avg_Lot_Size))),0)","v":0},{"$f":"IF(SUM(Redevd_LAND_VAL_3)>0,SUM(Redevd_LAND_VAL_3),SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_3,D_Land_Cost_Acre))","v":0},{"$f":"IFERROR(IF(SUM(Redevd_LAND_VAL_3)>0,SUM(Redevd_LAND_VAL_3)/(SUM(Tot_Acre_3)*43560),(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_3,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Avg_Lot_Size)+SUMPRODUCT(Redev_Acres_3,D_Avg_Lot_Size))),0)","v":0},{"$f":"IF(SUM(Redevd_LAND_VAL_4)>0,SUM(Redevd_LAND_VAL_4),SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_4,D_Land_Cost_Acre))","v":0},{"$f":"IFERROR(IF(SUM(Redevd_LAND_VAL_4)>0,SUM(Redevd_LAND_VAL_4)/(SUM(Tot_Acre_4)*43560),(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_4,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Avg_Lot_Size)+SUMPRODUCT(Redev_Acres_4,D_Avg_Lot_Size))),0)","v":0},{"$f":"IF(SUM(Redevd_LAND_VAL_5)>0,SUM(Redevd_LAND_VAL_5),SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_5,D_Land_Cost_Acre))","v":0},{"$f":"IFERROR(IF(SUM(Redevd_LAND_VAL_5)>0,SUM(Redevd_LAND_VAL_5)/(SUM(Tot_Acre_5)*43560),(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_5,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Avg_Lot_Size)+SUMPRODUCT(Redev_Acres_5,D_Avg_Lot_Size))),0)","v":0}]
["Improvement Value",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre)","v":36579147781.727028},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":229.4230284759004},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_2,D_Project_Value_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_2,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_2,D_Bldg_SqFt_Acre)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_3,D_Project_Value_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_3,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_3,D_Bldg_SqFt_Acre)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_4,D_Project_Value_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_4,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_4,D_Bldg_SqFt_Acre)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_5,D_Project_Value_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_5,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_5,D_Bldg_SqFt_Acre)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Subsidy","$","$/unit","$","$/unit","$","$/unit","$","$/unit","$","$/unit"]
["Subsidy",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_1,D_Subsidy)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_1,D_Subsidy))/SUM(HU_1),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_2,D_Subsidy)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_2,D_Subsidy))/SUM(HU_2),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_3,D_Subsidy)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_3,D_Subsidy))/SUM(HU_3),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_4,D_Subsidy)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_4,D_Subsidy))/SUM(HU_4),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_5,D_Subsidy)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_5,D_Subsidy))/SUM(HU_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parking",null,"% of Total",null,"% of Total",null,"% of Total",null,"% of Total",null,"% of Total"]
["Parking Spaces",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_1,D_Parking_Spaces)","v":236532.57059428174},null,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_2,D_Parking_Spaces)","v":0},null,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_3,D_Parking_Spaces)","v":0},null,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_4,D_Parking_Spaces)","v":0},null,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_5,D_Parking_Spaces)","v":0}]
["Parking Spaces per 1,000 sq ft",{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_1,D_Parking_Spaces))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre/1000)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre/1000)),0)","v":1.4835233177859388},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_2,D_Parking_Spaces))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Bldg_SqFt_Acre/1000)+SUMPRODUCT(Redev_Acres_2,D_Bldg_SqFt_Acre/1000)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_3,D_Parking_Spaces))/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Bldg_SqFt_Acre/1000)+SUMPRODUCT(Redev_Acres_3,D_Bldg_SqFt_Acre/1000)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_4,D_Parking_Spaces))/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Bldg_SqFt_Acre/1000)+SUMPRODUCT(Redev_Acres_4,D_Bldg_SqFt_Acre/1000)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_5,D_Parking_Spaces))/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Bldg_SqFt_Acre/1000)+SUMPRODUCT(Redev_Acres_5,D_Bldg_SqFt_Acre/1000)),0)","v":0}]
["Parking Lot Coverage",null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Avg_Parking_Lot_Coverage)+SUMPRODUCT(Redev_Acres_1,D_Avg_Parking_Lot_Coverage))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0.24997834437707891},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Avg_Parking_Lot_Coverage)+SUMPRODUCT(Redev_Acres_2,D_Avg_Parking_Lot_Coverage))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre)+SUM(Redev_Acres_2)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Avg_Parking_Lot_Coverage)+SUMPRODUCT(Redev_Acres_3,D_Avg_Parking_Lot_Coverage))/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre)+SUM(Redev_Acres_3)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Avg_Parking_Lot_Coverage)+SUMPRODUCT(Redev_Acres_4,D_Avg_Parking_Lot_Coverage))/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre)+SUM(Redev_Acres_4)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Avg_Parking_Lot_Coverage)+SUMPRODUCT(Redev_Acres_5,D_Avg_Parking_Lot_Coverage))/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre)+SUM(Redev_Acres_5)),0)","v":0}]
["Parking Cost",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_1,D_Parking_Cost)","v":2794345813.1293945},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_1,D_Parking_Cost))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre)),0)","v":7.6391769152295536E-2},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_2,D_Parking_Cost)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_2,D_Parking_Cost))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_2,D_Project_Value_Acre)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_3,D_Parking_Cost)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_3,D_Parking_Cost))/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_3,D_Project_Value_Acre)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_4,D_Parking_Cost)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_4,D_Parking_Cost))/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_4,D_Project_Value_Acre)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_5,D_Parking_Cost)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_5,D_Parking_Cost))/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_5,D_Project_Value_Acre)),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},{"$f":"B775*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_2)","v":0},{"$f":"D775*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_3)","v":0},{"$f":"F775*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_4)","v":0},{"$f":"H775*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_5)","v":0},{"$f":"J775*New_Road_Cost_per_Lane_Mi","v":0}]
["Publicly Financed New Road Lane Miles ",{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_1)","v":0},{"$f":"B776*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_2)","v":0},{"$f":"D776*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_3)","v":0},{"$f":"F776*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_4)","v":0},{"$f":"H776*New_Road_Cost_per_Lane_Mi","v":0},{"$f":"SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_5)","v":0},{"$f":"J776*New_Road_Cost_per_Lane_Mi","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fiscal","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre"]
["Property Tax Revenue",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_2,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_2,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre)+SUM(Redev_Acres_2)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_3,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_3,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre)+SUM(Redev_Acres_3)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_4,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_4,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre)+SUM(Redev_Acres_4)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_5,D_Prop_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_5,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre)+SUM(Redev_Acres_5)),0)","v":0}]
["Sales Tax Revenue",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Sales_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_2,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_2,D_Sales_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre)+SUM(Redev_Acres_2)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_3,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_3,D_Sales_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre)+SUM(Redev_Acres_3)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_4,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_4,D_Sales_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre)+SUM(Redev_Acres_4)),0)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_5,D_Sales_Tax_Acre)","v":0},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_5,D_Sales_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre)+SUM(Redev_Acres_5)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sustainability","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp"]
["Energy Use (Million BTU/Yr)",{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_1)/SUMPRODUCT(HU_1),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_1)/SUM(EMP_1),0)","v":0},{"$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":"IFERROR((SUMPRODUCT(D_CO2_Unit,HU_1))/SUM(HU_1),0)","v":0},{"$f":"C835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"D835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"E835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"F835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"G835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"H835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"I835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"J835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"K835*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0}]
["Landscaping Water Use (G/Day)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Landscaping_Water_Unit)/SUM(HU_1),0)","v":9.2446316629209822},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)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_IW_Unit)/SUM(HU_1),0)","v":124.40847240743226},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_IW_Emp)/SUM(EMP_1),0)","v":99.946282015450677},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_IW_Unit)/SUM(HU_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_IW_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_3,D_IW_Unit)/SUM(HU_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_IW_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_4,D_IW_Unit)/SUM(HU_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_IW_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(HU_5,D_IW_Unit)/SUM(HU_5),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_IW_Emp)/SUM(EMP_5),0)","v":0}]
["Waste Water (G/Day)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Waste_Water_Unit)/SUM(HU_1),0)","v":73.684994819086583},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Waste_Water_Emp)/SUM(EMP_1),0)","v":46.31356198471309},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Waste_Water_Unit)/SUM(HU_2),0)","v":0},{"$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)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Solid_Waste_Unit)/SUM(HU_1),0)","v":3.150360986079201},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Solid_Waste_Emp)/SUM(EMP_1),0)","v":3.7649724009806222},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Solid_Waste_Unit)/SUM(HU_2),0)","v":0},{"$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",{"$f":"IF(SCENARIO1!$BE$56=0,0,SCENARIO1!#REF!/SCENARIO1!$BE$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$56)","v":0},null,{"$f":"IF(SCENARIO3!$AI$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$56)","v":0},null,{"$f":"IF(SCENARIO4!$AI$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$56)","v":0},null,{"$f":"IF(SCENARIO5!$AI$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$56)","v":0}]
[]
["Vehicle Miles Traveled per Household"]
["Vehicles per Household",{"$f":"IF(SCENARIO1!$BE$56=0,0,SCENARIO1!#REF!/SCENARIO1!$BE$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$56)","v":0},null,{"$f":"IF(SCENARIO3!$AI$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$56)","v":0},null,{"$f":"IF(SCENARIO4!$AI$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$56)","v":0},null,{"$f":"IF(SCENARIO5!$AI$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$56)","v":0}]
[]
["Travel Mode Split"]
["Drive Alone Trip",{"$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!$BE$56=0,0,((SCENARIO1!#REF!/1000)*0.482)/SCENARIO1!$BE$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$56=0,0,((SCENARIO2!#REF!/1000)*0.482)/SCENARIO2!$AI$56)","v":0},null,{"$f":"IF(SCENARIO3!$AI$56=0,0,((SCENARIO3!#REF!/1000)*0.482)/SCENARIO3!$AI$56)","v":0},null,{"$f":"IF(SCENARIO4!$AI$56=0,0,((SCENARIO4!#REF!/1000)*0.482)/SCENARIO4!$AI$56)","v":0},null,{"$f":"IF(SCENARIO5!$AI$56=0,0,((SCENARIO5!#REF!/1000)*0.482)/SCENARIO5!$AI$56)","v":0}]
["Green Infrastructure Annual Indicators","Total","Per Acre","Total","Per Acre","Total","Per Acre","Total","Per Acre","Total","Per Acre"]
["Runoff Reduction (gal/ yr)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_annual_runoff_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_annual_runoff_reduction)/SUM(Tot_Acre_1),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_annual_runoff_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_annual_runoff_reduction)/SUM(Tot_Acre_2),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_annual_runoff_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_annual_runoff_reduction)/SUM(Tot_Acre_3),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_annual_runoff_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_annual_runoff_reduction)/SUM(Tot_Acre_4),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_annual_runoff_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_annual_runoff_reduction)/SUM(Tot_Acre_5),)","v":0}]
["Energy Savings (kW/yr)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_annual_energy_savings)/Cost_per_kWh","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_annual_energy_savings)/SUM(Tot_Acre_1)/Cost_per_kWh,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_annual_energy_savings)/Cost_per_kWh","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_annual_energy_savings)/SUM(Tot_Acre_2)/Cost_per_kWh,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_annual_energy_savings)/Cost_per_kWh","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_annual_energy_savings)/SUM(Tot_Acre_3)/Cost_per_kWh,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_annual_energy_savings)/Cost_per_kWh","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_annual_energy_savings)/SUM(Tot_Acre_4)/Cost_per_kWh,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_annual_energy_savings)/Cost_per_kWh","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_annual_energy_savings)/SUM(Tot_Acre_5)/Cost_per_kWh,)","v":0}]
["Energy Savings ($/yr)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_annual_energy_savings)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_annual_energy_savings)/SUM(Tot_Acre_1),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_annual_energy_savings)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_annual_energy_savings)/SUM(Tot_Acre_2),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_annual_energy_savings)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_annual_energy_savings)/SUM(Tot_Acre_3),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_annual_energy_savings)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_annual_energy_savings)/SUM(Tot_Acre_4),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_annual_energy_savings)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_annual_energy_savings)/SUM(Tot_Acre_5),)","v":0}]
["Air Pollutant Reduction (lbs/yr)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_annual_air_pollutant_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_annual_air_pollutant_reduction)/SUM(Tot_Acre_1),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_annual_air_pollutant_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_annual_air_pollutant_reduction)/SUM(Tot_Acre_2),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_annual_air_pollutant_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_annual_air_pollutant_reduction)/SUM(Tot_Acre_3),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_annual_air_pollutant_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_annual_air_pollutant_reduction)/SUM(Tot_Acre_4),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_annual_air_pollutant_reduction)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_annual_air_pollutant_reduction)/SUM(Tot_Acre_5),)","v":0}]
["Value of Pollutant Reduction ($/yr)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_annual_air_pollutant_reduction_value)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_annual_air_pollutant_reduction_value)/SUM(Tot_Acre_1),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_annual_air_pollutant_reduction_value)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_annual_air_pollutant_reduction_value)/SUM(Tot_Acre_2),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_annual_air_pollutant_reduction_value)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_annual_air_pollutant_reduction_value)/SUM(Tot_Acre_3),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_annual_air_pollutant_reduction_value)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_annual_air_pollutant_reduction_value)/SUM(Tot_Acre_4),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_annual_air_pollutant_reduction_value)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_annual_air_pollutant_reduction_value)/SUM(Tot_Acre_5),)","v":0}]
["CO2 Reductions (lbs/yr)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_annual_avoided_CO2)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_annual_avoided_CO2)/SUM(Tot_Acre_1),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_annual_avoided_CO2)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_annual_avoided_CO2)/SUM(Tot_Acre_2),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_annual_avoided_CO2)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_annual_avoided_CO2)/SUM(Tot_Acre_3),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_annual_avoided_CO2)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_annual_avoided_CO2)/SUM(Tot_Acre_4),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_annual_avoided_CO2)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_annual_avoided_CO2)/SUM(Tot_Acre_5),)","v":0}]
["Climate Benefit: Value of CO2 Reductions ($/yr)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_annual_climate_benefit)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_annual_climate_benefit)/SUM(Tot_Acre_1),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_annual_climate_benefit)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_annual_climate_benefit)/SUM(Tot_Acre_2),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_annual_climate_benefit)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_annual_climate_benefit)/SUM(Tot_Acre_3),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_annual_climate_benefit)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_annual_climate_benefit)/SUM(Tot_Acre_4),)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_annual_climate_benefit)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_annual_climate_benefit)/SUM(Tot_Acre_5),)","v":0}]
["Green Roof (acres)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_green_roof)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_green_roof)/SUM(Tot_Acre_1)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_green_roof)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_green_roof)/SUM(Tot_Acre_2)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_green_roof)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_green_roof)/SUM(Tot_Acre_3)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_green_roof)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_green_roof)/SUM(Tot_Acre_4)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_green_roof)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_green_roof)/SUM(Tot_Acre_5)/43560,)","v":0}]
["Biofiltration (acres)",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_biofiltration)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_biofiltration)/SUM(Tot_Acre_1)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_biofiltration)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_biofiltration)/SUM(Tot_Acre_2)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_biofiltration)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_biofiltration)/SUM(Tot_Acre_3)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_biofiltration)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_biofiltration)/SUM(Tot_Acre_4)/43560,)","v":0},{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_biofiltration)/43560","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_biofiltration)/SUM(Tot_Acre_5)/43560,)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Water Quality Infrastructure Design","Total (gal)","% of Required","Total (gal)","% of Required","Total (gal)","% of Required","Total (gal)","% of Required","Total (gal)","% of Required"]
["Required Water Quality Volume",{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_required_WQV),)","v":1074451845.3968389},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_required_WQV),)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_required_WQV),)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_required_WQV),)","v":0},null,{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_required_WQV),)","v":0}]
["Conventional Facility Water Quality Capture",{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_1*D_GI_conven_runoff_capture)>B1008,B1008,SUMPRODUCT(Tot_Acre_1*D_GI_conven_runoff_capture)),)","v":0},{"$f":"IFERROR(B1009/B$904,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_2*D_GI_conven_runoff_capture)>D1008,D1008,SUMPRODUCT(Tot_Acre_2*D_GI_conven_runoff_capture)),)","v":0},{"$f":"IFERROR(D1009/D$1008,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_3*D_GI_conven_runoff_capture)>F1008,F1008,SUMPRODUCT(Tot_Acre_3*D_GI_conven_runoff_capture)),)","v":0},{"$f":"IFERROR(F1009/F$1008,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_4*D_GI_conven_runoff_capture)>H1008,H1008,SUMPRODUCT(Tot_Acre_4*D_GI_conven_runoff_capture)),)","v":0},{"$f":"IFERROR(H1009/H$1008,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_5*D_GI_conven_runoff_capture)>J1008,J1008,SUMPRODUCT(Tot_Acre_5*D_GI_conven_runoff_capture)),)","v":0},{"$f":"IFERROR(J1009/J$1008,)","v":0}]
["Green Infrastructure Water Quality Capture",{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_1*D_GI_runoff_capture)>(B1008-B1009-#REF!-B1012),(B1008-B1009-#REF!-B1012),SUMPRODUCT(Tot_Acre_1*D_GI_runoff_capture)),)","v":0},{"$f":"IFERROR(B1010/B$904,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_2*D_GI_runoff_capture)>(D1008-D1009-D1012),(D1008-D1009-D1012),SUMPRODUCT(Tot_Acre_2*D_GI_runoff_capture)),)","v":0},{"$f":"IFERROR(D1010/D$1008,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_3*D_GI_runoff_capture)>(F1008-F1009-F1012),(F1008-F1009-F1012),SUMPRODUCT(Tot_Acre_3*D_GI_runoff_capture)),)","v":0},{"$f":"IFERROR(F1010/F$1008,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_4*D_GI_runoff_capture)>(H1008-H1009-H1012),(H1008-H1009-H1012),SUMPRODUCT(Tot_Acre_4*D_GI_runoff_capture)),)","v":0},{"$f":"IFERROR(H1010/H$1008,)","v":0},{"$f":"IFERROR(IF(SUMPRODUCT(Tot_Acre_5*D_GI_runoff_capture)>(J1008-J1009-J1012),(J1008-J1009-J1012),SUMPRODUCT(Tot_Acre_5*D_GI_runoff_capture)),)","v":0},{"$f":"IFERROR(J1010/J$1008,)","v":0}]
["Additional Green Infrastructure Capture",{"$f":"IF(B1010=B1008,(SUMPRODUCT(Tot_Acre_1*D_GI_runoff_capture)-B1008),0)","v":0},{"$f":"IFERROR(B1011/B$904,)","v":0},{"$f":"IF(D1010=(D1008-D1009-D1012),(SUMPRODUCT(Tot_Acre_2*D_GI_runoff_capture)-D1010),0)","v":0},0,{"$f":"IF(F1010=(F1008-F1009-F1012),(SUMPRODUCT(Tot_Acre_3*D_GI_runoff_capture)-F1010),0)","v":0},0,{"$f":"IF(H1010=(H1008-H1009-H1012),(SUMPRODUCT(Tot_Acre_4*D_GI_runoff_capture)-H1010),0)","v":0},0,{"$f":"IF(J1010=(J1008-J1009),(SUMPRODUCT(Tot_Acre_5*D_GI_runoff_capture)-J1010),0)","v":0},0]
["Remaining Volume Requiring Treatment",{"$f":"SUMPRODUCT(Tot_Acre_1*D_GI_remain_runoff)","v":1074451845.3968389},{"$f":"IFERROR(B1012/B1008,)","v":1},{"$f":"SUMPRODUCT(Tot_Acre_2*D_GI_remain_runoff)","v":0},0,{"$f":"SUMPRODUCT(Tot_Acre_3*D_GI_remain_runoff)","v":0},0,{"$f":"SUMPRODUCT(Tot_Acre_4*D_GI_remain_runoff)","v":0},0,{"$f":"SUMPRODUCT(Tot_Acre_5*D_GI_remain_runoff)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Water Quality","Total","% Load Reduction","Total","% Load Reduction","Total","% Load Reduction","Total","% Load Reduction","Total","% Load Reduction"]
["Turbidity Indicator (Total Suspended Solids) Reduction (lbs)",{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_TSS_reduction),)","v":0},{"$f":"IFERROR(B1028/SUMPRODUCT(Tot_Acre_1*D_GI_TSS_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_TSS_reduction),)","v":0},{"$f":"IFERROR(D1028/SUMPRODUCT(Tot_Acre_2*D_GI_TSS_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_TSS_reduction),)","v":0},{"$f":"IFERROR(F1028/SUMPRODUCT(Tot_Acre_3*D_GI_TSS_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_TSS_reduction),)","v":0},{"$f":"IFERROR(H1028/SUMPRODUCT(Tot_Acre_4*D_GI_TSS_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_TSS_reduction),)","v":0},{"$f":"IFERROR(J1028/SUMPRODUCT(Tot_Acre_5*D_GI_TSS_load),)","v":0}]
["Nutrient Indicator (Nitrogen) Reduction (lbs)",{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_TN_reduction),)","v":0},{"$f":"IFERROR(B1029/SUMPRODUCT(Tot_Acre_1*D_GI_TN_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_TN_reduction),)","v":0},{"$f":"IFERROR(D1029/SUMPRODUCT(Tot_Acre_2*D_GI_TN_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_TN_reduction),)","v":0},{"$f":"IFERROR(F1029/SUMPRODUCT(Tot_Acre_3*D_GI_TN_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_TN_reduction),)","v":0},{"$f":"IFERROR(H1029/SUMPRODUCT(Tot_Acre_4*D_GI_TN_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_TN_reduction),)","v":0},{"$f":"IFERROR(J1029/SUMPRODUCT(Tot_Acre_5*D_GI_TN_load),)","v":0}]
["Contaminant Indicator (Lead) Reduction (lbs)",{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_TL_reduction),)","v":0},{"$f":"IFERROR(B1030/SUMPRODUCT(Tot_Acre_1*D_GI_TL_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_TL_reduction),)","v":0},{"$f":"IFERROR(D1030/SUMPRODUCT(Tot_Acre_2*D_GI_TL_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_TL_reduction),)","v":0},{"$f":"IFERROR(F1030/SUMPRODUCT(Tot_Acre_3*D_GI_TL_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_TL_reduction),)","v":0},{"$f":"IFERROR(H1030/SUMPRODUCT(Tot_Acre_4*D_GI_TL_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_TL_reduction),)","v":0},{"$f":"IFERROR(J1030/SUMPRODUCT(Tot_Acre_5*D_GI_TL_load),)","v":0}]
["Bacteria Indicator (f Coli) Reduction (1,000 colonies)",{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1*D_GI_fColi_reduction),)","v":0},{"$f":"IFERROR(B1031/SUMPRODUCT(Tot_Acre_1*D_GI_Fcoli_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2*D_GI_fColi_reduction),)","v":0},{"$f":"IFERROR(D1031/SUMPRODUCT(Tot_Acre_2*D_GI_Fcoli_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_3*D_GI_fColi_reduction),)","v":0},{"$f":"IFERROR(F1031/SUMPRODUCT(Tot_Acre_3*D_GI_Fcoli_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_4*D_GI_fColi_reduction),)","v":0},{"$f":"IFERROR(H1031/SUMPRODUCT(Tot_Acre_4*D_GI_Fcoli_load),)","v":0},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5*D_GI_fColi_reduction),)","v":0},{"$f":"IFERROR(J1031/SUMPRODUCT(Tot_Acre_5*D_GI_Fcoli_load),)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["New Project Trip Generation ◊ ","Total","Per Project","Total","Per Project","Total","Per Project","Total","Per Project","Total","Per Project"]
["Residential Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_ResTrips)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_ResTrips)","v":390149.0917186389},{"$f":"IFERROR(B1046/SUM(Buildings_1),)","v":44.256770956834309},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_ResTrips)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_ResTrips)","v":0},{"$f":"IFERROR(D1046/SUM(Buildings_2),)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_ResTrips)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_ResTrips)","v":0},{"$f":"IFERROR(F1046/SUM(Buildings_3),)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_ResTrips)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_ResTrips)","v":0},{"$f":"IFERROR(H1046/SUM(Buildings_4),)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_ResTrips)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_ResTrips)","v":0},{"$f":"IFERROR(J1046/SUM(Buildings_5),)","v":0}]
["Retail Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_RetTrips)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_RetTrips)","v":673544.46509231743},76.403876757788922,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_RetTrips)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_RetTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_RetTrips)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_RetTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_RetTrips)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_RetTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_RetTrips)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_RetTrips)","v":0},0]
["Office Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_OffTrips)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_OffTrips)","v":441538.75589871319},50.086185007620692,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_OffTrips)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_OffTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_OffTrips)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_OffTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_OffTrips)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_OffTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_OffTrips)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_OffTrips)","v":0},0]
["Education Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_EduTrips)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_EduTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_EduTrips)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_EduTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_EduTrips)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_EduTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_EduTrips)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_EduTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_EduTrips)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_EduTrips)","v":0},0]
["Other Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_OtherTrips)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_OtherTrips)","v":84023.102870333081},9.5312056281719322,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_OtherTrips)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_OtherTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_OtherTrips)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_OtherTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_OtherTrips)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_OtherTrips)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_OtherTrips)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_OtherTrips)","v":0},0]
["MXD Total Daily Trips",{"$f":"SUM(B1046:B1050)","v":1589255.4155800026},180.27803835041584,{"$f":"SUM(D1046:D1050)","v":0},0,{"$f":"SUM(F1046:F1050)","v":0},0,{"$f":"SUM(H1046:H1050)","v":0},0,{"$f":"SUM(J1046:J1050)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["New Project VMT ◊","Total","Per Project","Total","Per Project","Total","Per Project","Total","Per Project","Total","Per Project"]
["Residential Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_ResVMT)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_ResVMT)","v":0},{"$f":"IFERROR(B1074/SUM(Buildings_1),)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_ResVMT)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_ResVMT)","v":0},{"$f":"IFERROR(D1074/SUM(Buildings_2),)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_ResVMT)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_ResVMT)","v":0},{"$f":"IFERROR(F1074/SUM(Buildings_3),)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_ResVMT)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_ResVMT)","v":0},{"$f":"IFERROR(H1074/SUM(Buildings_4),)","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_ResVMT)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_ResVMT)","v":0},{"$f":"IFERROR(J1074/SUM(Buildings_5),)","v":0}]
["Retail Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_RetVMT)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_RetVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_RetVMT)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_RetVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_RetVMT)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_RetVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_RetVMT)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_RetVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_RetVMT)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_RetVMT)","v":0},0]
["Office Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_OffVMT)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_OffVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_OffVMT)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_OffVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_OffVMT)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_OffVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_OffVMT)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_OffVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_OffVMT)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_OffVMT)","v":0},0]
["Education Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_EduVMT)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_EduVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_EduVMT)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_EduVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_EduVMT)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_EduVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_EduVMT)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_EduVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_EduVMT)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_EduVMT)","v":0},0]
["Other Trips",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_EPA_MXD_OtherVMT)+SUMPRODUCT(Redev_Acres_1,D_EPA_MXD_OtherVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_EPA_MXD_OtherVMT)+SUMPRODUCT(Redev_Acres_2,D_EPA_MXD_OtherVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_EPA_MXD_OtherVMT)+SUMPRODUCT(Redev_Acres_3,D_EPA_MXD_OtherVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_EPA_MXD_OtherVMT)+SUMPRODUCT(Redev_Acres_4,D_EPA_MXD_OtherVMT)","v":0},0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_EPA_MXD_OtherVMT)+SUMPRODUCT(Redev_Acres_5,D_EPA_MXD_OtherVMT)","v":0},0]
["MXD Total Daily VMT",{"$f":"SUM(B1074:B1078)","v":0},0,{"$f":"SUM(D1074:D1078)","v":0},0,{"$f":"SUM(F1074:F1078)","v":0},0,{"$f":"SUM(H1074:H1078)","v":0},0,{"$f":"SUM(J1074:J1078)","v":0},0]
["Per Housing Unit Residential VMT",{"$f":"IFERROR(B1074/SUM(HU_1),)","v":0},null,{"$f":"IFERROR(D1074/SUM(HU_2),)","v":0},null,{"$f":"IFERROR(F1074/SUM(HU_3),)","v":0},null,{"$f":"IFERROR(H1074/SUM(HU_4),)","v":0},null,{"$f":"IFERROR(J1074/SUM(HU_5),)","v":0}]

{"sheet":"Summary Total","index":7,"n_rows":550,"n_cols":23,"rows_kept":550,"cut":false,"hidden":false,"merged":[[128,18,128,19],[128,20,128,21],[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":90676.138278666243},{"$f":"IF(B$8=0,0,B4/B$8)","v":0.30054373485479158},{"$f":"$B4-D5","v":90676.138278666243},{"$f":"IF(D$8=0,0,D4/D$8)","v":0.30054373485479158},{"$f":"$B4-F5","v":90676.138278666243},{"$f":"IF(F$8=0,0,F4/F$8)","v":0.30054373485479158},{"$f":"$B4-H5","v":90676.138278666243},{"$f":"IF(H$8=0,0,H4/H$8)","v":0.30054373485479158},{"$f":"$B4-J5","v":90676.138278666243},{"$f":"IF(J$8=0,0,J4/J$8)","v":0.30054373485479158},{"$f":"$B4-L5","v":90676.138278666243},{"$f":"IF(L$8=0,0,L4/L$8)","v":0.30054373485479158}]
["New Vacant Developed Land",null,null,{"$f":"SUM(VAC_ACRE_1)","v":0},{"$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":211030.82733975409},{"$f":"IF(B$8=0,0,B6/B$8)","v":0.69945626514520842},{"$f":"$B6-D7","v":207123.5235015041},0.68650560677959516,{"$f":"$B6-F7","v":211030.82733975409},0.69945626514520842,{"$f":"$B6-H7","v":211030.82733975409},{"$f":"IF(H$8=0,0,H6/H$8)","v":0.69945626514520842},{"$f":"$B6-J7","v":211030.82733975409},{"$f":"IF(J$8=0,0,J6/J$8)","v":0.69945626514520842},{"$f":"$B6-L7","v":211030.82733975409},{"$f":"IF(L$8=0,0,L6/L$8)","v":0.69945626514520842}]
["New Developed",null,null,{"$f":"SUM(Redev_Acres_1)","v":3907.3038382499994},1.29506583656133E-2,{"$f":"SUM(Redev_Acres_2)","v":0},0,{"$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$7)","v":301706.96561842033},null,{"$f":"SUM(D$4:D$7)","v":301706.96561842033},null,{"$f":"SUM(F$4:F$7)","v":301706.96561842033},null,{"$f":"SUM(H$4:H$7)","v":301706.96561842033},null,{"$f":"SUM(J$4:J$7)","v":301706.96561842033},null,{"$f":"SUM(L$4:L$7)","v":301706.96561842033}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Land Area Mix (Sq Ft)"]
["Multifamily",{"$f":"EX_LU_MF","v":414164155.25969046},{"$f":"IFERROR(B37/B$48,0)","v":6.0544023787554586E-2},{"$f":"EX_LU_Unchanged_MF_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_MF)","v":493211266.37960184},{"$f":"IFERROR(D37/D$48,0)","v":7.0457237472401499E-2},{"$f":"EX_LU_Unchanged_MF_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_MF)","v":414164155.25969046},{"$f":"IFERROR(F37/F$48,0)","v":6.0544023787554586E-2},{"$f":"EX_LU_Unchanged_MF_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_MF)","v":414164155.25969046},{"$f":"IFERROR(H37/H$48,0)","v":6.0544023787554586E-2},{"$f":"EX_LU_Unchanged_MF_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_MF)","v":414164155.25969046},{"$f":"IFERROR(J37/J$48,0)","v":6.0544023787554586E-2},{"$f":"EX_LU_Unchanged_MF_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_MF)","v":414164155.25969046},{"$f":"IFERROR(L37/L$48,0)","v":6.0544023787554586E-2}]
["Townhome",{"$f":"EX_LU_TH","v":159090393.43609986},2.325641280696341E-2,{"$f":"EX_LU_Unchanged_TH_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_TH)","v":161323273.21996242},2.3045686394227285E-2,{"$f":"EX_LU_Unchanged_TH_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_TH)","v":159090393.43609986},2.325641280696341E-2,{"$f":"EX_LU_Unchanged_TH_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_TH)","v":159090393.43609986},2.325641280696341E-2,{"$f":"EX_LU_Unchanged_TH_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_TH)","v":159090393.43609986},2.325641280696341E-2,{"$f":"EX_LU_Unchanged_TH_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_TH)","v":159090393.43609986},2.325641280696341E-2]
["Single Family",{"$f":"EX_LU_SF_SM+EX_LU_SF_MD+EX_LU_SF_LRG","v":3744937602.0258083},0.54744861036511228,{"$f":"EX_LU_Unchanged_SF_SM_1+EX_LU_Unchanged_SF_MD_1+EX_LU_Unchanged_SF_LRG_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_SF)","v":3748891479.9218397},0.53554441121752905,{"$f":"EX_LU_Unchanged_SF_SM_2+EX_LU_Unchanged_SF_MD_2+EX_LU_Unchanged_SF_LRG_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_SF)","v":3744937602.0258083},0.54744861036511228,{"$f":"EX_LU_Unchanged_SF_SM_3+EX_LU_Unchanged_SF_MD_3+EX_LU_Unchanged_SF_LRG_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_SF)","v":3744937602.0258083},0.54744861036511228,{"$f":"EX_LU_Unchanged_SF_SM_4+EX_LU_Unchanged_SF_MD_4+EX_LU_Unchanged_SF_LRG_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_SF)","v":3744937602.0258083},0.54744861036511228,{"$f":"EX_LU_Unchanged_SF_SM_5+EX_LU_Unchanged_SF_MD_5+EX_LU_Unchanged_SF_LRG_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_SF)","v":3744937602.0258083},0.54744861036511228]
["Mobile Home",{"$f":"EX_LU_MH","v":330009520.5101521},4.8241992954117782E-2,{"$f":"EX_LU_Unchanged_MH_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_MH)","v":330009520.5101521},4.7143203612144358E-2,{"$f":"EX_LU_Unchanged_MH_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_MH)","v":330009520.5101521},4.8241992954117782E-2,{"$f":"EX_LU_Unchanged_MH_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_MH)","v":330009520.5101521},4.8241992954117782E-2,{"$f":"EX_LU_Unchanged_MH_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_MH)","v":330009520.5101521},4.8241992954117782E-2,{"$f":"EX_LU_Unchanged_MH_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_MH)","v":330009520.5101521},4.8241992954117782E-2]
["Retail",{"$f":"EX_LU_RET","v":425867967.58679813},6.2254929675808424E-2,{"$f":"EX_LU_Unchanged_RET_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_RET)","v":441647024.7079103},6.3091075609930033E-2,{"$f":"EX_LU_Unchanged_RET_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_RET)","v":425867967.58679813},6.2254929675808424E-2,{"$f":"EX_LU_Unchanged_RET_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_RET)","v":425867967.58679813},6.2254929675808424E-2,{"$f":"EX_LU_Unchanged_RET_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_RET)","v":425867967.58679813},6.2254929675808424E-2,{"$f":"EX_LU_Unchanged_RET_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_RET)","v":425867967.58679813},6.2254929675808424E-2]
["Office",{"$f":"EX_LU_OFF","v":305008684.90090781},4.45872798008616E-2,{"$f":"EX_LU_Unchanged_OFF_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_OFF)","v":349244832.58091521},4.9891046256481726E-2,{"$f":"EX_LU_Unchanged_OFF_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_OFF)","v":305008684.90090781},4.45872798008616E-2,{"$f":"EX_LU_Unchanged_OFF_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_OFF)","v":305008684.90090781},4.45872798008616E-2,{"$f":"EX_LU_Unchanged_OFF_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_OFF)","v":305008684.90090781},4.45872798008616E-2,{"$f":"EX_LU_Unchanged_OFF_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_OFF)","v":305008684.90090781},4.45872798008616E-2]
["Industrial",{"$f":"EX_LU_IND","v":921251776.43209469},0.13467193806682434,{"$f":"EX_LU_Unchanged_IND_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_IND)","v":929652412.67893624},0.13280463215635047,{"$f":"EX_LU_Unchanged_IND_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_IND)","v":921251776.43209469},0.13467193806682434,{"$f":"EX_LU_Unchanged_IND_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_IND)","v":921251776.43209469},0.13467193806682434,{"$f":"EX_LU_Unchanged_IND_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_IND)","v":921251776.43209469},0.13467193806682434,{"$f":"EX_LU_Unchanged_IND_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_IND)","v":921251776.43209469},0.13467193806682434]
["Public / Civic",{"$f":"EX_LU_PUB","v":270245226.41260552},3.9505430898863471E-2,{"$f":"EX_LU_Unchanged_PUB_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_PUB)","v":270245226.41260552},3.8605630874784372E-2,{"$f":"EX_LU_Unchanged_PUB_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_PUB)","v":270245226.41260552},3.9505430898863471E-2,{"$f":"EX_LU_Unchanged_PUB_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_PUB)","v":270245226.41260552},3.9505430898863471E-2,{"$f":"EX_LU_Unchanged_PUB_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_PUB)","v":270245226.41260552},3.9505430898863471E-2,{"$f":"EX_LU_Unchanged_PUB_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_PUB)","v":270245226.41260552},3.9505430898863471E-2]
["Educational",{"$f":"EX_LU_EDU","v":225824260.42758611},3.3011812397337581E-2,{"$f":"EX_LU_Unchanged_EDU_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_EDU)","v":225824260.42758611},3.2259915027427519E-2,{"$f":"EX_LU_Unchanged_EDU_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_EDU)","v":225824260.42758611},3.3011812397337581E-2,{"$f":"EX_LU_Unchanged_EDU_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_EDU)","v":225824260.42758611},3.3011812397337581E-2,{"$f":"EX_LU_Unchanged_EDU_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_EDU)","v":225824260.42758611},3.3011812397337581E-2,{"$f":"EX_LU_Unchanged_EDU_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_EDU)","v":225824260.42758611},3.3011812397337581E-2]
["Hotel / Hospitality",{"$f":"EX_LU_HOTEL","v":19555822.964808807},2.8587413848603165E-3,{"$f":"EX_LU_Unchanged_HOTEL_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_HOTEL)","v":24892616.300697777},3.5560115868435316E-3,{"$f":"EX_LU_Unchanged_HOTEL_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_HOTEL)","v":19555822.964808807},2.8587413848603165E-3,{"$f":"EX_LU_Unchanged_HOTEL_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_HOTEL)","v":19555822.964808807},2.8587413848603165E-3,{"$f":"EX_LU_Unchanged_HOTEL_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_HOTEL)","v":19555822.964808807},2.8587413848603165E-3,{"$f":"EX_LU_Unchanged_HOTEL_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_HOTEL)","v":19555822.964808807},2.8587413848603165E-3]
["Commercial Parking",{"$f":"EX_LU_PRKG","v":24755354.708978124},3.6188278616964037E-3,{"$f":"EX_LU_Unchanged_PRKG_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_PKG)","v":25208590.529419571},3.6011497918801453E-3,{"$f":"EX_LU_Unchanged_PRKG_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_PKG)","v":24755354.708978124},3.6188278616964037E-3,{"$f":"EX_LU_Unchanged_PRKG_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_PKG)","v":24755354.708978124},3.6188278616964037E-3,{"$f":"EX_LU_Unchanged_PRKG_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_PKG)","v":24755354.708978124},3.6188278616964037E-3,{"$f":"EX_LU_Unchanged_PRKG_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_PKG)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_PKG)","v":24755354.708978124},3.6188278616964037E-3]
["Total",{"$f":"SUM(B37:B47)","v":6840710764.6655283},null,{"$f":"SUM(D37:D47)","v":7000150503.6696272},null,{"$f":"SUM(F37:F47)","v":6840710764.6655283},null,{"$f":"SUM(H37:H47)","v":6840710764.6655283},null,{"$f":"SUM(J37:J47)","v":6840710764.6655283},null,{"$f":"SUM(L37:L47)","v":6840710764.6655283}]
["Land Mix Score (Entropy)",null,{"$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":0.72694701089932579},null,{"$f":"-(IF(SUM(E37:E40)>0,SUM(E37:E40)*LN(SUM(E37:E40)),0)+IF(SUM(E41:E43,E46:E47)>0,SUM(E41:E43,E46:E47)*LN(SUM(E41:E43,E46:E47)),0)+IF(SUM(E44:E45)>0,SUM(E44:E45)*LN(SUM(E44:E45)),0))/LN(3)","v":0.72805727846300994},null,{"$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":0.72694701089932579},null,{"$f":"-(IF(SUM(I37:I40)>0,SUM(I37:I40)*LN(SUM(I37:I40)),0)+IF(SUM(I41:I43,I46:I47)>0,SUM(I41:I43,I46:I47)*LN(SUM(I41:I43,I46:I47)),0)+IF(SUM(I44:I45)>0,SUM(I44:I45)*LN(SUM(I44:I45)),0))/LN(3)","v":0.72694701089932579},null,{"$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":0.72694701089932579},null,{"$f":"-(IF(SUM(M37:M40)>0,SUM(M37:M40)*LN(SUM(M37:M40)),0)+IF(SUM(M41:M43,M46:M47)>0,SUM(M41:M43,M46:M47)*LN(SUM(M41:M43,M46:M47)),0)+IF(SUM(M44:M45)>0,SUM(M44:M45)*LN(SUM(M44:M45)),0))/LN(3)","v":0.72694701089932579}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Population"]
["People",{"$f":"EX_POP","v":987425.99999727181},null,{"$f":"EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1)","v":1082526.6690155067},null,{"$f":"EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2)","v":987425.99999727181},null,{"$f":"EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3)","v":987425.99999727181},null,{"$f":"EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4)","v":987425.99999727181},null,{"$f":"EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5)","v":987425.99999727181}]
["Households",{"$f":"EX_HH","v":410918},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_1)+SUM(HH_1)),0)","v":457150.76236721122},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_2)+SUM(HH_2)),0)","v":410918},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_3)+SUM(HH_3)),0)","v":410918},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_4)+SUM(HH_4)),0)","v":410918},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_5)+SUM(HH_5)),0)","v":410918}]
["Average Household Size",{"$f":"IFERROR(EX_POP/EX_HH,0)","v":2.4029757761822839},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1))/(EX_HH-SUM(Redevd_HH_1)+SUM(HH_1)),0)","v":2.3679861396489494},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2))/(EX_HH-SUM(Redevd_HH_2)+SUM(HH_2)),0)","v":2.4029757761822839},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3))/(EX_HH-SUM(Redevd_HH_3)+SUM(HH_3)),0)","v":2.4029757761822839},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4))/(EX_HH-SUM(Redevd_HH_4)+SUM(HH_4)),0)","v":2.4029757761822839},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5))/(EX_HH-SUM(Redevd_HH_5)+SUM(HH_5)),0)","v":2.4029757761822839}]
["School Aged Children",{"$f":"EX_SCL_CHLDRN","v":0},null,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_1)+SUM(SC_CHLDRN_1)","v":12396.682706891976},null,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_2)+SUM(SC_CHLDRN_2)","v":0},null,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_3)+SUM(SC_CHLDRN_3)","v":0},null,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_4)+SUM(SC_CHLDRN_4)","v":0},null,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_5)+SUM(SC_CHLDRN_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Housing Units","Existing",null,{"$f":"D1","v":"Scenario 1"}]
["Housing Mix",null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent Change",null,null,"Housing Mix",null,null,null,null,"Percent Change"]
["Multifamily",{"$f":"EX_MF","v":174781},{"$f":"IFERROR(B131/B$137,0)","v":0.41576412098433579},{"$f":"EX_MF-SUM(Redevd_MF_1)+SUM(MF_1)","v":221388.17230065886},{"$f":"IF(SUM(D$131:D$136)=0,0,D131/SUM(D$131:D$136))","v":0.47185771203989652},{"$f":"EX_MF-SUM(Redevd_MF_2)+SUM(MF_2)","v":174781},{"$f":"IF(SUM(F$131:F$136)=0,0,F131/SUM(F$131:F$136))","v":0.41576412098433579},{"$f":"EX_MF-SUM(Redevd_MF_3)+SUM(MF_3)","v":174781},{"$f":"IF(SUM(H$131:H$136)=0,0,H131/SUM(H$131:H$136))","v":0.41576412098433579},{"$f":"EX_MF-SUM(Redevd_MF_4)+SUM(MF_4)","v":174781},{"$f":"IF(SUM(J$131:J$136)=0,0,J131/SUM(J$131:J$136))","v":0.41576412098433579},{"$f":"EX_MF-SUM(Redevd_MF_5)+SUM(MF_5)","v":174781},{"$f":"IF(SUM(L$131:L$136)=0,0,L131/SUM(L$131:L$136))","v":0.41576412098433579},null,{"$f":"(D131-B131)/B131","v":0.26666040531098267},null,null,"Multifamily",{"$f":"EX_MF","v":174781},{"$f":"IFERROR(S131/S$137,0)","v":0.41576412098433579},{"$f":"EX_MF-SUM(Redevd_MF_1)+SUM(MF_1)","v":221388.17230065886},{"$f":"IF(SUM(U$131:U$136)=0,0,U131/SUM(U$131:U$136))","v":0.47185771203989652},0.61655240572824466]
["Townhome",{"$f":"EX_TH","v":34794},8.2766987404403108E-2,{"$f":"EX_TH-SUM(Redevd_TH_1)+SUM(TH_1)","v":35843.672488701333},7.6395740187316513E-2,{"$f":"EX_TH-SUM(Redevd_TH_2)+SUM(TH_2)","v":34794},8.2766987404403108E-2,{"$f":"EX_TH-SUM(Redevd_TH_3)+SUM(TH_3)","v":34794},8.2766987404403108E-2,{"$f":"EX_TH-SUM(Redevd_TH_4)+SUM(TH_4)","v":34794},8.2766987404403108E-2,{"$f":"EX_TH-SUM(Redevd_TH_5)+SUM(TH_5)","v":34794},8.2766987404403108E-2,null,{"$f":"(D132-B132)/B132","v":3.0168203963365333E-2},null,null,"Townhome",{"$f":"EX_TH","v":34794},8.2766987404403108E-2,{"$f":"EX_TH-SUM(Redevd_TH_1)+SUM(TH_1)","v":35843.672488701333},7.6395740187316513E-2,0.19335013442498233]
["Small Lot Single Family",{"$f":"EX_SF_SM","v":19882},4.7294741724847461E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_1)+SUM(SF_SM_1)","v":20630.764995032401},4.3971570238035725E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_2)+SUM(SF_SM_2)","v":19882},4.7294741724847461E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_3)+SUM(SF_SM_3)","v":19882},4.7294741724847461E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_4)+SUM(SF_SM_4)","v":19882},4.7294741724847461E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_5)+SUM(SF_SM_5)","v":19882},4.7294741724847461E-2,null,3.7660446385293291E-2,null,null,"Small Lot Single Family",{"$f":"EX_SF_SM","v":19882},4.7294741724847461E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_1)+SUM(SF_SM_1)","v":20630.764995032401},4.3971570238035725E-2,0.83292625675110399]
["Conventional Lot Single Family",{"$f":"EX_SF_MD","v":178851},0.42544572237353856,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_1)+SUM(SF_MD_1)","v":179374.51267347691},0.38231151316174605,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_2)+SUM(SF_MD_2)","v":178851},0.42544572237353856,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_3)+SUM(SF_MD_3)","v":178851},0.42544572237353856,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_4)+SUM(SF_MD_4)","v":178851},0.42544572237353856,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_5)+SUM(SF_MD_5)","v":178851},0.42544572237353856,null,2.9270883219938084E-3,null,null,"Conventional Lot Single Family",{"$f":"EX_SF_MD","v":178851},0.42544572237353856,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_1)+SUM(SF_MD_1)","v":179374.51267347691},0.38231151316174605,7.8492556189830434E-2]
["Large Lot Single Family",{"$f":"EX_SF_LRG","v":1564},3.7203991579147686E-3,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_1)+SUM(SF_LRG_1)","v":1607.1445762870574},3.4254023365541961E-3,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_2)+SUM(SF_LRG_2)","v":1564},3.7203991579147686E-3,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_3)+SUM(SF_LRG_3)","v":1564},3.7203991579147686E-3,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_4)+SUM(SF_LRG_4)","v":1564},3.7203991579147686E-3,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_5)+SUM(SF_LRG_5)","v":1564},3.7203991579147686E-3,null,2.7586046219346138E-2,null,null,"Large Lot Single Family",{"$f":"EX_SF_LRG","v":1564},3.7203991579147686E-3,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_1)+SUM(SF_LRG_1)","v":1607.1445762870574},3.4254023365541961E-3,9.902879117456207]
["Mobile Home",{"$f":"EX_MH","v":10513},2.5008028354960334E-2,{"$f":"EX_MH-SUM(Redevd_MH_1)+SUM(MH_1)","v":10339.91},2.2038062036451107E-2,{"$f":"EX_MH-SUM(Redevd_MH_2)+SUM(MH_2)","v":10513},2.5008028354960334E-2,{"$f":"EX_MH-SUM(Redevd_MH_3)+SUM(MH_3)","v":10513},2.5008028354960334E-2,{"$f":"EX_MH-SUM(Redevd_MH_4)+SUM(MH_4)","v":10513},2.5008028354960334E-2,{"$f":"EX_MH-SUM(Redevd_MH_5)+SUM(MH_5)","v":10513},2.5008028354960334E-2,null,-1.6464377437458398E-2,null,null,"Mobile Home",{"$f":"EX_MH","v":10513},2.5008028354960334E-2,{"$f":"EX_MH-SUM(Redevd_MH_1)+SUM(MH_1)","v":10339.91},2.2038062036451107E-2,-8.0258647502734601E-4]
["Total Housing Units",{"$f":"SUM(B131:B136)","v":420385},null,{"$f":"SUM(D$131:D$136)","v":469184.17703415651},null,{"$f":"SUM(F$131:F$136)","v":420385},null,{"$f":"SUM(H$131:H$136)","v":420385},null,{"$f":"SUM(J$131:J$136)","v":420385},null,{"$f":"SUM(L$131:L$136)","v":420385},null,null,null,null,null,"Total Housing Units",{"$f":"SUM(S131:S136)","v":420385},null,{"$f":"SUM(U$131:U$136)","v":469184.17703415651}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Employment Mix",null,null,null,null,null,null,null,null,null,null,null,null,null,"Employment Mix"]
["Retail",{"$f":"EX_RET","v":118730},{"$f":"IFERROR(B166/B$173,0)","v":0.22813958537892923},{"$f":"EX_RET-SUM(Redevd_RET_1)+SUM(RET_1)","v":117353.33712111217},{"$f":"IFERROR(D166/D$173,0)","v":0.19195408431384794},{"$f":"EX_RET-SUM(Redevd_RET_2)+SUM(RET_2)","v":118730},{"$f":"IFERROR(F166/F$173,0)","v":0.22813958537892923},{"$f":"EX_RET-SUM(Redevd_RET_3)+SUM(RET_3)","v":118730},{"$f":"IFERROR(H166/H$173,0)","v":0.22813958537892923},{"$f":"EX_RET-SUM(Redevd_RET_4)+SUM(RET_4)","v":118730},{"$f":"IFERROR(J166/J$173,0)","v":0.22813958537892923},{"$f":"EX_RET-SUM(Redevd_RET_5)+SUM(RET_5)","v":118730},{"$f":"IFERROR(L166/L$173,0)","v":0.22813958537892923},null,"Retail",{"$f":"(D166-B166)/B166","v":-1.1594903384888652E-2}]
["Office",{"$f":"EX_OFC","v":285704},0.5489799722151234,{"$f":"EX_OFC-SUM(Redevd_Off_1)+SUM(OFF_1)","v":375732.63220016065},0.61458340367756326,{"$f":"EX_OFC-SUM(Redevd_Off_2)+SUM(OFF_2)","v":285704},0.5489799722151234,{"$f":"EX_OFC-SUM(Redevd_Off_3)+SUM(OFF_3)","v":285704},0.5489799722151234,{"$f":"EX_OFC-SUM(Redevd_Off_4)+SUM(OFF_4)","v":285704},0.5489799722151234,{"$f":"EX_OFC-SUM(Redevd_Off_5)+SUM(OFF_5)","v":285704},0.5489799722151234,null,"Office",{"$f":"(D167-B167)/B167","v":0.31511155671660407}]
["Industrial",{"$f":"EX_IND","v":73194},0.14064220342142125,{"$f":"EX_IND-SUM(Redevd_Ind_1)+SUM(IND_1)","v":73874.625372836716},0.12083624049682276,{"$f":"EX_IND-SUM(Redevd_Ind_2)+SUM(IND_2)","v":73194},0.14064220342142125,{"$f":"EX_IND-SUM(Redevd_Ind_3)+SUM(IND_3)","v":73194},0.14064220342142125,{"$f":"EX_IND-SUM(Redevd_Ind_4)+SUM(IND_4)","v":73194},0.14064220342142125,{"$f":"EX_IND-SUM(Redevd_Ind_5)+SUM(IND_5)","v":73194},0.14064220342142125,null,"Industrial",9.2989230379090567E-3]
["Public / Civic",{"$f":"EX_PUB","v":31385},6.0306248522847584E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_1)+SUM(PUB_1)","v":30303.75},4.9567645243207052E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_2)+SUM(PUB_2)","v":31385},6.0306248522847584E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_3)+SUM(PUB_3)","v":31385},6.0306248522847584E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_4)+SUM(PUB_4)","v":31385},6.0306248522847584E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_5)+SUM(PUB_5)","v":31385},6.0306248522847584E-2,null,"Public / Civic",-3.4451170941532577E-2]
["Educational",{"$f":"EX_EDU","v":3567},6.853987206659147E-3,{"$f":"EX_EDU-SUM(Redevd_Edu_1)+SUM(EDU_1)","v":2602.6},4.2570557607547145E-3,{"$f":"EX_EDU-SUM(Redevd_Edu_2)+SUM(EDU_2)","v":3567},6.853987206659147E-3,{"$f":"EX_EDU-SUM(Redevd_Edu_3)+SUM(EDU_3)","v":3567},6.853987206659147E-3,{"$f":"EX_EDU-SUM(Redevd_Edu_4)+SUM(EDU_4)","v":3567},6.853987206659147E-3,{"$f":"EX_EDU-SUM(Redevd_Edu_5)+SUM(EDU_5)","v":3567},6.853987206659147E-3,null,"Educational",-0.27036725539669193]
["Hotel / Hospitality",{"$f":"EX_HOTEL","v":7847},{"$f":"IFERROR(B171/B$173,0)","v":1.5078003255019436E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_1)+SUM(HOTEL_1)","v":11494.556367975842},{"$f":"IFERROR(D171/D$173,0)","v":1.880157050780425E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_2)+SUM(HOTEL_2)","v":7847},{"$f":"IFERROR(F171/F$173,0)","v":1.5078003255019436E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_3)+SUM(HOTEL_3)","v":7847},{"$f":"IFERROR(H171/H$173,0)","v":1.5078003255019436E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_4)+SUM(HOTEL_4)","v":7847},{"$f":"IFERROR(J171/J$173,0)","v":1.5078003255019436E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_5)+SUM(HOTEL_5)","v":7847},{"$f":"IFERROR(L171/L$173,0)","v":1.5078003255019436E-2},null,"Hotel / Hospitality",0.46483450592275283]
["Commercial Parking",{"$f":"EX_PRKG","v":0},0,{"$f":"EX_PRKG+SUM(PRKG_1)","v":0},0,{"$f":"EX_PRKG+SUM(PRKG_2)","v":0},0,{"$f":"EX_PRKG+SUM(PRKG_3)","v":0},0,{"$f":"EX_PRKG+SUM(PRKG_4)","v":0},0,{"$f":"EX_PRKG+SUM(PRKG_5)","v":0},0,null,"Commercial Parking",0]
["Total Jobs",{"$f":"SUM(B166:B172)","v":520427},null,{"$f":"SUM(D$166:D$172)","v":611361.50106208539},null,{"$f":"SUM(F$166:F$172)","v":520427},null,{"$f":"SUM(H$166:H$172)","v":520427},null,{"$f":"SUM(J$166:J$172)","v":520427},null,{"$f":"SUM(L$166:L$172)","v":520427}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Net New Growth"]
["Population",null,null,{"$f":"SUM(Pop_1)-SUM(Redevd_POP_1)","v":95100.669018234883},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,{"$f":"SUM(HU_1)-SUM(Redevd_HU_1)","v":48799.177034156572},null,{"$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":94134.45106208534},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/Abandonment"]
["Population",null,null,{"$f":"SUM(Redevd_POP_1)","v":28565.788598420004},null,{"$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":16957.899999999998},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,{"$f":"SUM(Redevd_EMP_1)","v":67305.600000000006},null,{"$f":"SUM(Redevd_EMP_2)","v":0},null,{"$f":"SUM(Redevd_EMP_3)","v":0},null,{"$f":"SUM(Redevd_EMP_4)","v":0},null,{"$f":"SUM(Redevd_EMP_5)","v":0}]
["Building Value",null,null,{"$f":"SUM(Redevd_TOT_VAL_1)","v":9904200521.4199982},null,{"$f":"SUM(Redevd_TOT_VAL_2)","v":0},null,{"$f":"SUM(Redevd_TOT_VAL_3)","v":0},null,{"$f":"SUM(Redevd_TOT_VAL_4)","v":0},null,{"$f":"SUM(Redevd_TOT_VAL_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Abandonment"]
["Housing Units",null,null,{"$f":"SUM(D305:D308)","v":20522.95},null,{"$f":"SUM(F305:F308)","v":0},null,{"$f":"SUM(H305:H308)","v":0},null,{"$f":"SUM(J305:J308)","v":0},null,{"$f":"SUM(L305:L308)","v":0}]
["Multifamily",null,null,{"$f":"SUMPRODUCT(EX_MF_1,Abandonment_Rate)","v":15069.75},{"$f":"IFERROR(D305/D$304,0)","v":0.73428771204919363},{"$f":"SUMPRODUCT(EX_MF_2,Abandonment_Rate)","v":0},{"$f":"IFERROR(F305/F$304,0)","v":0},{"$f":"SUMPRODUCT(EX_MF_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H305/H$304,0)","v":0},{"$f":"SUMPRODUCT(EX_MF_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J305/J$304,0)","v":0},{"$f":"SUMPRODUCT(EX_MF_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L305/L$304,0)","v":0}]
["Townhome",null,null,{"$f":"SUMPRODUCT(EX_TH_1,Abandonment_Rate)","v":540.75},{"$f":"IFERROR(D306/D$304,0)","v":2.634855125603288E-2},{"$f":"SUMPRODUCT(EX_TH_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_TH_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H306/H$304,0)","v":0},{"$f":"SUMPRODUCT(EX_TH_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J306/J$304,0)","v":0},{"$f":"SUMPRODUCT(EX_TH_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L306/L$304,0)","v":0}]
["Single Family",null,null,{"$f":"SUMPRODUCT(EX_SF_1,Abandonment_Rate)","v":4435.95},0.21614582698881007,{"$f":"SUMPRODUCT(EX_SF_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_SF_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H307/H$304,0)","v":0},{"$f":"SUMPRODUCT(EX_SF_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J307/J$304,0)","v":0},{"$f":"SUMPRODUCT(EX_SF_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L307/L$304,0)","v":0}]
["Mobile Home",null,null,{"$f":"SUMPRODUCT(EX_MH_1,Abandonment_Rate)","v":476.5},2.3217909705963324E-2,{"$f":"SUMPRODUCT(EX_MH_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_MH_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H308/H$304,0)","v":0},{"$f":"SUMPRODUCT(EX_MH_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J308/J$304,0)","v":0},{"$f":"SUMPRODUCT(EX_MH_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L308/L$304,0)","v":0}]
["Jobs",null,null,{"$f":"SUM(D310:D315)","v":38372.699999999997},null,{"$f":"SUM(F310:F315)","v":0},null,{"$f":"SUM(H310:H315)","v":0},null,{"$f":"SUM(J310:J315)","v":0},null,{"$f":"SUM(L310:L315)","v":0}]
["Retail",null,null,{"$f":"SUMPRODUCT(EX_RET_1,Abandonment_Rate)","v":16623.5},{"$f":"IFERROR(D310/D$309,0)","v":0.43321163222812054},{"$f":"SUMPRODUCT(EX_RET_2,Abandonment_Rate)","v":0},{"$f":"IFERROR(F310/F$309,0)","v":0},{"$f":"SUMPRODUCT(EX_RET_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H310/H$309,0)","v":0},{"$f":"SUMPRODUCT(EX_RET_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J310/J$309,0)","v":0},{"$f":"SUMPRODUCT(EX_RET_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L310/L$309,0)","v":0}]
["Office",null,null,{"$f":"SUMPRODUCT(EX_OFF_1,Abandonment_Rate)","v":16966.7},{"$f":"IFERROR(D311/D$309,0)","v":0.44215549075254029},{"$f":"SUMPRODUCT(EX_OFF_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_OFF_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H311/H$309,0)","v":0},{"$f":"SUMPRODUCT(EX_OFF_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J311/J$309,0)","v":0},{"$f":"SUMPRODUCT(EX_OFF_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L311/L$309,0)","v":0}]
["Industrial",null,null,{"$f":"SUMPRODUCT(EX_IND_1,Abandonment_Rate)","v":3264.25},8.5066987728254731E-2,{"$f":"SUMPRODUCT(EX_IND_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_IND_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H312/H$309,0)","v":0},{"$f":"SUMPRODUCT(EX_IND_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J312/J$309,0)","v":0},{"$f":"SUMPRODUCT(EX_IND_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L312/L$309,0)","v":0}]
["Public/Civic",null,null,{"$f":"SUMPRODUCT(EX_PUB_1,Abandonment_Rate)","v":190.5},4.9644669257049934E-3,{"$f":"SUMPRODUCT(EX_PUB_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_PUB_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H313/H$309,0)","v":0},{"$f":"SUMPRODUCT(EX_PUB_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J313/J$309,0)","v":0},{"$f":"SUMPRODUCT(EX_PUB_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L313/L$309,0)","v":0}]
["Educational",null,null,{"$f":"SUMPRODUCT(EX_EDU_1,Abandonment_Rate)","v":876.25},2.2835244848551185E-2,{"$f":"SUMPRODUCT(EX_EDU_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_EDU_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H314/H$309,0)","v":0},{"$f":"SUMPRODUCT(EX_EDU_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J314/J$309,0)","v":0},{"$f":"SUMPRODUCT(EX_EDU_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L314/L$309,0)","v":0}]
["Hotel",null,null,{"$f":"SUMPRODUCT(EX_HOTEL_1,Abandonment_Rate)","v":451.5},1.1766177516828371E-2,{"$f":"SUMPRODUCT(EX_HOTEL_2,Abandonment_Rate)","v":0},0,{"$f":"SUMPRODUCT(EX_HOTEL_3,Abandonment_Rate)","v":0},{"$f":"IFERROR(H315/H$309,0)","v":0},{"$f":"SUMPRODUCT(EX_HOTEL_4,Abandonment_Rate)","v":0},{"$f":"IFERROR(J315/J$309,0)","v":0},{"$f":"SUMPRODUCT(EX_HOTEL_5,Abandonment_Rate)","v":0},{"$f":"IFERROR(L315/L$309,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Jobs/Housing Balance"]
["Jobs-to-Housing Ratio",{"$f":"IFERROR(EX_EMP/EX_HU,0)","v":1.1361680364427846},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_1)+SUM(EMP_1))/(EX_HU-SUM(Redevd_HU_1)+SUM(HU_1)),0)","v":1.2186311453987102},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_2)+SUM(EMP_2))/(EX_HU-SUM(Redevd_HU_2)+SUM(HU_2)),0)","v":1.1361680364427846},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_3)+SUM(EMP_3))/(EX_HU-SUM(Redevd_HU_3)+SUM(HU_3)),0)","v":1.1361680364427846},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_4)+SUM(EMP_4))/(EX_HU-SUM(Redevd_HU_4)+SUM(HU_4)),0)","v":1.1361680364427846},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_5)+SUM(EMP_5))/(EX_HU-SUM(Redevd_HU_5)+SUM(HU_5)),0)","v":1.1361680364427846}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Density"]
["People per Net Residential Acre",{"$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":9.2388803152882844},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1))/((SUM(EX_LU_Unchanged_MU_1,EX_LU_Unchanged_MF_1,EX_LU_Unchanged_TH_1,EX_LU_Unchanged_SF_SM_1,EX_LU_Unchanged_SF_MD_1,EX_LU_Unchanged_SF_LRG_1,EX_LU_Unchanged_MH_1)/43560)+(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_1,D_LUMix_Res_per))),0)","v":9.9875956815081661},null,{"$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(VAC_ACRE_2,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_2,D_LUMix_Res_per))),0)","v":9.2388803152882844},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3))/((SUM(EX_LU_Unchanged_MU_3,EX_LU_Unchanged_MF_3,EX_LU_Unchanged_TH_3,EX_LU_Unchanged_SF_SM_3,EX_LU_Unchanged_SF_MD_3,EX_LU_Unchanged_SF_LRG_3,EX_LU_Unchanged_MH_3)/43560)+(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_3,D_LUMix_Res_per))),0)","v":9.2388803152882844},null,{"$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(VAC_ACRE_4,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_4,D_LUMix_Res_per))),0)","v":9.2388803152882844},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5))/((SUM(EX_LU_Unchanged_MU_5,EX_LU_Unchanged_MF_5,EX_LU_Unchanged_TH_5,EX_LU_Unchanged_SF_SM_5,EX_LU_Unchanged_SF_MD_5,EX_LU_Unchanged_SF_LRG_5,EX_LU_Unchanged_MH_5)/43560)+(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_5,D_LUMix_Res_per))),0)","v":9.2388803152882844},null,null,{"$f":"(D361-B361)/B361","v":8.1039621758160998E-2}]
["Housing Units per Net Res. Acre",{"$f":"IFERROR(EX_HU/(SUM(EX_LU_MU,EX_LU_MF,EX_LU_TH,EX_LU_SF_SM,EX_LU_SF_MD,EX_LU_SF_LRG,EX_LU_MH)/43560),0)","v":3.9333445760524799},null,{"$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(VAC_ACRE_1,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_1,D_LUMix_Res_per))),0)","v":4.3287819085694776},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_2)+SUM(HU_2))/((SUM(EX_LU_Unchanged_MU_2,EX_LU_Unchanged_MF_2,EX_LU_Unchanged_TH_2,EX_LU_Unchanged_SF_SM_2,EX_LU_Unchanged_SF_MD_2,EX_LU_Unchanged_SF_LRG_2,EX_LU_Unchanged_MH_2)/43560)+(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_2,D_LUMix_Res_per))),0)","v":3.9333445760524799},null,{"$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(VAC_ACRE_3,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_3,D_LUMix_Res_per))),0)","v":3.9333445760524799},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_4)+SUM(HU_4))/((SUM(EX_LU_Unchanged_MU_4,EX_LU_Unchanged_MF_4,EX_LU_Unchanged_TH_4,EX_LU_Unchanged_SF_SM_4,EX_LU_Unchanged_SF_MD_4,EX_LU_Unchanged_SF_LRG_4,EX_LU_Unchanged_MH_4)/43560)+(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_4,D_LUMix_Res_per))),0)","v":3.9333445760524799},null,{"$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(VAC_ACRE_5,D_Buildable_Acre,D_LUMix_Res_per)+SUMPRODUCT(Redev_Acres_5,D_LUMix_Res_per))),0)","v":3.9333445760524799},null,null,{"$f":"(D362-B362)/B362","v":0.10053462768671546}]
["Jobs per Net Employment Acre",{"$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":9.5977118195349025},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_1))+SUM(EMP_1))/((SUM(EX_LU_Unchanged_RET_1,EX_LU_Unchanged_OFF_1,EX_LU_Unchanged_IND_1,EX_LU_Unchanged_PUB_1,EX_LU_Unchanged_EDU_1,EX_LU_Unchanged_HOTEL_1)/43560)+(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_1,D_LUMix_EMP_per))),0)","v":10.964661550637073},null,{"$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(VAC_ACRE_2,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_2,D_LUMix_EMP_per))),0)","v":9.5977118195349025},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_3))+SUM(EMP_3))/((SUM(EX_LU_Unchanged_RET_3,EX_LU_Unchanged_OFF_3,EX_LU_Unchanged_IND_3,EX_LU_Unchanged_PUB_3,EX_LU_Unchanged_EDU_3,EX_LU_Unchanged_HOTEL_3)/43560)+(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_3,D_LUMix_EMP_per))),0)","v":9.5977118195349025},null,{"$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(VAC_ACRE_4,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_4,D_LUMix_EMP_per))),0)","v":9.5977118195349025},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_5))+SUM(EMP_5))/((SUM(EX_LU_Unchanged_RET_5,EX_LU_Unchanged_OFF_5,EX_LU_Unchanged_IND_5,EX_LU_Unchanged_PUB_5,EX_LU_Unchanged_EDU_5,EX_LU_Unchanged_HOTEL_5)/43560)+(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_LUMix_EMP_per)+SUMPRODUCT(Redev_Acres_5,D_LUMix_EMP_per))),0)","v":9.5977118195349025},null,null,0.14242454418353354]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6,{"$f":"(O367/O368)-1","v":0.63541666666666674}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Affordability (H + T + E)"]
["Housing Cost / Mo",{"$f":"IF(EX_HH>0,EX_Avg_Housing_Cost_Mo,0)","v":0},{"$f":"IFERROR(B405/B$408,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HH-SUM(Redevd_HH_1)))+SUMPRODUCT(D_Housing_Costs,HH_1))/(EX_HH-SUM(Redevd_HH_1)+SUM(HH_1)),0)","v":320.97025477600414},{"$f":"IFERROR(D405/D$408,0)","v":1},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HH-SUM(Redevd_HH_2)))+SUMPRODUCT(D_Housing_Costs,HH_2))/(EX_HH-SUM(Redevd_HH_2)+SUM(HH_2)),0)","v":0},{"$f":"IFERROR(F405/F$408,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HH-SUM(Redevd_HH_3)))+SUMPRODUCT(D_Housing_Costs,HH_3))/(EX_HH-SUM(Redevd_HH_3)+SUM(HH_3)),0)","v":0},{"$f":"IFERROR(H405/H$408,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HH-SUM(Redevd_HH_4)))+SUMPRODUCT(D_Housing_Costs,HH_4))/(EX_HH-SUM(Redevd_HH_4)+SUM(HH_4)),0)","v":0},{"$f":"IFERROR(J405/J$408,0)","v":0},{"$f":"IFERROR(((EX_Avg_Housing_Cost_Mo*(EX_HH-SUM(Redevd_HH_5)))+SUMPRODUCT(D_Housing_Costs,HH_5))/(EX_HH-SUM(Redevd_HH_5)+SUM(HH_5)),0)","v":0},{"$f":"IFERROR(L405/L$408,0)","v":0}]
["Transportation Cost / Mo",0,{"$f":"IFERROR(B406/B$408,0)","v":0},0,0,0,{"$f":"IFERROR(F406/F$408,0)","v":0},0,{"$f":"IFERROR(H406/H$408,0)","v":0},0,{"$f":"IFERROR(J406/J$408,0)","v":0},0,{"$f":"IFERROR(L406/L$408,0)","v":0},"load button from transport model"]
["Energy Cost / Mo",{"$f":"IFERROR(SUMPRODUCT(EX_Res_by_Type,EX_Res_Energy_Cost)/SUM(EX_HH),0)","v":0},0,{"$f":"IFERROR((((EX_MF-SUM(Redevd_MF_1))*EX_MF_Energy_Cost)+((EX_TH-SUM(Redevd_TH_1))*EX_TH_Energy_Cost)+((EX_SF_SM-SUM(Redevd_SF_SM_1))*EX_SF_SM_Energy_Cost)+((EX_SF_MD-SUM(Redevd_SF_MD_1))*EX_SF_MD_Energy_Cost)+((EX_SF_LRG-SUM(Redevd_SF_LRG_1))*EX_SF_LRG_Energy_Cost)+((EX_MH-SUM(Redevd_MH_1))*EX_MH_Energy_Cost)+SUMPRODUCT(D_Energy_Costs,HH_1))/SUM((EX_HH-SUM(Redevd_HH_1)),HH_1),0)","v":0},0,{"$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,HH_2))/SUM((EX_HH-SUM(Redevd_HH_2)),HH_2),0)","v":0},{"$f":"IFERROR(F407/F$408,0)","v":0},{"$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,HH_3))/SUM((EX_HH-SUM(Redevd_HH_3)),HH_3),0)","v":0},{"$f":"IFERROR(H407/H$408,0)","v":0},{"$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,HH_4))/SUM((EX_HH-SUM(Redevd_HH_4)),HH_4),0)","v":0},{"$f":"IFERROR(J407/J$408,0)","v":0},{"$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,HH_5))/SUM((EX_HH-SUM(Redevd_HH_5)),HH_5),0)","v":0},{"$f":"IFERROR(L407/L$408,0)","v":0}]
["Total Cost / Mo",{"$f":"SUM(B405:B407)","v":0},"/ Mo",{"$f":"SUM(D405:D407)","v":320.97025477600414},"/ Mo",{"$f":"SUM(F405:F407)","v":0},"/ Mo",{"$f":"SUM(H405:H407)","v":0},"/ Mo",{"$f":"SUM(J405:J407)","v":0},"/ Mo",{"$f":"SUM(L405:L407)","v":0},"/ Mo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fiscal",null,null,"$/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},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_5,D_Sales_Tax_Acre)/SUM(Tot_Acre_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sustainability","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp","Per HH","Per Emp"]
["Energy Use (Million BTU/Yr)",{"$f":"IFERROR(SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)/SUM(EX_Res_by_Type),0)","v":3.0000000000000001E-3},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!B166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!B167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!B169))/SUM('Summary Total'!B166:B167,'Summary Total'!B169),0)","v":1.1362148047698702E-4},{"$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":2.5942107453319468E-3},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!D166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!D167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!D169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_1))/SUM('Summary Total'!D166:D167,'Summary Total'!D169,EMP_1),0)","v":8.4994317282088386E-5},{"$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":3.0000000000000001E-3},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!F166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!F167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!F169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_2))/SUM('Summary Total'!F166:F167,'Summary Total'!F169,EMP_2),0)","v":1.1362148047698702E-4},{"$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":3.0000000000000001E-3},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!H166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!H167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!H169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_3))/SUM('Summary Total'!H166:H167,'Summary Total'!H169,EMP_3),0)","v":1.1362148047698702E-4},{"$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":3.0000000000000001E-3},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!J166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!J167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!J169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_4))/SUM('Summary Total'!J166:J167,'Summary Total'!J169,EMP_4),0)","v":1.1362148047698702E-4},{"$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":3.0000000000000001E-3},{"$f":"IFERROR(((EX_RET_Energy_Use_per_Emp*'Summary Total'!L166)+(EX_OFF_Energy_Use_per_Emp*'Summary Total'!L167)+(EX_PUB_Energy_Use_per_Emp*'Summary Total'!L169)+SUMPRODUCT(D_Energy_Use_EMP,EMP_5))/SUM('Summary Total'!L166:L167,'Summary Total'!L169,EMP_5),0)","v":1.1362148047698702E-4}]
["Carbon Emissions (Tons/Yr)",{"$f":"IFERROR(SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)/SUM(EX_Res_by_Type),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_1))/SUM(EX_HU,HU_1),0)","v":0},null,{"$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":9.2446316629209822},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$133),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$134),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$135),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$135),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$136),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$135))/EX_HU,0)","v":219.74257169023633},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$133),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$134),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$135),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$135),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$136),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$135),SUMPRODUCT(HU_1,D_IW_Unit))/SUM(EX_HU,HU_1),0)","v":206.84738732609659},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_IW_Emp)/SUM(EMP_1),0)","v":99.946282015450677},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$133),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$134),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$135),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$135),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$136),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$135),SUMPRODUCT(HU_2,D_IW_Unit))/SUM(EX_HU,HU_2),0)","v":219.74257169023633},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_IW_Emp)/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$133),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$134),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$135),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$135),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$136),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$135),SUMPRODUCT(HU_3,D_IW_Unit))/SUM(EX_HU,HU_3),0)","v":219.74257169023633},{"$f":"IFERROR(SUMPRODUCT(EMP_3,D_IW_Emp)/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$133),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$134),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$135),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$135),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$136),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$135),SUMPRODUCT(HU_4,D_IW_Unit))/SUM(EX_HU,HU_4),0)","v":219.74257169023633},{"$f":"IFERROR(SUMPRODUCT(EMP_4,D_IW_Emp)/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$133),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$134),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$135),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$135),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$136),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$135),SUMPRODUCT(HU_5,D_IW_Unit))/SUM(EX_HU,HU_5),0)","v":219.74257169023633},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_IW_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$145),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$146),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$147),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$147),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$148),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$147))/EX_HU,0)","v":146.54469117594587},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$145),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$146),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$147),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$147),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$148),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$147),SUMPRODUCT(HU_1,D_Waste_Water_Unit))/SUM(EX_HU,HU_1),0)","v":136.68946388261568},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Waste_Water_Emp)/SUM(EMP_1),0)","v":46.31356198471309},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$145),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$146),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$147),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$147),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$148),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$147),SUMPRODUCT(HU_2,D_Waste_Water_Unit))/SUM(EX_HU,HU_2),0)","v":146.54469117594587},{"$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$145),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$146),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$147),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$147),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$148),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$147),SUMPRODUCT(HU_3,D_Waste_Water_Unit))/SUM(EX_HU,HU_3),0)","v":146.54469117594587},{"$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$145),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$146),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$147),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$147),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$148),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$147),SUMPRODUCT(HU_4,D_Waste_Water_Unit))/SUM(EX_HU,HU_4),0)","v":146.54469117594587},{"$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$145),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$146),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$147),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$147),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$148),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$147),SUMPRODUCT(HU_5,D_Waste_Water_Unit))/SUM(EX_HU,HU_5),0)","v":146.54469117594587},{"$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$158),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$159),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$160),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$160),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$161),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$160))/EX_HU,0)","v":6.2527873259036362},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$158),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$159),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$160),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$160),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$161),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$160),SUMPRODUCT(HU_1,D_Solid_Waste_Unit))/SUM(EX_HU,HU_1),0)","v":5.8331435685370057},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Solid_Waste_Emp)/SUM(EMP_1),0)","v":3.7649724009806222},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$158),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$159),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$160),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$160),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$161),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$160),SUMPRODUCT(HU_2,D_Solid_Waste_Unit))/SUM(EX_HU,HU_2),0)","v":6.2527873259036362},{"$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$158),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$159),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$160),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$160),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$161),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$160),SUMPRODUCT(HU_3,D_Solid_Waste_Unit))/SUM(EX_HU,HU_3),0)","v":6.2527873259036362},{"$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$158),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$159),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$160),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$160),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$161),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$160),SUMPRODUCT(HU_4,D_Solid_Waste_Unit))/SUM(EX_HU,HU_4),0)","v":6.2527873259036362},{"$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$158),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$159),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$160),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$160),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$161),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$160),SUMPRODUCT(HU_5,D_Solid_Waste_Unit))/SUM(EX_HU,HU_5),0)","v":6.2527873259036362},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Solid_Waste_Emp)/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Vehicle Ownership per Household"]
["Vehicles per Household",null,null,{"$f":"IF(SCENARIO1!$BE$56=0,0,SCENARIO1!#REF!/SCENARIO1!$BE$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$56)","v":0},null,{"$f":"IF(SCENARIO3!$AI$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$56)","v":0},null,{"$f":"IF(SCENARIO4!$AI$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$56)","v":0},null,{"$f":"IF(SCENARIO5!$AI$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$56)","v":0}]
[]
["Vehicle Miles Traveled per Household"]
["Vehicles per Household",null,null,{"$f":"IF(SCENARIO1!$BE$56=0,0,SCENARIO1!#REF!/SCENARIO1!$BE$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$56=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$56)","v":0},null,{"$f":"IF(SCENARIO3!$AI$56=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$56)","v":0},null,{"$f":"IF(SCENARIO4!$AI$56=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$56)","v":0},null,{"$f":"IF(SCENARIO5!$AI$56=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$56)","v":0}]
[]
["Travel Mode Split"]
["Drive Alone Trip",null,null,{"$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!$BE$56=0,0,((SCENARIO1!#REF!/1000)*0.482)/SCENARIO1!$BE$56)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$56=0,0,((SCENARIO2!#REF!/1000)*0.482)/SCENARIO2!$AI$56)","v":0},null,{"$f":"IF(SCENARIO3!$AI$56=0,0,((SCENARIO3!#REF!/1000)*0.482)/SCENARIO3!$AI$56)","v":0},null,{"$f":"IF(SCENARIO4!$AI$56=0,0,((SCENARIO4!#REF!/1000)*0.482)/SCENARIO4!$AI$56)","v":0},null,{"$f":"IF(SCENARIO5!$AI$56=0,0,((SCENARIO5!#REF!/1000)*0.482)/SCENARIO5!$AI$56)","v":0}]

{"sheet":"Proximity","index":8,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":false,"merged":[[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],[0,6,0,7],[0,8,0,9],[0,10,0,11],[0,12,0,13],[0,1,1,1]]}
["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(F4/SUM(EMP_1),0)","v":0},{"$f":"IFERROR(G4/SUM(HU_2),0)","v":0},{"$f":"IFERROR(H4/SUM(EMP_2),0)","v":0},{"$f":"IFERROR(I4/SUM(HU_3),0)","v":0},{"$f":"IFERROR(J4/SUM(EMP_3),0)","v":0},{"$f":"IFERROR(K4/SUM(HU_4),0)","v":0},{"$f":"IFERROR(L4/SUM(EMP_4),0)","v":0},{"$f":"IFERROR(M4/SUM(HU_5),0)","v":0},{"$f":"IFERROR(N4/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":9,"n_rows":58,"n_cols":93,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,87,2,92],[2,24,3,24],[2,25,3,25],[2,2,3,2],[2,3,3,3],[2,26,3,26],[2,12,3,12],[2,14,2,19],[2,20,3,20],[2,21,2,23],[2,52,3,52],[2,56,3,56],[2,27,3,27],[2,28,2,34],[2,36,3,36],[2,37,2,42],[0,0,1,0],[2,4,3,4],[2,5,2,11],[2,13,3,13],[2,1,3,1],[2,53,3,53],[2,54,3,54],[2,35,3,35],[2,55,3,55],[2,47,2,51],[2,43,3,43],[2,44,2,46],[2,66,2,72],[2,57,2,63],[2,81,2,86],[2,65,3,65],[2,73,2,78],[2,79,2,80],[2,64,3,64]]}
["Scenario 1:"]
[]
[null,"Population in Painted Polygons","Children in Painted Polygons","Households in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Hotel Rooms in Painted Polygons","Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Improvement Value in Painted Polygons","Land and Building Value",null,null,"Population (in polygons assumed to redevelop in time horizon)","Children (in polygons assumed to redevelop in time horizon)","Households (in polygons assumed to redevelop in time horizon)","Housing Units (in polygons assumed to redevelop in time horizon)","Housing Mix",null,null,null,null,null,null,"Hotel Rooms (in polygons assumed to redevelop in time horizon)","Employment (in polygons assumed to redevelop in time horizon)","Employment Mix",null,null,null,null,null,"Estimated Improvement Value (in polygons assumed to redevelop in time horizon)","Land and Building Value",null,null,"New Acres Consumed",null,null,null,null,"Total Acres","New Population","New Children","New Households","New Housing Units","Housing Mix",null,null,null,null,null,null,"Hotel Rooms","New Jobs","Employment Mix",null,null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials",null,null,null,null,null,"Green Infrastructure"]
["Development Type",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value ","Commercial Improvement Value",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value","Commercial Improvement Value","Vacant Acres","Vacant Acres (without Abandonment)","Developed Acres","Discounted Developed Acres (*Redev %)","Discounted Developed Acres (*Redev % without Abandonment)",null,null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","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","New Land Cost","New Project Value","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)","Annual Runoff Reduction (gal/yr)","Annual Energy Savings ($/yr)","Annual Air Pollutant Reduction (lbs/yr)","Annual Value of Air Pollution Reduction ($/yr)","Annual CO2 Reductions (lbs/yr)","Annual Climate Benefit ($/yr)"]
["DEV_TYPE","EX_POP","EX_SC_CHLDRN","EX_HH","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_HOTEL_RM","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,"EX_LAND_VAL","EX_RES_VAL","EX_COM_VAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE",null,"DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"Central Business District"},5681.2562829999997,0,3496,3735,3695,4,36,4,32,0,0,0,32867,4573,27113,281,399,0,2025,{"$f":"IF(SUM(W6:X6)>0,SUM(W6:X6),(F6*Info_MF_Val)+(G6*Info_TH_Val)+(H6*Info_SF_Val)+(L6*Info_MH_Val)+(O6*Info_RET_Val)+(P6*Info_OFF_Val)+(Q6*Info_IND_Val)+(R6*Info_PUB_Val)+(S6*Info_EDU_Val)+(T6*Info_HOTEL_Val))","v":4586128631},1511150235,1560709579,3025419052,{"$f":"B6*(D_Redev_Rate)","v":2840.6281414999999},{"$f":"C6*(D_Redev_Rate)","v":0},{"$f":"D6*(D_Redev_Rate)","v":1748},{"$f":"E6*(D_Redev_Rate)","v":1867.5},{"$f":"F6*(D_Redev_Rate)","v":1847.5},{"$f":"G6*(D_Redev_Rate)","v":2},{"$f":"H6*(D_Redev_Rate)","v":18},{"$f":"I6*(D_Redev_Rate)","v":2},{"$f":"J6*(D_Redev_Rate)","v":16},{"$f":"K6*(D_Redev_Rate)","v":0},{"$f":"L6*(D_Redev_Rate)","v":0},{"$f":"M6*(D_Redev_Rate)","v":0},{"$f":"N6*(D_Redev_Rate)","v":16433.5},{"$f":"O6*(D_Redev_Rate)","v":2286.5},{"$f":"P6*(D_Redev_Rate)","v":13556.5},{"$f":"Q6*(D_Redev_Rate)","v":140.5},{"$f":"R6*(D_Redev_Rate)","v":199.5},{"$f":"S6*(D_Redev_Rate)","v":0},{"$f":"T6*(D_Redev_Rate)","v":1012.5},{"$f":"IF(SUM(AT6:AU6)>0,SUM(AT6:AU6),(AC6*Info_MF_Val)+(AD6*Info_TH_Val)+(AE6*Info_SF_Val)+(AI6*Info_MH_Val)+(AL6*Info_RET_Val)+(AM6*Info_OFF_Val)+(AN6*Info_IND_Val)+(AO6*Info_PUB_Val)+(AP6*Info_EDU_Val)+(AQ6*Info_HOTEL_Val))","v":2293064315.5},{"$f":"V6*(D_Redev_Rate+D_Abandon_Rate)","v":755575117.5},780354789.5,1512709526,0,{"$f":"AV6*(1-Abandonment_Rate)","v":0},200.09312,{"$f":"DEVD_ACRE_1*(D_Redev_Rate+D_Abandon_Rate)","v":100.04656},{"$f":"DEVD_ACRE_1*(D_Redev_Rate)","v":100.04656},{"$f":"VAC_ACRE_1+Redev_Acres_1","v":100.04656},{"$f":"HH_1*D_Avg_HH_Size","v":29515.035999815096},{"$f":"HH_1*D_children","v":2893.2261782612627},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_1*D_HH_Acre)","v":14829.452476992636},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre)","v":15776.013273396426},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_MF_per)","v":15776.013273396426},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_1*D_Hotel_Rooms_Acre)","v":5817.9406868106389},{"$f":"((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))","v":29457.018237228869},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_RETper))","v":2422.7507416004364},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_OFFper))","v":21909.964863923175},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_HOTELper))","v":5124.3026317052581},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_PRKGper))","v":0},0,0,0,0,0,0,{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_1*D_Parking_Spaces)","v":55027.251217091456},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_1*D_Parking_SqFt)","v":13349080.74324462},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_1*D_Land_Cost_Acre)","v":830886439.92983079},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_1*D_Project_Value_Acre)","v":10677818434.641407},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_1*D_Subsidy)","v":0},{"$f":"VAC_ACRE_1*D_Tot_Street_Mi_Acre","v":0},0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A7","v":"Commercial Highway"},360,0,180,100,100,0,0,0,0,0,0,0,1407,1301,106,0,0,0,0,117515185,49862969,24317328,93197857,54,0,27,15,15,0,0,0,0,0,0,0,211.04999999999998,195.15,15.899999999999999,0,0,0,0,17627277.75,{"$f":"V7*(D_Redev_Rate+D_Abandon_Rate)","v":7479445.3499999996},{"$f":"W7*(D_Redev_Rate+D_Abandon_Rate)","v":3647599.1999999997},{"$f":"X7*(D_Redev_Rate+D_Abandon_Rate)","v":13979678.549999999},0,0,153.486954,23.023043099999999,23.023043099999999,23.023043099999999,0,0,0,0,0,0,0,0,0,0,0,198.93989422392579,1412.8782150528239,158.2088598087889,1110.0218494585106,0,0,0,144.64750578552452,0,0,0,0,0,0,0,1362.0135614219037,447345.61236812884,60728572.545278966,190623495.79397997,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"Commercial Highway with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,30,0,30,0,0,0,30,35610853,7108494,0,35610853,0,0,0,0,0,0,0,0,0,0,0,0,6,0,6,0,0,0,6,7122170.6000000006,1421698.8,0,7122170.6000000006,0,0,15.839549999999999,3.16791,3.16791,3.16791,224.76689567515317,24.580187902462523,125.98763660923899,134.02940064812657,134.02940064812657,0,0,0,0,0,0,54.747209356604714,57.876421178001856,18.070190692943076,0,0,0,0,39.806230485058776,0,0,0,0,0,0,0,355.52972275627428,109894.41113416187,3451417.1072862516,48904534.394555129,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"Commercial Recreation"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"Commercial Services"},5455.7174130000003,0,2828,3440,2855,86,163,8,154,1,336,0,46211,21296,21617,3298,257,90,648,2346799395,1436978073,236174519,2110624876,818.35761194999998,0,424.2,516,428.25,12.9,24.45,1.2,23.099999999999998,0.15,50.4,0,6931.65,3194.4,3242.5499999999997,494.7,38.549999999999997,13.5,97.2,352019909.25,215546710.94999999,35426177.850000001,316593731.39999998,0,0,2986.6337939999999,447.99506909999997,447.99506909999997,447.99506909999997,0,0,0,0,0,0,0,0,0,0,0,0,5476.4409011517637,5476.4409011517637,0,0,0,0,0,0,0,0,0,0,0,0,19138.127529532205,6539505.8040659446,591328396.41409957,1637242560.9358854,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"Commercial, Office Vertical Mixed Use"},17407.112247000001,0,9737,9741,9416,93,87,6,80,1,145,0,47778,27569,17426,2625,174,1409,259,2434839081,1691881638,700054785,1734784296,3481.4224494000005,0,1947.4,1948.2,1883.2,18.600000000000001,17.400000000000002,1.2000000000000002,16,0.2,29,0,9555.6,5513.8,3485.2000000000003,525,34.800000000000004,281.8,51.800000000000004,1704387356.6999998,1184317146.5999999,490038349.49999994,1214349007.1999998,0,0,3026.8770260000001,2118.8139182,605.37540520000005,605.37540520000005,32195.631453997663,3160.6467197424627,16200.136954087458,17234.188249029212,17234.188249029212,0,0,0,0,0,0,0,43658.331650998232,853.32107290307999,42805.010578095149,0,0,0,0,0,0,0,0,0,0,0,27975.267184624023,7166485.7863930725,2302317207.4456964,7544607511.1142797,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"Commercial, Office with Mixed Use"},18773.877686,0,10076,11556,10670,379,430,50,379,1,77,0,20812,5035,14231,1546,76,227,644,1596633362,835473634,930529155,666104207,3754.7755372000001,0,2015.2,2311.2000000000003,2134,75.8,86,10,75.8,0.2,15.4,0,4162.4000000000005,1007,2846.2000000000003,309.20000000000005,15.200000000000001,45.400000000000006,128.80000000000001,1117643353.4000001,584831543.79999995,651370408.5,466272944.89999998,0,0,1903.1753389999999,1332.2227372999998,380.6350678,380.6350678,19117.595797290222,1877.4732995936477,9623.1332629095232,10237.375811605876,10237.375811605876,0,0,0,0,0,0,0,12101.821899527176,804.79960446772498,11297.022295059451,0,0,0,0,0,0,0,0,0,0,0,18887.360431519715,5375338.2129667839,370045172.94082505,2706511293.4460287,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"Development Reserve"},2244.867702,0,886,975,148,266,534,1,523,10,27,0,549,29,447,73,0,16,0,236855881,118932838,173236377,63619504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1668.373865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"Downtown Mixed Use"},1393.7738529999999,0,860,1401,1394,1,6,1,5,0,0,0,13278,2550,10716,0,0,0,450,794033351,313127694,393185509,400847842,696.88692649999996,0,430,700.5,697,0.5,3,0.5,2.5,0,0,0,6639,1275,5358,0,0,0,225,397016675.5,156563847,196592754.5,200423921,0,0,63.354326999999998,31.677163499999999,31.677163499999999,31.677163499999999,9431.7495644444898,921.08860720941664,4721.1102368499069,5022.4576987764967,5022.4576987764967,0,0,0,0,0,0,0,6854.0755247098987,202.32289044964551,6651.7526342602523,0,0,0,0,0,0,0,0,0,0,0,11956.541204435314,2868364.4304032787,197275766.83145943,2404801339.9153714,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"Family Residence"},24529.810447,0,9357,9464,1657,1765,5814,0,5813,1,228,0,4141,99,3964,78,1292,265,0,2365725028,2550589222,2195075543,170649485,490.59620894,0,187.14000000000001,189.28,33.14,35.300000000000004,116.28,0,116.26,0.02,4.5600000000000005,0,82.820000000000007,1.98,79.28,1.56,25.84,5.3,0,47314500.560000002,51011784.439999998,43901510.859999999,3412989.7,0,0,5786.0189119999995,115.72037823999999,115.72037823999999,115.72037823999999,2003.3017266189156,286.84948429870929,720.72413475852568,783.26041131096031,0,6.2278176221095105,777.03259368885074,324.72396517394731,447.82052749054083,4.4881010243626243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1953.9780203048185,507712.23166205426,31974234.641685806,258273471.3480483,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"General Office"},2603.4296709999999,0,1385,1406,1315,67,19,1,18,0,5,0,25460,223,25233,4,1160,225,51,1590150826,507260355,171789628,1418361198,260.34296710000001,0,138.5,140.6,131.5,6.7,1.9000000000000001,0.1,1.8,0,0.5,0,2546,22.3,2523.3000000000002,0.4,116,22.5,5.1000000000000005,159015082.60000002,50726035.5,17178962.800000001,141836119.80000001,0,0,1682.230323,168.2230323,168.2230323,168.2230323,{"$f":"HH_1*D_Avg_HH_Size","v":0},0,0,0,0,0,0,0,0,0,0,0,21560.834294107855,0,21560.834294107855,0,0,0,0,0,0,0,0,0,0,0,7275.0149281207587,2774659.2108163498,876049741.36236656,1956342431.1852911,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"Industrial Park, Research and Development"},1440.5189290000001,0,794,628,549,0,79,44,35,0,0,0,15943,0,7793,8150,1192,116,0,1061666958,214098185,48129283,1013537675,144.05189290000001,0,79.400000000000006,62.800000000000004,54.900000000000006,0,7.9,4.4000000000000004,3.5,0,0,0,1594.3000000000002,0,779.30000000000007,815,119.2,11.600000000000001,0,106166695.8,21409818.5,4812928.3,101353767.5,0,0,2059.1767639999998,205.9176764,205.9176764,205.9176764,0,0,0,0,0,0,0,0,0,0,0,0,6781.241659453809,238.87547227653795,5562.230332728107,980.13585444916498,0,0,0,0,0,0,0,0,0,0,11244.241097022485,3760508.5196089097,198601067.77780026,685901469.03366995,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"Lake Austin Residence District"},4119.9364679999999,0,1473,1304,25,13,1257,15,1233,9,9,0,134,0,134,0,0,0,0,618197480,879383716,615904138,2293342,82.398729360000004,0,29.46,26.080000000000002,0.5,0.26,25.14,0.3,24.66,0.18,0.18,0,2.68,0,2.68,0,0,0,0,12363949.6,17587674.32,12318082.76,45866.840000000004,0,0,1488.3116910000001,29.766233820000004,29.766233820000004,29.766233820000004,124.06105199975374,20.204824782567407,43.070980972334198,46.691908386739684,0,5.7212628266845371,40.970645560055154,0,19.436106472234094,21.534539087821056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.42063815253584,30753.507321980393,4571706.1363825118,23063847.275629107,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"Lake Commercial"},231.18876399999999,0,128,142,142,0,0,0,0,0,0,0,10,0,10,0,0,0,0,18383223,22871608,12149563,6233660,4.6237752800000003,0,2.56,2.84,2.84,0,0,0,0,0,0,0,0.2,0,0.2,0,0,0,0,367664.46,457432.16000000003,242991.26,124673.2,0,0,9.0797240000000006,0.18159448,0.18159448,0.18159448,0,0,0,0,0,0,0,0,0,0,0,0,2.4464287974346481,2.4464287974346481,0,0,0,0,0,0,0,0,0,0,0,0,5.9988187568186975,1992.8012460993389,130346.40427975521,576084.98829429201,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"Lake Commercial with VMU"},0,0,0,300,300,0,0,0,0,0,0,0,722,51,671,0,0,0,0,16410692,17355624,14309364,2101328,0,0,0,60,60,0,0,0,0,0,0,0,144.4,10.200000000000001,134.20000000000002,0,0,0,0,3282138.4000000004,3471124.8000000003,2861872.8000000003,420265.60000000003,0,0,6.4731529999999999,1.2946306000000001,1.2946306000000001,1.2946306000000001,104.78969044006001,10.222234302427854,52.394845220030007,55.739197042585111,55.739197042585111,0,0,0,0,0,0,0,2.4346113783319394,2.4346113783319394,0,0,0,0,0,0,0,0,0,0,0,0,128.48409611303867,44722.091906786176,3358485.7440476972,26262633.97511198,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"Limited Industrial Services"},146.71422999999999,0,53,48,1,0,37,0,36,1,10,0,61226,4723,19180,37137,273,36,302,2543588423,661513288,1888065,2541700358,14.671422999999999,0,5.3000000000000007,4.8000000000000007,0.1,0,3.7,0,3.6,0.1,1,0,6122.6,472.3,1918,3713.7000000000003,27.3,3.6,30.200000000000003,254358842.30000001,66151328.800000004,188806.5,254170035.80000001,0,0,5707.1744570000001,570.71744569999998,570.71744569999998,570.71744569999998,0,0,0,0,0,0,0,0,0,0,0,0,15110.383456831809,0,9333.8744208475218,5776.5090359842852,0,0,0,0,0,0,0,0,0,0,29423.273727990152,9931655.8147064894,462000886.20795631,1661233064.0054951,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"Limited Office"},9042.0832310000005,0,4643,4872,4334,325,103,6,95,2,110,0,32629,2848,29633,148,92,354,214,1593059666,562546909,293778756,1299280910,904.20832310000014,0,464.3,487.20000000000005,433.40000000000003,32.5,10.3,0.60000000000000009,9.5,0.2,11,0,3262.9,284.8,2963.3,14.8,9.2000000000000011,35.4,21.400000000000002,159305966.59999999,56254690.900000006,29377875.600000001,129928091,0,0,1765.5238059999999,176.55238059999999,176.55238059999999,176.55238059999999,0,0,0,0,0,0,0,0,0,0,0,0,11230.578851266593,0,11230.578851266593,0,0,0,0,0,0,0,0,0,0,0,8475.4898506191457,3358112.2059293874,238848984.07410759,764456799.36964726,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A23","v":"Limited Office, Commercial with MU"},1656.77207,0,832,896,610,132,153,6,147,0,1,0,3511,145,3270,96,128,241,0,114524016,72206524,57034684,57489332,331.35441400000002,0,166.4,179.20000000000002,122,26.400000000000002,30.6,1.2000000000000002,29.400000000000002,0,0.2,0,702.2,29,654,19.200000000000003,25.6,48.2,0,22904803.200000003,14441304.800000001,11406936.800000001,11497866.4,0,0,195.59085899999999,39.118171799999999,39.118171799999999,39.118171799999999,670.72800237041588,65.601511512764645,336.24557413000844,357.7080575851154,357.7080575851154,0,0,0,0,0,0,0,544.30793977628696,110.27986946167731,423.42153896623165,10.60653134837802,0,0,0,0,0,0,0,0,0,0,1633.6980361844196,519120.7383799727,29151240.635293681,149800787.61657813,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"Limited Office, Commercial with VMU"},1034.1578320000001,0,542,612,556,21,34,0,34,0,1,0,3941,637,3095,209,47,87,0,259562427,77003692,27563757,231998670,206.83156640000004,0,108.4,122.4,111.2,4.2,6.8000000000000007,0,6.8000000000000007,0,0.2,0,788.2,127.4,619,41.800000000000004,9.4,17.400000000000002,0,51912485.399999999,15400738.4,5512751.4000000004,46399734,0,0,270.82187499999998,54.164375,54.164375,54.164375,1920.4130643089702,188.5270447616908,966.30981425776952,1027.9891641040101,1027.9891641040101,0,0,0,0,0,0,0,822.02633353872682,76.348662649839611,745.67767088888718,0,0,0,0,0,0,0,0,0,0,0,2842.4519065131653,902572.56881201244,47717475.60459131,274026988.95719904,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"Mobile Home Residence"},8648.1170550000006,0,3189,3196,304,0,20,0,20,0,2872,0,134,0,134,0,0,3,0,84252377,42712667,84216963,35414,172.9623411,0,63.78,63.92,6.08,0,0.4,0,0.4,0,57.44,0,2.68,0,2.68,0,0,0.06,0,1685047.54,854253.34,1684339.26,708.28,0,0,813.86320699999999,16.27726414,16.27726414,16.27726414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"Multi-Family - Highest Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"Multi-Family - Low Density"},82936.670488000003,0,41801,45856,41069,4257,519,23,493,3,11,0,1309,0,1309,0,202,24,0,3427088419,779901370,3401691460,25396959,2488.1001146399999,0,1254.03,1375.6799999999998,1232.07,127.71,15.57,0.69,14.79,0.09,0.32999999999999996,0,39.269999999999996,0,39.269999999999996,0,6.06,0.72,0,102812652.56999999,23397041.099999998,102050743.8,761908.77,0,0,3424.8872379999998,102.74661713999998,102.74661713999998,102.74661713999998,3198.3072579422869,315.32194866612008,1569.8969917035324,1670.7705448494714,888.95905489518793,750.44546720574897,31.366022748534576,0,29.446520826312188,1.9195019222223855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2966.067827178254,670143.37938924285,60439353.048478805,408210929.38752049,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"Multi-Family - Medium Density"},84212.336423999994,0,44017,47911,43266,4000,645,23,621,1,0,0,1381,7,1374,0,126,0,0,3387710854,1018242234,3366381532,21329322,4210.6168212000002,0,2200.85,2395.5500000000002,2163.3000000000002,200,32.25,1.1500000000000001,31.05,0.05,0,0,69.05,0.35000000000000003,68.7,0,6.3000000000000007,0,0,169385542.70000002,50912111.700000003,168319076.60000002,1066466.1000000001,0,0,2861.8660209999998,143.09330105000001,143.09330105000001,143.09330105000001,6621.4191672294928,646.98002128412475,3296.760807260097,3508.3106283757952,2795.6684476910737,660.08301002718736,52.559170657533691,42.823808209696615,7.5948464637546111,2.1405159840824584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5890.1784929902415,1486709.7343592632,183593733.10174862,942921218.9903934,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"Multi-Family - Moderate Density"},24555.596056999999,0,13614,15387,14804,354,229,34,194,1,0,0,12906,0,12906,0,1044,3000,0,1251176337,711962885,1215492845,35683492,3683.3394085499999,0,2042.1,2308.0499999999997,2220.6,53.1,34.35,5.0999999999999996,29.099999999999998,0.15,0,0,1935.8999999999999,0,1935.8999999999999,0,156.6,450,0,187676450.55000001,106794432.75,182323926.75,5352523.8,0,0,843.79524400000003,126.5692866,126.5692866,126.5692866,8470.9342555744515,877.00830863725605,4438.1403904011313,4723.4960461436576,4406.1592008735297,220.04219657480283,97.294648695324838,67.672454835570804,26.463077789266883,3.1591160704871477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7473.3167242229301,2183709.1676540556,139461064.95163858,1209355509.1534135,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"Neighborhood and Community Commercial"},8113.9914419999996,0,4382,4877,4730,82,62,4,57,1,3,0,54218,24589,29458,171,2719,218,832,2964509808,1202083628,249999649,2714510159,811.39914420000002,0,438.20000000000005,487.70000000000005,473,8.2000000000000011,6.2,0.4,5.7,0.1,0.30000000000000004,0,5421.8,2458.9,2945.8,17.100000000000001,271.90000000000003,21.8,83.2,296450980.80000001,120208362.80000001,24999964.900000002,271451015.90000004,0,0,3746.5291550000002,374.65291550000006,374.65291550000006,374.65291550000006,0,0,0,0,0,0,0,0,0,0,0,0,5281.0078684169011,5281.0078684169011,0,0,0,0,0,0,0,0,0,0,0,0,10562.015736833804,3432655.1144709866,156121822.60303259,1098203656.7648673,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"Neighborhood Office"},181.57596899999999,0,85,85,35,25,24,2,22,0,1,0,317,12,293,12,5,8,0,23439028,14138028,5338851,18100177,18.157596899999998,0,8.5,8.5,3.5,2.5,2.4000000000000004,0.2,2.2000000000000002,0,0.1,0,31.700000000000003,1.2000000000000002,29.3,1.2000000000000002,0.5,0.8,0,2343902.8000000003,1413802.8,533885.1,1810017.7000000002,0,0,75.551309000000003,7.5551309000000009,7.5551309000000009,7.5551309000000009,0,0,0,0,0,0,0,0,0,0,0,0,208.02205925103587,0,208.02205925103587,0,0,0,0,0,0,0,0,0,0,0,416.04411850207174,163921.38268981627,8238129.4307967396,19255233.428018615,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"Neighborhood Office with MU"},195.65537599999999,0,85,82,1,53,28,1,27,0,0,0,68,0,68,0,0,23,0,8628747,8967878,5734029,2894718,39.131075199999998,0,17,16.400000000000002,0.2,10.600000000000001,5.6000000000000005,0.2,5.4,0,0,0,13.600000000000001,0,13.600000000000001,0,0,4.6000000000000005,0,1725749.4,1793575.6,1146805.8,578943.6,0,0,22.981142999999999,4.5962285999999999,4.5962285999999999,4.5962285999999999,130.89232412669796,13.689401503814446,67.018250164333935,71.521099140663523,20.338522722777348,40.603425023396852,10.579151394489342,0,10.579151394489342,0,0,0,49.470527483299392,4.135316663822862,45.335210819476529,0,0,0,0,0,0,0,0,0,0,0,198.07266360265947,59484.16838657028,3342102.642097123,17720829.172274992,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"Neighborhood Office with VMU"},3,0,1,1,0,0,1,0,1,0,0,0,60,18,42,0,0,0,0,1923522,1344555,218756,1704766,0.60000000000000009,0,0.2,0.2,0,0,0.2,0,0.2,0,0,0,12,3.6,8.4,0,0,0,0,384704.4,268911,43751.200000000004,340953.2,0,0,4.591672,0.9183344,0.9183344,0.9183344,27.398316553347996,3.3921891237908222,17.386925288522924,18.496729030343538,1.4539895972957584,17.042739433047782,0,0,0,0,0,0,26.792696173268304,2.0656085008923237,24.72708767237598,0,0,0,0,0,0,0,0,0,0,0,48.710289188057494,12534.475770830728,785840.70710392576,4462227.277641125,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"North Burnet/Gateway District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"Rural Residence District"},19425.416461000001,0,8882,9381,6493,277,2192,5,2169,18,419,0,2524,294,1105,1125,66,67,0,1746829785,513457604,1207773831,539055954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1310122338.75,385093203,905830373.25,404291965.5,0,0,5005.1270130000003,3753.84525975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"Single Family - Large Lot"},386.337988,0,133,126,0,0,121,0,116,5,5,0,3,0,3,0,0,0,0,71474799,28781214,70789142,685657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10721219.85,4317182.0999999996,10618371.299999999,102848.55,0,0,401.68335300000001,60.25250295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"Single Family - Small Lot"},1281.0052860000001,0,458,462,0,28,434,0,434,0,0,0,1,0,1,0,0,0,0,70239430,19812698,70236057,3373,25.620105720000002,0,9.16,9.24,0,0.56000000000000005,8.68,0,8.68,0,0,0,0.02,0,0.02,0,0,0,0,1404788.6,396253.96,1404721.1400000001,67.460000000000008,0,0,129.51972699999999,2.5903945399999997,2.5903945399999997,2.5903945399999997,66.692780828053827,7.2034642080031954,26.618530044287354,28.93318483074712,0,0,28.93318483074712,26.071375569041326,2.8618092617057913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.332962076867787,18806.570139985623,904084.49352750974,7910135.8660781961,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"Single Family - Standard Lot"},15849.249005,0,5661,5638,314,194,5029,0,5021,8,101,0,1525,202,618,670,32,16,0,{"$f":"IF(SUM(W38:X38)>0,SUM(W38:X38),(F38*Info_MF_Val)+(G38*Info_TH_Val)+(H38*Info_SF_Val)+(L38*Info_MH_Val)+(O38*Info_RET_Val)+(P38*Info_OFF_Val)+(Q38*Info_IND_Val)+(R38*Info_PUB_Val)+(S38*Info_EDU_Val)+(T38*Info_HOTEL_Val))","v":1637251921},906337645,1500749047,136502874,{"$f":"B38*(D_Redev_Rate)","v":316.98498009999997},{"$f":"C38*(D_Redev_Rate)","v":0},{"$f":"D38*(D_Redev_Rate)","v":113.22},{"$f":"E38*(D_Redev_Rate)","v":112.76},{"$f":"F38*(D_Redev_Rate)","v":6.28},{"$f":"G38*(D_Redev_Rate)","v":3.88},{"$f":"H38*(D_Redev_Rate)","v":100.58},{"$f":"I38*(D_Redev_Rate)","v":0},{"$f":"J38*(D_Redev_Rate)","v":100.42},{"$f":"K38*(D_Redev_Rate)","v":0.16},{"$f":"L38*(D_Redev_Rate)","v":2.02},{"$f":"M38*(D_Redev_Rate)","v":0},{"$f":"N38*(D_Redev_Rate)","v":30.5},{"$f":"O38*(D_Redev_Rate)","v":4.04},{"$f":"P38*(D_Redev_Rate)","v":12.36},{"$f":"Q38*(D_Redev_Rate)","v":13.4},{"$f":"R38*(D_Redev_Rate)","v":0.64},{"$f":"S38*(D_Redev_Rate)","v":0.32},{"$f":"T38*(D_Redev_Rate)","v":0},{"$f":"IF(SUM(AT38:AU38)>0,SUM(AT38:AU38),(AC38*Info_MF_Val)+(AD38*Info_TH_Val)+(AE38*Info_SF_Val)+(AI38*Info_MH_Val)+(AL38*Info_RET_Val)+(AM38*Info_OFF_Val)+(AN38*Info_IND_Val)+(AO38*Info_PUB_Val)+(AP38*Info_EDU_Val)+(AQ38*Info_HOTEL_Val))","v":851370998.92000008},471295575.40000004,780389504.44000006,70981494.480000004,0,{"$f":"AV38*(1-Abandonment_Rate)","v":0},5244.3819329999997,{"$f":"DEVD_ACRE_1*(D_Redev_Rate+D_Abandon_Rate)","v":2727.0786051599998},{"$f":"DEVD_ACRE_1*(D_Redev_Rate)","v":104.88763865999999},{"$f":"VAC_ACRE_1+Redev_Acres_1","v":104.88763865999999},{"$f":"HH_1*D_Avg_HH_Size","v":1582.7889398419716},{"$f":"HH_1*D_children","v":245.88370648955413},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_1*D_HH_Acre)","v":545.29050406811564},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre)","v":592.70706963925625},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_per)","v":592.70706963925625},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":135.79533772983589},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":445.36892971133864},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":11.542802198081722},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_1*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_PRKGper))","v":0},0,0,0,0,0,0,{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_1*D_Parking_Spaces)","v":1487.5390751971815},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_1*D_Parking_SqFt)","v":386760.15955126705},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_1*D_Land_Cost_Acre)","v":26551023.905905344},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_1*D_Project_Value_Acre)","v":211791871.53977245},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_1*D_Subsidy)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A39","v":"Urban Family Residence"},12390.897779000001,0,5720,5865,3742,1721,399,0,397,2,3,0,349,0,349,0,33,0,0,855974616,275680316,835195638,20778978,247.81795558000002,0,114.4,117.3,74.84,34.42,7.98,0,7.94,0.04,0.06,0,6.98,0,6.98,0,0.66,0,0,17119492.32,5513606.3200000003,16703912.76,415579.56,0,0,1373.547409,27.470948180000001,27.470948180000001,27.470948180000001,684.73797706889354,77.608202089738285,292.82135276411464,316.89632756994291,0,63.836569988355087,253.0597575815878,181.51805351431051,71.541704067277337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,721.6978313706361,188304.79240291991,10941635.08695717,80063001.498657912,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"Warehouse Limited Office"},656.55678999999998,0,401,114,100,0,10,0,10,0,4,0,828,2,182,644,0,0,0,47102178,16204655,3741872,43360306,65.655679000000006,0,40.1,11.4,10,0,1,0,1,0,0.4,0,82.800000000000011,0.2,18.2,64.400000000000006,0,0,0,4710217.8000000007,1620465.5,374187.2,4336030.6000000006,0,0,120.033485,12.003348500000001,12.003348500000001,12.003348500000001,0,0,0,0,0,0,0,0,0,0,0,0,332.15603917780015,0,246.82208812290929,85.333951054890875,0,0,0,0,0,0,0,0,0,0,634.12062053603063,222973.71926733784,10654044.287799826,34319399.139361992,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"TOD - Medium Density Residential (TODMDR)"},7155.1254360000003,0,3686,4501,4335,117,49,27,22,0,0,0,1262,57,971,234,0,0,0,226838279,71989522,213478037,13360242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278.75335000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"TOD – Low Density Residential (TODLDR)"},578.71125300000006,0,295,327,311,14,2,2,0,0,0,0,0,0,0,0,0,0,0,21347663,8454949,19719344,1628319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.344912999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"TOD – TOD Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"TOD – Corridor Mixed Use (TODCMU)"},13781.654345000001,0,7137,8077,7809,81,83,6,77,0,104,0,34785,6752,15016,12808,49,84,396,1627290290,649615171,534484888,1092805402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1759.911523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"NBG – Commercial Industrial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"Whisper Valley PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"Waters Edge PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"Robinson Ranch PUD"},6.9,0,2,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,225526,15000,225526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180420.80000000002,12000,180420.80000000002,0,0,0,1.0031460000000001,0.80251680000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"UNO"},12001.267048,0,7332,7088,6785,291,12,3,9,0,0,0,2369,1338,1031,0,90,7,0,1201164130,330748482,1058611099,142553031,2400.2534095999999,0,1466.4,1417.6000000000001,1357,58.2,2.4000000000000004,0.60000000000000009,1.8,0,0,0,473.8,267.60000000000002,206.20000000000002,0,18,1.4000000000000001,0,240232826,66149696.400000006,211722219.80000001,28510606.200000003,0,0,151.83146199999999,30.366292399999999,30.366292399999999,30.366292399999999,7575.2133505289385,761.17537252216005,3901.4626987296774,4150.4922326911465,4150.4922326911465,0,0,0,0,0,0,0,469.90544658547839,125.54902189235374,344.35642469312467,0,0,0,0,0,0,0,0,0,0,0,8258.3322814247804,2675261.2190746525,103671148.04163846,1534487021.5125666,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U6:U55)","v":40984152187},0,0,0,28565.788598420004,{"$f":"SUM(Z6:Z55)","v":0},{"$f":"SUM(AA6:AA55)","v":15541.2},16957.899999999998,15501.400000000001,714.32999999999993,569.07999999999993,29.839999999999996,537.6,1.6400000000000001,173.09000000000006,0,67305.600000000006,17155.719999999998,43471.02,6171.96,1081.2500000000002,964.4,1661.2,9904200521.4199982,4442687916.3900003,4693559002.2300024,5210641519.1900005,0,0,0,12809.42126675,3907.3038382499994,3907.3038382499994,123666.45761665489,12396.682706891976,{"$f":"SUM(BD6:BD55)","v":61773.962367211243},65757.077034156566,{"$f":"SUM(BF6:BF55)","v":62108.57230065886},{"$f":"SUM(BG6:BG55)","v":1764.0024887013326},{"$f":"SUM(BH6:BH55)","v":1884.5022447963797},778.60499503240248,{"$f":"SUM(BJ6:BJ55)","v":1061.1126734769198},{"$f":"SUM(BK6:BK55)","v":44.784576287057398},0,6071.6277903911696,{"$f":"SUM(BN6:BN55)","v":161440.05106208535},15779.057121112175,133499.65220016066,6852.5853728367192,{"$f":"SUM(BR6:BR55)","v":0},{"$f":"SUM(BS6:BS55)","v":0},{"$f":"SUM(BT6:BT55)","v":5308.7563679758414},{"$f":"SUM(BU6:BU55)","v":0},{"$f":"SUM(BV6:BV55)","v":0},0,0,0,0,0,236532.57059428174,69189088.574122965,6953141124.103713,36579147781.727028,{"$f":"SUM(CF6:CF55)","v":0},{"$f":"SUM(CG6:CG55)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$56=0,0,F56/$E$56)","v":0},{"$f":"IF($E$56=0,0,G56/$E$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$56=0,0,O56/$N$56)","v":0},{"$f":"IF($N$56=0,0,P56/$N$56)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$56=0,0,AC56/$AB$56)","v":0.91411082740197802},{"$f":"IF($AB$56=0,0,AD56/$AB$56)","v":4.2123729942976432E-2},3.3558400509497051E-2,1.759651843683475E-3,3.1702038577889953E-2,9.6710087923622634E-5,1.0207042145548687E-2,null,null,{"$f":"IF($AK$56=0,0,AL56/$AK$56)","v":0.25489290638520412},{"$f":"IF($AK$56=0,0,AM56/$AK$56)","v":0.64587523177863349},9.1700542005420049E-2,1.6064785099605385E-2,1.4328673988494269E-2,2.4681452954880424E-2,null,null,null,null,null,{"$f":"IF($BA$56=0,0,AW56/$BA$56)","v":0},null,{"$f":"IF($BA$56=0,0,AY56/$BA$56)","v":3.2783274086222778},{"$f":"IF($BA$56=0,0,AZ56/$BA$56)","v":1},null,null,null,null,null,{"$f":"IF($BE$56=0,0,BF56/$BE$56)","v":0.94451540582312465},2.6826047754297942E-2,2.8658546422577483E-2,1.1840626593362222E-2,1.6136858895442387E-2,6.8106093377287276E-4,0,null,null,{"$f":"IF($BN$56=0,0,BO56/$BN$56)","v":9.773942102535628E-2},0.82693019063045525,4.244662540524969E-2,0,0,3.2883762938939118E-2,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_1,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":1779524.0431616604},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":229.4230284759004},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_1,D_Subsidy))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"SCENARIO2","index":10,"n_rows":58,"n_cols":93,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,21,2,23],[2,43,3,43],[2,47,2,51],[2,57,2,63],[2,56,3,56],[2,24,3,24],[2,25,3,25],[2,28,2,34],[2,36,3,36],[2,37,2,42],[2,44,2,46],[2,87,2,92],[0,0,1,0],[2,4,3,4],[2,5,2,11],[2,13,3,13],[2,14,2,19],[2,1,3,1],[2,12,3,12],[2,2,3,2],[2,3,3,3],[2,81,2,86],[2,54,3,54],[2,79,2,80],[2,73,2,78],[2,64,3,64],[2,20,3,20],[2,66,2,72],[2,26,3,26],[2,35,3,35],[2,27,3,27],[2,52,3,52],[2,53,3,53],[2,55,3,55],[2,65,3,65]]}
["Scenario 2:"]
[]
[null,"Population in Painted Polygons","Children in Painted Polygons","Households in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Hotel Rooms in Painted Polygons","Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Improvement Value in Painted Polygons","Land and Building Value",null,null,"Population Lost","Children Lost","Households Lost","Housing Units Lost","Housing Mix",null,null,null,null,null,null,"Hotel Rooms Lost","Employment Lost","Employment Mix",null,null,null,null,null,"Improvement Value Lost","Land and Building Value",null,null,"New Acres Consumed",null,null,null,null,"Total Acres","New Population","New Children","New Households","New Housing Units","Housing Mix",null,null,null,null,null,null,"Hotel Rooms","New Jobs","Employment Mix",null,null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials",null,null,null,null,null,"Green Infrastructure"]
["Development Type",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value ","Commercial Improvement Value",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value","Commercial Improvement Value","Vacant Acres","Vacant Acres (without Abandonment)","Developed Acres","Discounted Developed Acres (*Redev %)","Discounted Developed Acres (*Redev % without Abandonment)",null,null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","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","New Land Cost","New Project Value","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)","Annual Runoff Reduction (gal/yr)","Annual Energy Savings ($/yr)","Annual Air Pollutant Reduction (lbs/yr)","Annual Value of Air Pollution Reduction ($/yr)","Annual CO2 Reductions (lbs/yr)","Annual Climate Benefit ($/yr)"]
["DEV_TYPE","EX_POP","EX_SC_CHLDRN","EX_HH","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_HOTEL_RM","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,"EX_LAND_VAL","EX_RES_VAL","EX_COM_VAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE",null,"DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"Central Business District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W6:X6)>0,SUM(W6:X6),(F6*Info_MF_Val)+(G6*Info_TH_Val)+(H6*Info_SF_Val)+(L6*Info_MH_Val)+(O6*Info_RET_Val)+(P6*Info_OFF_Val)+(Q6*Info_IND_Val)+(R6*Info_PUB_Val)+(S6*Info_EDU_Val)+(T6*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"C6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"D6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"E6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT6:AU6)>0,SUM(AT6:AU6),(AC6*Info_MF_Val)+(AD6*Info_TH_Val)+(AE6*Info_SF_Val)+(AI6*Info_MH_Val)+(AL6*Info_RET_Val)+(AM6*Info_OFF_Val)+(AN6*Info_IND_Val)+(AO6*Info_PUB_Val)+(AP6*Info_EDU_Val)+(AQ6*Info_HOTEL_Val))","v":0},{"$f":"V6*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV6,0)","v":0},0,{"$f":"DEVD_ACRE_2*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_2*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_2+Redev_Acres_2","v":0},{"$f":"HH_2*D_Avg_HH_Size","v":0},{"$f":"HH_2*D_children","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_2*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_2*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_2*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_2*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_2*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_2*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_2*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_2*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_2*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_2*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_2*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_2*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_2*D_Subsidy)","v":0},{"$f":"VAC_ACRE_2*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_2*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_2*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_2*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_2*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_2*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_2*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_2*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_2*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":"Commercial Highway"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"Commercial Highway with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"Commercial Recreation"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"Commercial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"Commercial, Office Vertical Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"Commercial, Office with Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"Development Reserve"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"Downtown Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"General Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"Industrial Park, Research and Development"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"Lake Austin Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"Lake Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"Lake Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"Limited Industrial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A23","v":"Limited Office, Commercial with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"Limited Office, Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"Mobile Home Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"Multi-Family - Highest Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"Multi-Family - Low Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"Multi-Family - Medium Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"Multi-Family - Moderate Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"Neighborhood and Community Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"Neighborhood Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"Neighborhood Office with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"Neighborhood Office with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"North Burnet/Gateway District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"Rural Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"Single Family - Large Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"Single Family - Small Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"Single Family - Standard Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W38:X38)>0,SUM(W38:X38),(F38*Info_MF_Val)+(G38*Info_TH_Val)+(H38*Info_SF_Val)+(L38*Info_MH_Val)+(O38*Info_RET_Val)+(P38*Info_OFF_Val)+(Q38*Info_IND_Val)+(R38*Info_PUB_Val)+(S38*Info_EDU_Val)+(T38*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B38*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,{"$f":"E38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT38:AU38)>0,SUM(AT38:AU38),(AC38*Info_MF_Val)+(AD38*Info_TH_Val)+(AE38*Info_SF_Val)+(AI38*Info_MH_Val)+(AL38*Info_RET_Val)+(AM38*Info_OFF_Val)+(AN38*Info_IND_Val)+(AO38*Info_PUB_Val)+(AP38*Info_EDU_Val)+(AQ38*Info_HOTEL_Val))","v":0},0,0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV38,0)","v":0},0,{"$f":"DEVD_ACRE_2*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_2*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_2+Redev_Acres_2","v":0},{"$f":"HH_2*D_Avg_HH_Size","v":0},{"$f":"HH_2*D_children","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_2*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_2*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_2*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_2*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_2*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_2*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_2*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_2*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_2*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_2*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_2*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_2*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_2*D_Subsidy)","v":0},{"$f":"VAC_ACRE_2*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_2*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_2*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_2*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_2*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_2*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_2*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_2*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_2*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A39","v":"Urban Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"Warehouse Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"TOD - Medium Density Residential (TODMDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"TOD – TOD Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"NBG – Commercial Industrial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"Whisper Valley PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"Waters Edge PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"Robinson Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"UNO"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z6:Z55)","v":0},{"$f":"SUM(AA6:AA55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD6:BD55)","v":0},0,{"$f":"SUM(BF6:BF55)","v":0},{"$f":"SUM(BG6:BG55)","v":0},{"$f":"SUM(BH6:BH55)","v":0},0,{"$f":"SUM(BJ6:BJ55)","v":0},{"$f":"SUM(BK6:BK55)","v":0},0,0,{"$f":"SUM(BN6:BN55)","v":0},0,0,0,{"$f":"SUM(BR6:BR55)","v":0},{"$f":"SUM(BS6:BS55)","v":0},{"$f":"SUM(BT6:BT55)","v":0},{"$f":"SUM(BU6:BU55)","v":0},{"$f":"SUM(BV6:BV55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF6:CF55)","v":0},{"$f":"SUM(CG6:CG55)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$56=0,0,F56/$E$56)","v":0},{"$f":"IF($E$56=0,0,G56/$E$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$56=0,0,O56/$N$56)","v":0},{"$f":"IF($N$56=0,0,P56/$N$56)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$56=0,0,AC56/$AB$56)","v":0},{"$f":"IF($AB$56=0,0,AD56/$AB$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$56=0,0,AL56/$AK$56)","v":0},{"$f":"IF($AK$56=0,0,AM56/$AK$56)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$56=0,0,AW56/$BA$56)","v":0},null,{"$f":"IF($BA$56=0,0,AY56/$BA$56)","v":0},{"$f":"IF($BA$56=0,0,AZ56/$BA$56)","v":0},null,null,null,null,null,{"$f":"IF($BE$56=0,0,BF56/$BE$56)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF($BN$56=0,0,BO56/$BN$56)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_1,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":1779524.0431616604},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":229.4230284759004},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_1,D_Subsidy))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"SCENARIO3","index":11,"n_rows":60,"n_cols":93,"rows_kept":60,"cut":false,"hidden":false,"merged":[[2,24,3,24],[2,12,3,12],[2,2,3,2],[2,3,3,3],[2,20,3,20],[2,21,2,23],[0,0,1,0],[2,4,3,4],[2,5,2,11],[2,13,3,13],[2,14,2,19],[2,1,3,1],[2,87,2,92],[2,25,3,25],[2,66,2,72],[2,43,3,43],[2,44,2,46],[2,26,3,26],[2,47,2,51],[2,81,2,86],[2,27,3,27],[2,56,3,56],[2,57,2,63],[2,65,3,65],[2,53,3,53],[2,54,3,54],[2,79,2,80],[2,28,2,34],[2,36,3,36],[2,37,2,42],[2,52,3,52],[2,73,2,78],[2,35,3,35],[2,55,3,55],[2,64,3,64]]}
["Scenario 3:"]
[]
[null,"Population in Painted Polygons","Children in Painted Polygons","Households in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Hotel Rooms in Painted Polygons","Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Improvement Value in Painted Polygons","Land and Building Value",null,null,"Population Lost","Children Lost","Households Lost","Housing Units Lost","Housing Mix",null,null,null,null,null,null,"Hotel Rooms Lost","Employment Lost","Employment Mix",null,null,null,null,null,"Improvement Value Lost","Land and Building Value",null,null,"New Acres Consumed",null,null,null,null,"Total Acres","New Population","New Children","New Households","New Housing Units","Housing Mix",null,null,null,null,null,null,"Hotel Rooms","New Jobs","Employment Mix",null,null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials",null,null,null,null,null,"Green Infrastructure"]
["Development Type",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value ","Commercial Improvement Value",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value","Commercial Improvement Value","Vacant Acres","Vacant Acres (without Abandonment)","Developed Acres","Discounted Developed Acres (*Redev %)","Discounted Developed Acres (*Redev % without Abandonment)",null,null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","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","New Land Cost","New Project Value","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)","Annual Runoff Reduction (gal/yr)","Annual Energy Savings ($/yr)","Annual Air Pollutant Reduction (lbs/yr)","Annual Value of Air Pollution Reduction ($/yr)","Annual CO2 Reductions (lbs/yr)","Annual Climate Benefit ($/yr)"]
["DEV_TYPE","EX_POP","EX_SC_CHLDRN","EX_HH","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_HOTEL_RM","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,"EX_LAND_VAL","EX_RES_VAL","EX_COM_VAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE",null,"DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"Central Business District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W6:X6)>0,SUM(W6:X6),(F6*Info_MF_Val)+(G6*Info_TH_Val)+(H6*Info_SF_Val)+(L6*Info_MH_Val)+(O6*Info_RET_Val)+(P6*Info_OFF_Val)+(Q6*Info_IND_Val)+(R6*Info_PUB_Val)+(S6*Info_EDU_Val)+(T6*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"C6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"D6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"E6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT6:AU6)>0,SUM(AT6:AU6),(AC6*Info_MF_Val)+(AD6*Info_TH_Val)+(AE6*Info_SF_Val)+(AI6*Info_MH_Val)+(AL6*Info_RET_Val)+(AM6*Info_OFF_Val)+(AN6*Info_IND_Val)+(AO6*Info_PUB_Val)+(AP6*Info_EDU_Val)+(AQ6*Info_HOTEL_Val))","v":0},{"$f":"V6*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV6,0)","v":0},0,{"$f":"DEVD_ACRE_3*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_3*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_3+Redev_Acres_3","v":0},{"$f":"HH_3*D_Avg_HH_Size","v":0},{"$f":"HH_3*D_children","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_3*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_3*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_3*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_3*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_3*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_3*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_3*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_3*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_3*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_3*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_3*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_3*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_3*D_Subsidy)","v":0},{"$f":"VAC_ACRE_3*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_3*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_3*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_3*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_3*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_3*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_3*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_3*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_3*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":"Commercial Highway"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"Commercial Highway with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"Commercial Recreation"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"Commercial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"Commercial, Office Vertical Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"Commercial, Office with Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"Development Reserve"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"Downtown Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"General Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"Industrial Park, Research and Development"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"Lake Austin Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"Lake Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"Lake Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"Limited Industrial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A23","v":"Limited Office, Commercial with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"Limited Office, Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"Mobile Home Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"Multi-Family - Highest Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"Multi-Family - Low Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"Multi-Family - Medium Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"Multi-Family - Moderate Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"Neighborhood and Community Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"Neighborhood Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"Neighborhood Office with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"Neighborhood Office with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"North Burnet/Gateway District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"Rural Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"Single Family - Large Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"Single Family - Small Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"Single Family - Standard Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W38:X38)>0,SUM(W38:X38),(F38*Info_MF_Val)+(G38*Info_TH_Val)+(H38*Info_SF_Val)+(L38*Info_MH_Val)+(O38*Info_RET_Val)+(P38*Info_OFF_Val)+(Q38*Info_IND_Val)+(R38*Info_PUB_Val)+(S38*Info_EDU_Val)+(T38*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"C38*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,{"$f":"E38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT38:AU38)>0,SUM(AT38:AU38),(AC38*Info_MF_Val)+(AD38*Info_TH_Val)+(AE38*Info_SF_Val)+(AI38*Info_MH_Val)+(AL38*Info_RET_Val)+(AM38*Info_OFF_Val)+(AN38*Info_IND_Val)+(AO38*Info_PUB_Val)+(AP38*Info_EDU_Val)+(AQ38*Info_HOTEL_Val))","v":0},0,0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV38,0)","v":0},0,{"$f":"DEVD_ACRE_3*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_3*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_3+Redev_Acres_3","v":0},{"$f":"HH_3*D_Avg_HH_Size","v":0},{"$f":"HH_3*D_children","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_3*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_3*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_3*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_3*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_3*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_3*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_3*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_3*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_3*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_3*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_3*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_3*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_3*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_3*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_3*D_Subsidy)","v":0},{"$f":"VAC_ACRE_3*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_3*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_3*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_3*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_3*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_3*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_3*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_3*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_3*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_3*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A39","v":"Urban Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"Warehouse Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"TOD - Medium Density Residential (TODMDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"TOD – TOD Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"NBG – Commercial Industrial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"Whisper Valley PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"Waters Edge PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"Robinson Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"UNO"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z6:Z55)","v":0},{"$f":"SUM(AA6:AA55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD6:BD55)","v":0},0,{"$f":"SUM(BF6:BF55)","v":0},{"$f":"SUM(BG6:BG55)","v":0},{"$f":"SUM(BH6:BH55)","v":0},0,{"$f":"SUM(BJ6:BJ55)","v":0},{"$f":"SUM(BK6:BK55)","v":0},0,0,{"$f":"SUM(BN6:BN55)","v":0},0,0,0,{"$f":"SUM(BR6:BR55)","v":0},{"$f":"SUM(BS6:BS55)","v":0},{"$f":"SUM(BT6:BT55)","v":0},{"$f":"SUM(BU6:BU55)","v":0},{"$f":"SUM(BV6:BV55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF6:CF55)","v":0},{"$f":"SUM(CG6:CG55)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$56=0,0,F56/$E$56)","v":0},{"$f":"IF($E$56=0,0,G56/$E$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$56=0,0,O56/$N$56)","v":0},{"$f":"IF($N$56=0,0,P56/$N$56)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$56=0,0,AC56/$AB$56)","v":0},{"$f":"IF($AB$56=0,0,AD56/$AB$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$56=0,0,AL56/$AK$56)","v":0},{"$f":"IF($AK$56=0,0,AM56/$AK$56)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$56=0,0,AW56/$BA$56)","v":0},null,{"$f":"IF($BA$56=0,0,AY56/$BA$56)","v":0},{"$f":"IF($BA$56=0,0,AZ56/$BA$56)","v":0},null,null,null,null,null,{"$f":"IF($BE$56=0,0,BF56/$BE$56)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF($BN$56=0,0,BO56/$BN$56)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_1,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":1779524.0431616604},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":229.4230284759004},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_1,D_Subsidy))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]
[]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,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,0,null,0]

{"sheet":"SCENARIO4","index":12,"n_rows":58,"n_cols":93,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,87,2,92],[2,20,3,20],[2,21,2,23],[2,73,2,78],[2,35,3,35],[2,64,3,64],[2,66,2,72],[2,55,3,55],[2,26,3,26],[2,47,2,51],[2,43,3,43],[2,44,2,46],[2,81,2,86],[2,24,3,24],[2,27,3,27],[2,56,3,56],[0,0,1,0],[2,4,3,4],[2,5,2,11],[2,13,3,13],[2,14,2,19],[2,1,3,1],[2,12,3,12],[2,2,3,2],[2,3,3,3],[2,25,3,25],[2,53,3,53],[2,54,3,54],[2,79,2,80],[2,57,2,63],[2,65,3,65],[2,28,2,34],[2,36,3,36],[2,37,2,42],[2,52,3,52]]}
["Scenario 4:"]
[]
[null,"Population in Painted Polygons","Children in Painted Polygons","Households in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Hotel Rooms in Painted Polygons","Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Improvement Value in Painted Polygons","Land and Building Value",null,null,"Population Lost","Children Lost","Households Lost","Housing Units Lost","Housing Mix",null,null,null,null,null,null,"Hotel Rooms Lost","Employment Lost","Employment Mix",null,null,null,null,null,"Improvement Value Lost","Land and Building Value",null,null,"New Acres Consumed",null,null,null,null,"Total Acres","New Population","New Children","New Households","New Housing Units","Housing Mix",null,null,null,null,null,null,"Hotel Rooms","New Jobs","Employment Mix",null,null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials",null,null,null,null,null,"Green Infrastructure"]
["Development Type",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value ","Commercial Improvement Value",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value","Commercial Improvement Value","Vacant Acres","Vacant Acres (without Abandonment)","Developed Acres","Discounted Developed Acres (*Redev %)","Discounted Developed Acres (*Redev % without Abandonment)",null,null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","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","New Land Cost","New Project Value","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)","Annual Runoff Reduction (gal/yr)","Annual Energy Savings ($/yr)","Annual Air Pollutant Reduction (lbs/yr)","Annual Value of Air Pollution Reduction ($/yr)","Annual CO2 Reductions (lbs/yr)","Annual Climate Benefit ($/yr)"]
["DEV_TYPE","EX_POP","EX_SC_CHLDRN","EX_HH","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_HOTEL_RM","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,"EX_LAND_VAL","EX_RES_VAL","EX_COM_VAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE",null,"DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"Central Business District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W6:X6)>0,SUM(W6:X6),(F6*Info_MF_Val)+(G6*Info_TH_Val)+(H6*Info_SF_Val)+(L6*Info_MH_Val)+(O6*Info_RET_Val)+(P6*Info_OFF_Val)+(Q6*Info_IND_Val)+(R6*Info_PUB_Val)+(S6*Info_EDU_Val)+(T6*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"C6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"D6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"E6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT6:AU6)>0,SUM(AT6:AU6),(AC6*Info_MF_Val)+(AD6*Info_TH_Val)+(AE6*Info_SF_Val)+(AI6*Info_MH_Val)+(AL6*Info_RET_Val)+(AM6*Info_OFF_Val)+(AN6*Info_IND_Val)+(AO6*Info_PUB_Val)+(AP6*Info_EDU_Val)+(AQ6*Info_HOTEL_Val))","v":0},{"$f":"V6*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV6,0)","v":0},0,{"$f":"DEVD_ACRE_4*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_4*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_4+Redev_Acres_4","v":0},{"$f":"HH_4*D_Avg_HH_Size","v":0},{"$f":"HH_4*D_children","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_4*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_4*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_4*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_4*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_4*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_4*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_4*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_4*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_4*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_4*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_4*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_4*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_4*D_Subsidy)","v":0},{"$f":"VAC_ACRE_4*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_4*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_4*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_4*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_4*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_4*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_4*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_4*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_4*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":"Commercial Highway"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"Commercial Highway with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"Commercial Recreation"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"Commercial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"Commercial, Office Vertical Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"Commercial, Office with Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"Development Reserve"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"Downtown Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"General Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"Industrial Park, Research and Development"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"Lake Austin Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"Lake Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"Lake Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"Limited Industrial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A23","v":"Limited Office, Commercial with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"Limited Office, Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"Mobile Home Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"Multi-Family - Highest Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"Multi-Family - Low Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"Multi-Family - Medium Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"Multi-Family - Moderate Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"Neighborhood and Community Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"Neighborhood Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"Neighborhood Office with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"Neighborhood Office with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"North Burnet/Gateway District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"Rural Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"Single Family - Large Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"Single Family - Small Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"Single Family - Standard Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W38:X38)>0,SUM(W38:X38),(F38*Info_MF_Val)+(G38*Info_TH_Val)+(H38*Info_SF_Val)+(L38*Info_MH_Val)+(O38*Info_RET_Val)+(P38*Info_OFF_Val)+(Q38*Info_IND_Val)+(R38*Info_PUB_Val)+(S38*Info_EDU_Val)+(T38*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"C38*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,{"$f":"E38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT38:AU38)>0,SUM(AT38:AU38),(AC38*Info_MF_Val)+(AD38*Info_TH_Val)+(AE38*Info_SF_Val)+(AI38*Info_MH_Val)+(AL38*Info_RET_Val)+(AM38*Info_OFF_Val)+(AN38*Info_IND_Val)+(AO38*Info_PUB_Val)+(AP38*Info_EDU_Val)+(AQ38*Info_HOTEL_Val))","v":0},0,0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV38,0)","v":0},0,{"$f":"DEVD_ACRE_4*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_4*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_4+Redev_Acres_4","v":0},{"$f":"HH_4*D_Avg_HH_Size","v":0},{"$f":"HH_4*D_children","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_4*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_4*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_4*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_4*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_4*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_4*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_4*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_4*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_4*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_4*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_4*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_4*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_4*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_4*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_4*D_Subsidy)","v":0},{"$f":"VAC_ACRE_4*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_4*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_4*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_4*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_4*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_4*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_4*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_4*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_4*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_4*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A39","v":"Urban Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"Warehouse Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"TOD - Medium Density Residential (TODMDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"TOD – TOD Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"NBG – Commercial Industrial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"Whisper Valley PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"Waters Edge PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"Robinson Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"UNO"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z6:Z55)","v":0},{"$f":"SUM(AA6:AA55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD6:BD55)","v":0},0,{"$f":"SUM(BF6:BF55)","v":0},{"$f":"SUM(BG6:BG55)","v":0},{"$f":"SUM(BH6:BH55)","v":0},0,{"$f":"SUM(BJ6:BJ55)","v":0},{"$f":"SUM(BK6:BK55)","v":0},0,0,{"$f":"SUM(BN6:BN55)","v":0},0,0,0,{"$f":"SUM(BR6:BR55)","v":0},{"$f":"SUM(BS6:BS55)","v":0},{"$f":"SUM(BT6:BT55)","v":0},{"$f":"SUM(BU6:BU55)","v":0},{"$f":"SUM(BV6:BV55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF6:CF55)","v":0},{"$f":"SUM(CG6:CG55)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$56=0,0,F56/$E$56)","v":0},{"$f":"IF($E$56=0,0,G56/$E$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$56=0,0,O56/$N$56)","v":0},{"$f":"IF($N$56=0,0,P56/$N$56)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$56=0,0,AC56/$AB$56)","v":0},{"$f":"IF($AB$56=0,0,AD56/$AB$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$56=0,0,AL56/$AK$56)","v":0},{"$f":"IF($AK$56=0,0,AM56/$AK$56)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$56=0,0,AW56/$BA$56)","v":0},null,{"$f":"IF($BA$56=0,0,AY56/$BA$56)","v":0},{"$f":"IF($BA$56=0,0,AZ56/$BA$56)","v":0},null,null,null,null,null,{"$f":"IF($BE$56=0,0,BF56/$BE$56)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF($BN$56=0,0,BO56/$BN$56)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_1,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":1779524.0431616604},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":229.4230284759004},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_1,D_Subsidy))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"SCENARIO5","index":13,"n_rows":58,"n_cols":93,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,87,2,92],[2,20,3,20],[2,21,2,23],[2,73,2,78],[2,35,3,35],[2,64,3,64],[2,66,2,72],[2,55,3,55],[2,26,3,26],[2,47,2,51],[2,43,3,43],[2,44,2,46],[2,81,2,86],[2,24,3,24],[2,27,3,27],[2,56,3,56],[0,0,1,0],[2,4,3,4],[2,5,2,11],[2,13,3,13],[2,14,2,19],[2,1,3,1],[2,12,3,12],[2,2,3,2],[2,3,3,3],[2,25,3,25],[2,53,3,53],[2,54,3,54],[2,79,2,80],[2,57,2,63],[2,65,3,65],[2,28,2,34],[2,36,3,36],[2,37,2,42],[2,52,3,52]]}
["Scenario 5:"]
[]
[null,"Population in Painted Polygons","Children in Painted Polygons","Households in Painted Polygons","Housing in Painted Polygons","Housing Mix",null,null,null,null,null,null,"Hotel Rooms in Painted Polygons","Employment in Painted Polygons","Employment Mix",null,null,null,null,null,"Improvement Value in Painted Polygons","Land and Building Value",null,null,"Population Lost","Children Lost","Households Lost","Housing Units Lost","Housing Mix",null,null,null,null,null,null,"Hotel Rooms Lost","Employment Lost","Employment Mix",null,null,null,null,null,"Improvement Value Lost","Land and Building Value",null,null,"New Acres Consumed",null,null,null,null,"Total Acres","New Population","New Children","New Households","New Housing Units","Housing Mix",null,null,null,null,null,null,"Hotel Rooms","New Jobs","Employment Mix",null,null,null,null,null,null,"Sustainability",null,null,null,null,null,"Parking",null,"Financials",null,null,null,null,null,"Green Infrastructure"]
["Development Type",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value ","Commercial Improvement Value",null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality",null,"Land Value","Residential Improvement Value","Commercial Improvement Value","Vacant Acres","Vacant Acres (without Abandonment)","Developed Acres","Discounted Developed Acres (*Redev %)","Discounted Developed Acres (*Redev % without Abandonment)",null,null,null,null,null,"Multifamily","Townhome","Single Family","Small Lot Single Family","Conventional Single Family","Large Lot Single Family","Mobile Home",null,null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","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","New Land Cost","New Project Value","Subsidy","New Road Lane Miles","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)","Annual Runoff Reduction (gal/yr)","Annual Energy Savings ($/yr)","Annual Air Pollutant Reduction (lbs/yr)","Annual Value of Air Pollution Reduction ($/yr)","Annual CO2 Reductions (lbs/yr)","Annual Climate Benefit ($/yr)"]
["DEV_TYPE","EX_POP","EX_SC_CHLDRN","EX_HH","EX_HU","EX_MF","EX_TH","EX_SF","EX_SF_SM","EX_SF_MD","EX_SF_LRG","EX_MH","EX_HOTEL_RM","EX_EMP","EX_RET","EX_OFF","EX_IND","EX_PUB","EX_EDU","EX_HOTEL",null,"EX_LAND_VAL","EX_RES_VAL","EX_COM_VAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC_ACRE",null,"DEVD_ACRE"]
[{"$f":"'Dev Type Building Mix'!A6","v":"Central Business District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W6:X6)>0,SUM(W6:X6),(F6*Info_MF_Val)+(G6*Info_TH_Val)+(H6*Info_SF_Val)+(L6*Info_MH_Val)+(O6*Info_RET_Val)+(P6*Info_OFF_Val)+(Q6*Info_IND_Val)+(R6*Info_PUB_Val)+(S6*Info_EDU_Val)+(T6*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"C6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"D6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"E6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T6*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT6:AU6)>0,SUM(AT6:AU6),(AC6*Info_MF_Val)+(AD6*Info_TH_Val)+(AE6*Info_SF_Val)+(AI6*Info_MH_Val)+(AL6*Info_RET_Val)+(AM6*Info_OFF_Val)+(AN6*Info_IND_Val)+(AO6*Info_PUB_Val)+(AP6*Info_EDU_Val)+(AQ6*Info_HOTEL_Val))","v":0},{"$f":"V6*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV6,0)","v":0},0,{"$f":"DEVD_ACRE_5*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_5*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_5+Redev_Acres_5","v":0},{"$f":"HH_5*D_Avg_HH_Size","v":0},{"$f":"HH_5*D_children","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_5*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_5*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_5*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_5*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_5*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_5*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_5*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_5*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_5*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_5*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_5*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_5*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_5*D_Subsidy)","v":0},{"$f":"VAC_ACRE_5*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_5*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_5*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_5*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_5*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_5*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_5*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_5*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_5*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":"Commercial Highway"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"Commercial Highway with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"Commercial Recreation"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"Commercial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"Commercial, Office Vertical Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"Commercial, Office with Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"Development Reserve"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"Downtown Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"General Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"Industrial Park, Research and Development"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"Lake Austin Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"Lake Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"Lake Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"Limited Industrial Services"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A23","v":"Limited Office, Commercial with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"Limited Office, Commercial with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"Mobile Home Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"Multi-Family - Highest Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"Multi-Family - Low Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"Multi-Family - Medium Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"Multi-Family - Moderate Density"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"Neighborhood and Community Commercial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"Neighborhood Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"Neighborhood Office with MU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"Neighborhood Office with VMU"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"North Burnet/Gateway District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"Rural Residence District"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"Single Family - Large Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"Single Family - Small Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"Single Family - Standard Lot"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(W38:X38)>0,SUM(W38:X38),(F38*Info_MF_Val)+(G38*Info_TH_Val)+(H38*Info_SF_Val)+(L38*Info_MH_Val)+(O38*Info_RET_Val)+(P38*Info_OFF_Val)+(Q38*Info_IND_Val)+(R38*Info_PUB_Val)+(S38*Info_EDU_Val)+(T38*Info_HOTEL_Val))","v":0},0,0,0,{"$f":"B38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"C38*(D_Redev_Rate+D_Abandon_Rate)","v":0},0,{"$f":"E38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"F38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"G38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"H38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"I38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"J38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"K38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"L38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"M38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"N38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"O38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"P38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"Q38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"R38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"S38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"T38*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"IF(SUM(AT38:AU38)>0,SUM(AT38:AU38),(AC38*Info_MF_Val)+(AD38*Info_TH_Val)+(AE38*Info_SF_Val)+(AI38*Info_MH_Val)+(AL38*Info_RET_Val)+(AM38*Info_OFF_Val)+(AN38*Info_IND_Val)+(AO38*Info_PUB_Val)+(AP38*Info_EDU_Val)+(AQ38*Info_HOTEL_Val))","v":0},0,0,0,0,{"$f":"IF(D_Abandon_Rate=0,AV38,0)","v":0},0,{"$f":"DEVD_ACRE_5*(D_Redev_Rate+D_Abandon_Rate)","v":0},{"$f":"DEVD_ACRE_5*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_5+Redev_Acres_5","v":0},{"$f":"HH_5*D_Avg_HH_Size","v":0},{"$f":"HH_5*D_children","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_5*D_HH_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_MD_lot_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":0},{"$f":"(((VAC_ACRE_5*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_5*D_HU_Net_Acre))*D_MH_per)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_5*D_Hotel_Rooms_Acre)","v":0},{"$f":"((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_RETper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_OFFper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_INDper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_PUBper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_EDUper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_HOTELper))","v":0},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_PRKGper))","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_5*D_Energy_Use_ACRE)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_5*D_Carbon_Building_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_5*D_Landscaping_Water_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_5*D_IW_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_5*D_Waste_Water_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_5*D_Solid_Waste_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_5*D_Parking_Spaces)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_5*D_Parking_SqFt)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_5*D_Land_Cost_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_5*D_Project_Value_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_5*D_Subsidy)","v":0},{"$f":"VAC_ACRE_5*D_Tot_Street_Mi_Acre","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_5*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_5*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_5*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_5*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_5*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_5*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_5*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_5*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_5*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A39","v":"Urban Family Residence"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"Warehouse Limited Office"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"TOD - Medium Density Residential (TODMDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"TOD – TOD Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"NBG – Commercial Industrial"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"Whisper Valley PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"Waters Edge PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"Robinson Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"UNO"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z6:Z55)","v":0},{"$f":"SUM(AA6:AA55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD6:BD55)","v":0},0,{"$f":"SUM(BF6:BF55)","v":0},{"$f":"SUM(BG6:BG55)","v":0},{"$f":"SUM(BH6:BH55)","v":0},0,{"$f":"SUM(BJ6:BJ55)","v":0},{"$f":"SUM(BK6:BK55)","v":0},0,0,{"$f":"SUM(BN6:BN55)","v":0},0,0,0,{"$f":"SUM(BR6:BR55)","v":0},{"$f":"SUM(BS6:BS55)","v":0},{"$f":"SUM(BT6:BT55)","v":0},{"$f":"SUM(BU6:BU55)","v":0},{"$f":"SUM(BV6:BV55)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF6:CF55)","v":0},{"$f":"SUM(CG6:CG55)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$56=0,0,F56/$E$56)","v":0},{"$f":"IF($E$56=0,0,G56/$E$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$56=0,0,O56/$N$56)","v":0},{"$f":"IF($N$56=0,0,P56/$N$56)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$56=0,0,AC56/$AB$56)","v":0},{"$f":"IF($AB$56=0,0,AD56/$AB$56)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$56=0,0,AL56/$AK$56)","v":0},{"$f":"IF($AK$56=0,0,AM56/$AK$56)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$56=0,0,AW56/$BA$56)","v":0},null,{"$f":"IF($BA$56=0,0,AY56/$BA$56)","v":0},{"$f":"IF($BA$56=0,0,AZ56/$BA$56)","v":0},null,null,null,null,null,{"$f":"IF($BE$56=0,0,BF56/$BE$56)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF($BN$56=0,0,BO56/$BN$56)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Land_Cost_Acre)+SUMPRODUCT(Redev_Acres_1,D_Land_Cost_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":1779524.0431616604},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":229.4230284759004},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Subsidy)+SUMPRODUCT(Redev_Acres_1,D_Subsidy))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":0}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"BUILDINGS1","index":14,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,29,1,34],[1,35,1,39],[1,2,1,3],[1,26,1,28],[1,7,1,8],[1,4,1,6],[1,10,1,17],[1,18,1,25]]}
[]
[null,"Building Name",null,null,"Household",null,null,"Residential",null,"Hotel Rooms","Employees",null,null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Population","Households","Public School Age Children","Dwelling Units","Residential Sq Ft","Rooms","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hotel / Hospitality Employees","Commercial Parking 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","Commercial Parking Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"Mixed-Use Residential Owner 40+"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$Z$6:$Z$55)","v":10.004656000000001},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":2.0070777604509678},{"$f":"Building_HH_1*B_HH_Size","v":1042.7526678284798},{"$f":"building_units_1*(1-B_Vacancy_Rate)","v":593.31081099932885},{"$f":"Building_HH_1*B_Children_HH","v":115.75493922596905},{"$f":"Buildings_1*B_HU_Building","v":631.18171382907326},{"$f":"Buildings_1*B_Residential_Sq_Ft","v":651231.01532717329},{"$f":"building_acres_1*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_1*B_EMP_Building","v":871.80926245411899},{"$f":"building_acres_1*B_Ret_Emp_Acre","v":84.029808429312709},{"$f":"building_acres_1*B_OFF_Emp_Acre","v":787.77945402480634},{"$f":"building_acres_1*B_IND_Emp_Acre","v":0},{"$f":"building_acres_1*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_1*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_1*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_1*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_1*B_Tot_EMP_SqFt","v":399141.59003923519},{"$f":"Buildings_1*B_RET_Gross_Sq_Ft","v":84029.808429312689},{"$f":"Buildings_1*B_OFF_Gross_Sq_Ft","v":315111.78160992247},{"$f":"Buildings_1*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_PRKG_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Parking_Spaces","v":2543.3389309005502},{"$f":"Buildings_1*B_Parking_SqFt","v":661268.12203414319},{"$f":"Buildings_1*B_Parking_Cost","v":25433389.309005503},{"$f":"Buildings_1*B_Total_Bldg_Energy_Use","v":0},{"$f":"Buildings_1*B_CO2_Bldg","v":0},{"$f":"Buildings_1*B_LW_Bldg","v":1092.853840565552},{"$f":"Buildings_1*B_IW_Bldg","v":127089.55192956711},{"$f":"Buildings_1*B_WW_Bldg","v":63885.685951546955},{"$f":"Buildings_1*B_SW_Bldg","v":4124.1497019769949},{"$f":"Buildings_1*B_Land_Cost_Lot","v":29102627.526539031},{"$f":"Buildings_1*B_Project_Value","v":276269161.07333243},{"$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,{"$f":"'Building Inputs'!C5","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AA$6:$AA$55)","v":10.004656000000001},5.6876982506329776,1891.7069263578201,945.85346317891003,184.53601066620536,1006.2270884882022,2409292.2844362254,1430.4665243383481,2314.8102340661771,850.33845333043246,0,0,0,0,1464.4717807357449,0,2314810.2340661772,850338.45333043241,0,0,0,0,1464471.7807357449,0,2662.3592419517468,865266.75363431766,72343094.014421925,0,0,6.2075177090806148E-12,118196.64013576154,67530.809323643523,5761.032899384466,85315473.759494662,1319726414.9223108,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":"Mixed-Use Residential Owner 30"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AB$6:$AB$55)","v":8.5215738200000004},10.692777058885209,2961.4865553260447,1480.7432776630224,288.89301347205566,1575.2588060244921,3706491.308292923,0,195.07848991015382,195.07848991015382,0,0,0,0,0,0,195078.48991015385,195078.48991015385,0,0,0,0,0,0,3540.6745918692923,1150719.2423575199,57637912.860020995,0,0,2624.4903285557393,107780.86567535999,62547.040827443059,3338.2806585875069,90460893.918168873,1109107129.6590197,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":"Mixed-Use Residential Owner 15"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AC$6:$AC$55)","v":8.0389572400000002},13.742670121831953,3641.0066458357496,1820.5033229178748,355.18019830127736,1936.7056626785904,2692720.8852181854,0,112.19670355075775,112.19670355075775,0,0,0,0,0,0,112196.70355075774,112196.70355075774,0,0,0,0,0,0,6371.1005057895627,2484729.1972579295,165879386.23657706,0,0,0,123831.71560216697,72048.172928679473,3466.0420117716744,55633077.187200122,881327369.38617277,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":"Mixed-Use Residential Renter 30"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AD$6:$AD$55)","v":31.281529145},32.182886385361364,21946.18507613273,10973.092538066365,2140.8503541767477,11673.502700070601,11660486.744560022,0,5371.6849047973128,131.01670499505639,5240.6681998022559,0,0,0,0,0,1441183.7549456207,131016.70499505641,1310167.049950564,0,0,0,0,0,24799.746053922841,4959949.2107845675,400850283.03346092,0,0,7318.8183111535373,1264830.1271229393,670343.97108259378,36507.676274389079,321828863.85361362,4003060195.4463606,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":"Mixed-Use Residential Renter 15"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AE$6:$AE$55)","v":15.958248115},19.667872563643051,9400.1391762357362,4700.0695881178681,916.98357664179605,5000.0740299126255,5722306.9453444509,0,543.8556187724065,70.937689405096492,472.91792936730997,0,0,0,0,0,189167.171746924,70937.689405096491,118229.48234182749,0,0,0,0,0,6636.737537594161,1891470.1982143356,138280096.30623099,0,0,0,354957.50518723892,200871.20178333376,9510.0122446800051,98339362.818215251,1703748276.5023391,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":"Mixed-Use Residential Renter 5"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AF$6:$AF$55)","v":3.2955553599999998},0.36760275912986695,304.66106150677621,152.3305307533881,29.719686549986019,162.05375612062565,449935.08822663955,0,30.987204293559916,30.987204293559916,0,0,0,0,0,0,30987.204293559913,30987.204293559913,0,0,0,0,0,0,512.59984191263629,176846.9454598595,10251996.838252725,0,0,157.90983062976062,11830.355259199612,6849.3952273771747,398.01665564873804,6460025.9160596943,100528329.19300368,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0.68920646000000008},2.0884753667895652,38.924004372836556,25.260540215957853,4.9283313961333768,26.872915123359419,24803.700658860744,0,6.2009251647151853,6.2009251647151862,0,0,0,0,0,0,6200.9251647151859,6200.9251647151859,0,0,0,0,0,0,66.147680576149199,14883.22812963357,198443.0417284476,0,0,150.1091669880002,2571.4961210693864,1579.280912427148,84.750456070294774,292386.55135053914,4477906.3058416927,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":"Condo 8"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AH$6:$AH$55)","v":13.885227984999998},17.393470150877089,2138.9836972233102,1069.4918486116551,208.65785966413389,1137.7572857570799,1636725.5411975344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2434.8005915201511,818092.9987507707,101168600.83430904,0,0,0,68265.437145424803,39821.505001497804,1706.6359286356198,86967350.754385442,582565265.8388195,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":"Condo 5"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AI$6:$AI$55)","v":6.71685351},4.47790234,547.19966594799985,273.59983297399992,53.379327413227387,291.06365209999996,342427.82599999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,529.7358468220001,172164.15021715002,29135471.575210005,0,0,2438.2178241299998,17463.819125999995,10187.227823499998,436.59547814999985,5505921.2476078402,99107185.236904085,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":"Condo 3"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":34.379849937500005},{"$f":"IFERROR((C14*43560)/B_Lot_Size,0)","v":43.376864975452577},1957.1470730470783,978.57353652353913,190.91969697574248,1041.0356771527013,1497586.2632775002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2602.5891928817528,845841.48768656969,92159154.663230777,0,0,0,62462.140629162066,36436.248700344542,1561.5535157290519,173507459.90181032,527527656.62832952,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":"Apartment 8"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AK$6:$AK$55)","v":9.3065183850000004},2.3130227989079395,1373.762898326263,697.13570372439631,136.01117579662971,741.63372736637905,857957.05414869252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1334.9407092594824,419171.38270747749,60995325.829347849,0,0,-2.9451547729614648E-12,44498.023641982742,25957.180457823266,1112.4505910495686,24320308.288413916,245382951.88565871,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":"Apartment 5"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AL$6:$AL$55)","v":11.61752081},7.9226490251835617,651.88146871848687,325.94073435924344,63.591037273488396,346.74546208430155,635808.42956903123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,685.42701170237046,308442.15526606672,13708540.234047411,0,0,4313.8823942124491,20804.727725058092,12136.091172950553,520.1181931264523,18618225.209181368,144874818.72587132,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":"Apartment 5 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AM$6:$AM$55)","v":12.718513810000001},4.9575013461711857,2459.9747576664968,1379.2442742422268,269.09055790465845,1467.2811428108796,1536329.6671784504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1995.5023542227964,648538.26512240886,46710560.371667586,0,0,886.42953850176241,88036.868568652775,51354.839998380783,2200.9217142163193,11632077.901100878,329716525.48251468,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":"Apartment 4 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AN$6:$AN$55)","v":16.4855354},4.0594805000876217,2361.2276409975161,1384.5506379057115,270.1258294554043,1472.926210537991,1474659.0649033298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2209.3893158069859,718051.52763727051,44187786.31613972,0,0,2210.3871322977102,88375.572632279451,51552.41736882968,2209.3893158069864,8118961.0001752432,317541054.19009471,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":"Apartment 3"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AO$6:$AO$55)","v":335.52761386900005},1019.8578508222485,49558.248896485209,24968.161954987987,4871.2883974181559,26561.874420199987,29231165.720267285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26561.874420199983,5843612.3724439964,531475740.36849612,0,0,146155.82860133643,1593712.4652119994,929665.60470699961,39842.811630299977,295677188.11038625,4353369881.0640125,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":"Garden Apartment"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AP$6:$AP$55)","v":449.00698890149999},80.179819446696428,13278.911815187623,6639.4559075938114,1295.3578475715526,7063.2509655253316,14541987.281963918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14126.501931050663,3178462.9344863994,42379505.79315199,0,0,43657.911688726206,423795.05793151987,247213.78379338662,10594.876448287998,264593404.17409822,2013332438.6420965,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":"Townhomes High"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":44.110823896235999},89.113602120398852,1172.7603180132996,761.08714029248813,148.48810107106442,809.66717052392357,747322.79839358141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1619.3343410478471,364350.22673576564,4858003.0231435411,0,0,19214.674889200458,64773.37364191388,40483.358526196178,1619.3343410478471,28822279.67460696,123923102.85213831,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":"Townhomes Medium"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AR$6:$AR$55)","v":46.174569503836004},93.28282383763549,2179.5366471770171,871.81465887080685,170.0910399456944,927.4624030540499,1460753.2848101286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,927.4624030540499,208679.04068716124,2782387.20916215,0,0,17096.596104490316,74196.992244323992,46373.120152702497,1854.9248061080998,30170743.562277958,204467844.28334919,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":"Cottage Homes"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AS$6:$AS$55)","v":3.8042273960000004},16.571214536976001,62.633763597993159,35.024800603997775,9.0434035159522246,38.070435439128012,47588.044298910005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95.176088597820012,29980.467908313305,285528.26579346001,0,0,4142.8036342440018,3807.0435439128009,2664.9304807389608,114.21130631738401,1657121.4536976002,7579276.7252942864,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AT$6:$AT$55)","v":9.8822604504120015},172.18850608797871,330.63533335604848,165.08149858276994,32.207400373498416,179.43641150301079,251210.97610421514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,448.59102875752706,116633.66747695702,2210264.2995866816,0,0,9007.6112247273868,17943.641150301079,12560.548805210756,538.30923450903242,6026597.7130792551,41229428.86500217,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AU$6:$AU$55)","v":50.907429393307993},554.38190609312403,1419.4895197777864,551.23509684704038,142.32890200590583,599.16858352939164,1078503.4503529049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1497.921458823479,389459.57929410454,8205213.4971180856,0,0,58764.482045871147,59916.858352939162,41941.800847057413,1797.505750588175,16631457.182793722,163525605.09459761,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AV$6:$AV$55)","v":94.094178708987997},683.12373742725288,1378.3881601079825,459.46272003599415,233.49895432229224,499.41600003912407,1048773.6000821607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1248.54000009781,324620.4000254306,11364915.385505708,0,0,129793.51011117802,49941.600003912412,34959.120002738688,1498.2480001173724,27324949.497090116,175572827.47531331,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AW$6:$AW$55)","v":53.93917845164399},292.23763847681744,806.8925816321813,268.96419387739377,136.68760332849152,292.35238464934105,730880.96162335249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,730.8809616233525,190029.05002207163,7502461.8368345853,0,0,66922.419211191169,29235.238464934104,20464.666925453872,877.05715394802314,10228317.34668861,110987175.8094154,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AX$6:$AX$55)","v":49.759169203955992},216.75094105243232,638.31583524414111,212.77194508138038,108.13070249035751,231.27385334932649,647566.78937811416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,578.18463337331627,150328.00467706221,6439098.9511575308,0,0,64483.404963098619,23127.385334932649,16189.169734452855,693.82156004797946,11921301.757883778,100842597.1784891,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AY$6:$AY$55)","v":11.495186058684},25.036515235813752,59.271525707008031,19.757175235669344,10.04059645476716,21.475190473553635,64425.571420660905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64.425571420660901,16750.648569371835,661325.73740353633,0,0,13632.382545900588,2577.0228568264361,1932.7671426198274,85.90076189421454,2253286.3712232378,11232581.063509932,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":19.973992144427999},21.751677445282091,45.865903465736068,15.28863448857869,7.7696840470956898,16.618080965846403,58163.283380462402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49.854242897539201,12962.103153360193,572116.49684127606,0,0,11843.788368956099,1994.1697159015682,1495.6272869261761,66.472323863385611,2610201.2934338511,10720641.712270251,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":"Executive Estate Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BA$6:$BA$55)","v":13.419393820508002},6.4949866091258732,18.4680013795343,6.1560004598447673,3.1284794336931108,6.6913048476573556,26765.219390629423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.728262119143388,4349.3481509772801,142291.81664906986,0,0,3536.5202086690379,802.95658171888272,602.21743628916204,26.765219390629422,1623746.6522814683,5226103.4669564292,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":"Rural Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":"Mixed-Use Office 30"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BC$6:$BC$55)","v":11.588514175},17.117520429399796,0,0,0,0,0,0,14096.920215413418,77.429015944598234,14019.491199468821,0,0,0,0,0,5685225.4957321258,77429.015944598243,5607796.4797875285,0,0,0,0,0,12396.888741333822,2523978.3873150004,177668533.46403891,0,0,-9.3409764828173859E-12,1491331.2402279277,689897.37137986696,49455.36427786386,124337389.01905277,1717971952.6002238,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BD$6:$BD$55)","v":13.17237235},14.860753142006164,0,0,0,0,0,0,6319.5348382180555,157.33281754899724,6162.2020206690577,0,0,0,0,0,2622213.6258166204,157332.81754899721,2464880.8082676232,0,0,0,0,0,7014.8030275927922,1402960.6055185583,263263505.74414638,0,0,1.4191565059360504E-11,663892.04578425188,307926.54607964569,22354.371160086688,104025271.99404314,1059362091.4545853,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":"Mixed-Use Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BE$6:$BE$55)","v":4.7515745249999997},8.8214885696202519,0,0,0,0,0,0,2321.8157915240513,98.800671979746852,2223.0151195443045,0,0,0,0,0,988006.71979746851,98800.671979746854,889206.04781772161,0,0,0,0,0,0,0,0,0,0,0,242358.04836631904,112682.16639290127,8274.5562783037985,15402319.04255696,137061293.31917658,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":"Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BF$6:$BF$55)","v":126.06253025699999},1491.3861537194241,{"$f":"Building_HH_1*B_HH_Size","v":0},{"$f":"building_units_1*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_1*B_Children_HH","v":0},0,0,{"$f":"building_acres_1*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_1*B_EMP_Building","v":49215.743072741003},{"$f":"building_acres_1*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_1*B_OFF_Emp_Acre","v":49215.743072741003},{"$f":"building_acres_1*B_IND_Emp_Acre","v":0},{"$f":"building_acres_1*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_1*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_1*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_1*B_PRKG_Emp_Acre","v":0},19686297.229096401,0,19686297.229096401,0,0,0,0,{"$f":"Buildings_1*B_PRKG_Gross_Sq_Ft","v":0},2952.9445843644598,767765.5919347594,63097106.503514111,{"$f":"Buildings_1*B_Total_Bldg_Energy_Use","v":0},0,0,{"$f":"Buildings_1*B_IW_Bldg","v":5216868.7657105466},2411571.4105643095,172255.10075459353,2603960224.3941145,5171783747.4488125,0,0,0]
[null,{"$f":"'Building Inputs'!C37","v":"Office 3"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BG$6:$BG$55)","v":297.33744381999998},78.24669574210526,0,0,0,0,0,0,32024.452276283268,0,32024.452276283268,0,0,0,0,0,8006113.0690708179,0,8006113.0690708179,0,0,0,0,0,11707.337388678248,4682934.9554712987,35122012.166034743,0,0,42605.325831576316,3394591.9412860265,1569198.1615378801,112085.58296699144,497630205.71281135,1934786956.7276282,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":"Suburban Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BH$6:$BH$55)","v":455.85383460199995},1420.1825944259131,0,0,0,0,0,0,12551.424276631544,0,12551.424276631544,0,0,0,0,0,3137856.0691578863,0,3137856.0691578863,0,0,0,0,0,25102.848553263088,9890522.3299856558,75308545.659789264,0,0,259197.89659259268,1330450.9733229438,615019.78955494566,43929.98496821041,497063908.04906958,1161802768.2775023,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":"Flex/Tech Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BI$6:$BI$55)","v":242.05067327},691.57335220000004,0,0,0,0,0,0,9726.2038695074953,0,8413.6077353833225,1312.5961341241723,0,0,0,0,5130248.6191361723,0,2103401.9338458306,3026846.6852903417,0,0,0,0,13702.427675474612,4316264.7177745029,41107283.026423834,0,0,26359.318319103095,1066417.7057891472,476583.98960586725,41260.992280959188,207472005.66000003,867741761.87082732,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":"Light Industrial / Warehousing 1"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":367.82357445999997},36.782357445999999,0,0,0,0,0,0,7928.340154957511,0,2388.350916244965,5539.9892387125465,0,0,0,0,5970877.2906124108,0,597087.72906124115,5373789.5615511695,0,0,0,0,17912.631871837231,5821605.3583471002,53737895.615511693,0,0,20027.993629346998,989983.76587073505,388488.66759291803,58219.1313552703,257476502.12199998,1032396430.3774856,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":"Regional Retail / Mall"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BL$6:$BL$55)","v":621.43099864999999},491.86175706216346,0,0,0,0,0,0,8759.5261047656841,8759.5261047656841,0,0,0,0,0,0,8759526.1047656853,8759526.1047656853,0,0,0,0,0,0,17519.052209531372,5693691.9680976961,52557156.628594115,0,0,267818.726720348,595647.77512406651,332861.99198109598,43797.630523828419,258956853.44335902,1821573426.790731,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":"Arterial Commercial"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BM$6:$BM$55)","v":364.01556751499999},1111.2564384997827,0,0,0,0,0,0,4222.7744662991745,4222.7744662991745,0,0,0,0,0,0,4222774.4662991744,4222774.4662991744,0,0,0,0,0,0,17313.375311826614,5973114.4825801812,51940125.935479835,0,0,165809.89778212324,287148.66370834387,160465.42971936864,21113.87233149587,590077168.84338462,1418100532.1503205,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":"Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BN$6:$BN$55)","v":7.0032592000000005},3.8214429687456937,0,0,0,0,0,3879.6737031138659,4096.9822671993597,901.33609878385937,0,0,0,0,3195.6461684155015,0,4096982.2671993598,901336.09878385917,0,0,0,0,3195646.1684155008,0,1805.8105524019982,469510.74362451956,56329861.796999075,0,0,-2.4329074932411328E-12,61290.854717302434,34250.771753786648,4506.6804939192962,64964530.468676791,1080827826.0206168,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":"Hotel 15"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BO$6:$BO$55)","v":1.0004656000000001},1.8772466739608014,0,0,0,0,0,507.80045935842446,493.81349207873654,29.628809524724197,0,0,0,0,464.1846825540124,0,493813.49207873672,29628.809524724202,0,0,0,0,464184.68255401246,0,228.14183334037639,74146.095835622327,8968999.4946191944,0,0,155.14026757240495,2014.759047681245,1125.8947619395192,148.14404762362096,3277672.6927355588,108918773.79401821,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":"Hotel 5"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":"Hotel 3"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":2.9358863099999999},3.0937708992815152,0,0,0,0,0,253.68710358053048,221.95209583241484,37.498359561831528,0,0,0,0,184.45373627058331,0,249989.06374554345,37498.359561831523,0,0,0,0,212490.70418371196,0,591.17233963701437,153704.80830562374,20691031.887295503,0,0,0,2549.8884502045439,1424.9376633495979,187.49179780915765,4486583.4643671541,68007440.608375356,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":"Commercial Parking 5"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BR$6:$BR$55)","v":1.0004656000000001},2.7889595248944068,0,0,0,0,0,0,13.944797624472031,13.944797624472034,0,0,0,0,0,0,467180.61806592002,13944.797624472034,0,0,0,0,0,453235.82044144796,1394.5717552044555,453235.82044144807,16734861.062453466,0,0,0,948.24623846409816,529.9023097299372,69.723988122360154,8366878.5746832201,31843035.577716824,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":"Commercial Parking 3"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":"Commercial Parking 1 - Surface"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BV$6:$BV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$55)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BW$6:$BW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":3891.0265741099997},{"$f":"SUM(D4:D53)","v":8815.5797018984849},{"$f":"SUM(E4:E53)","v":123666.45761665485},{"$f":"SUM(F4:F53)","v":61773.962367211243},{"$f":"SUM(G4:G53)","v":12396.682706891979},{"$f":"SUM(H4:H53)","v":65757.077034156566},85233868.799805343,6071.6277903911696,161440.05106208537,{"$f":"SUM(L4:L53)","v":15779.057121112173},133499.65220016064,6852.5853728367183,0,0,5308.7563679758423,{"$f":"SUM(R4:R53)","v":0},74205870.204291463,15779057.121112173,44236147.680007361,8400636.2468415108,0,0,5336793.3358889697,{"$f":"SUM(Z4:Z53)","v":453235.82044144796},236532.57059428169,69189088.574122965,2794345813.1293955,0,0,1391419.3311072865,{"$f":"SUM(AG4:AG53)","v":20192313.325180959},9871674.8152987491,710206.49140072067,6953141124.1037121,36579147781.727036,0,0,0]

{"sheet":"BUILDINGS2","index":15,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,26,1,28],[1,29,1,34],[1,35,1,39],[1,1,2,1],[1,2,1,3],[1,7,1,8],[1,4,1,6],[1,10,1,17],[1,18,1,25]]}
[]
[null,"Building Name",null,null,"Household",null,null,"Residential",null,"Hotel Rooms","Employees",null,null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Population","Households","Public School Age Children","Dwelling Units","Residential Sq Ft","Rooms","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hotel / Hospitality Employees","Commercial Parking 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","Commercial Parking Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"Mixed-Use Residential Owner 40+"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"building_HH_2*B_HH_Size","v":0},{"$f":"building_units_2*(1-B_Vacancy_Rate)","v":0},{"$f":"building_HH_2*B_Children_HH","v":0},{"$f":"Buildings_2*B_HU_Building","v":0},{"$f":"Buildings_2*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_2*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_2*B_EMP_Building","v":0},{"$f":"building_acres_2*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_2*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_2*B_IND_Emp_Acre","v":0},{"$f":"building_acres_2*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_2*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_2*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_2*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_2*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_2*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_PRKG_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_LW_Bldg","v":0},{"$f":"Buildings_2*B_IW_Bldg","v":0},{"$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,{"$f":"'Building Inputs'!C5","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":"Mixed-Use Residential Owner 30"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":"Mixed-Use Residential Owner 15"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":"Mixed-Use Residential Renter 30"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":"Mixed-Use Residential Renter 15"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":"Mixed-Use Residential Renter 5"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":"Condo 8"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":"Condo 5"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":"Condo 3"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":"Apartment 8"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":"Apartment 5"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":"Apartment 5 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":"Apartment 4 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":"Apartment 3"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":"Garden Apartment"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":"Townhomes High"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":"Townhomes Medium"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":"Cottage Homes"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":"Executive Estate Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":"Rural Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":"Mixed-Use Office 30"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":"Mixed-Use Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":"Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,{"$f":"building_HH_2*B_HH_Size","v":0},{"$f":"building_units_2*(1-B_Vacancy_Rate)","v":0},{"$f":"building_HH_2*B_Children_HH","v":0},{"$f":"Buildings_2*B_HU_Building","v":0},{"$f":"Buildings_2*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_2*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_2*B_EMP_Building","v":0},{"$f":"building_acres_2*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_2*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_2*B_IND_Emp_Acre","v":0},{"$f":"building_acres_2*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_2*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_2*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_2*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_2*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_2*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_PRKG_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_2*B_LW_Bldg","v":0},{"$f":"Buildings_2*B_IW_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'!C37","v":"Office 3"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":"Suburban Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":"Flex/Tech Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":"Light Industrial / Warehousing 1"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":"Regional Retail / Mall"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":"Arterial Commercial"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":"Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":"Hotel 15"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":"Hotel 5"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":"Hotel 3"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":"Commercial Parking 5"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":"Commercial Parking 3"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":"Commercial Parking 1 - Surface"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BV$6:$BV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$55)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BW$6:$BW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},{"$f":"SUM(E4:E53)","v":0},{"$f":"SUM(F4:F53)","v":0},{"$f":"SUM(G4:G53)","v":0},{"$f":"SUM(H4:H53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS3","index":16,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,26,1,28],[1,29,1,34],[1,35,1,39],[1,1,2,1],[1,2,1,3],[1,7,1,8],[1,4,1,6],[1,10,1,17],[1,18,1,25]]}
[]
[null,"Building Name",null,null,"Household",null,null,"Residential",null,"Hotel Rooms","Employees",null,null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Population","Households","Public School Age Children","Dwelling Units","Residential Sq Ft","Rooms","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hotel / Hospitality Employees","Commercial Parking 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","Commercial Parking Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"Mixed-Use Residential Owner 40+"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Building_HH_3*B_HH_Size","v":0},{"$f":"building_units_3*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_3*B_Children_HH","v":0},{"$f":"Buildings_3*B_HU_Building","v":0},{"$f":"Buildings_3*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_3*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_3*B_EMP_Building","v":0},{"$f":"building_acres_3*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_3*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_3*B_IND_Emp_Acre","v":0},{"$f":"building_acres_3*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_3*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_3*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_3*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_3*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_3*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_PRKG_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_LW_Bldg","v":0},{"$f":"Buildings_3*B_IW_Bldg","v":0},{"$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,{"$f":"'Building Inputs'!C5","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":"Mixed-Use Residential Owner 30"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":"Mixed-Use Residential Owner 15"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":"Mixed-Use Residential Renter 30"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":"Mixed-Use Residential Renter 15"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":"Mixed-Use Residential Renter 5"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":"Condo 8"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":"Condo 5"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":"Condo 3"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":"Apartment 8"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":"Apartment 5"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":"Apartment 5 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":"Apartment 4 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":"Apartment 3"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":"Garden Apartment"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":"Townhomes High"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":"Townhomes Medium"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":"Cottage Homes"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":"Executive Estate Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":"Rural Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":"Mixed-Use Office 30"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":"Mixed-Use Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":"Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,{"$f":"Building_HH_3*B_HH_Size","v":0},{"$f":"building_units_3*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_3*B_Children_HH","v":0},{"$f":"Buildings_3*B_HU_Building","v":0},{"$f":"Buildings_3*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_3*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_3*B_EMP_Building","v":0},{"$f":"building_acres_3*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_3*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_3*B_IND_Emp_Acre","v":0},{"$f":"building_acres_3*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_3*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_3*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_3*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_3*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_3*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_3*B_PRKG_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_3*B_LW_Bldg","v":0},{"$f":"Buildings_3*B_IW_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'!C37","v":"Office 3"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":"Suburban Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":"Flex/Tech Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":"Light Industrial / Warehousing 1"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":"Regional Retail / Mall"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":"Arterial Commercial"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":"Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":"Hotel 15"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":"Hotel 5"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":"Hotel 3"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":"Commercial Parking 5"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":"Commercial Parking 3"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":"Commercial Parking 1 - Surface"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BV$6:$BV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$55)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BW$6:$BW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},{"$f":"SUM(E4:E53)","v":0},{"$f":"SUM(F4:F53)","v":0},{"$f":"SUM(G4:G53)","v":0},{"$f":"SUM(H4:H53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS4","index":17,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,26,1,28],[1,29,1,34],[1,35,1,39],[1,1,2,1],[1,2,1,3],[1,7,1,8],[1,4,1,6],[1,10,1,17],[1,18,1,25]]}
[]
[null,"Building Name",null,null,"Household",null,null,"Residential",null,"Hotel Rooms","Employees",null,null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Population","Households","Public School Age Children","Dwelling Units","Residential Sq Ft","Rooms","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hotel / Hospitality Employees","Commercial Parking 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","Commercial Parking Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"Mixed-Use Residential Owner 40+"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Building_HH_4*B_HH_Size","v":0},{"$f":"building_units_4*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_4*B_Children_HH","v":0},{"$f":"Buildings_4*B_HU_Building","v":0},{"$f":"Buildings_4*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_4*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_4*B_EMP_Building","v":0},{"$f":"building_acres_4*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_4*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_4*B_IND_Emp_Acre","v":0},{"$f":"building_acres_4*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_4*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_4*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_4*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_4*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_4*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_PRKG_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_LW_Bldg","v":0},{"$f":"Buildings_4*B_IW_Bldg","v":0},{"$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,{"$f":"'Building Inputs'!C5","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":"Mixed-Use Residential Owner 30"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":"Mixed-Use Residential Owner 15"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":"Mixed-Use Residential Renter 30"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":"Mixed-Use Residential Renter 15"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":"Mixed-Use Residential Renter 5"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":"Condo 8"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":"Condo 5"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":"Condo 3"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":"Apartment 8"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":"Apartment 5"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":"Apartment 5 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":"Apartment 4 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":"Apartment 3"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":"Garden Apartment"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":"Townhomes High"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":"Townhomes Medium"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":"Cottage Homes"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":"Executive Estate Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":"Rural Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":"Mixed-Use Office 30"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":"Mixed-Use Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":"Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,{"$f":"Building_HH_4*B_HH_Size","v":0},{"$f":"building_units_4*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_4*B_Children_HH","v":0},{"$f":"Buildings_4*B_HU_Building","v":0},{"$f":"Buildings_4*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_4*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_4*B_EMP_Building","v":0},{"$f":"building_acres_4*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_4*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_4*B_IND_Emp_Acre","v":0},{"$f":"building_acres_4*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_4*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_4*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_4*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_4*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_4*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_4*B_PRKG_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_4*B_LW_Bldg","v":0},{"$f":"Buildings_4*B_IW_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'!C37","v":"Office 3"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":"Suburban Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":"Flex/Tech Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":"Light Industrial / Warehousing 1"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":"Regional Retail / Mall"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":"Arterial Commercial"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":"Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":"Hotel 15"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":"Hotel 5"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":"Hotel 3"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":"Commercial Parking 5"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":"Commercial Parking 3"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":"Commercial Parking 1 - Surface"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BV$6:$BV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$55)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BW$6:$BW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},{"$f":"SUM(E4:E53)","v":0},{"$f":"SUM(F4:F53)","v":0},{"$f":"SUM(G4:G53)","v":0},{"$f":"SUM(H4:H53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS5","index":18,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,26,1,28],[1,29,1,34],[1,35,1,39],[1,1,2,1],[1,2,1,3],[1,7,1,8],[1,4,1,6],[1,10,1,17],[1,18,1,25]]}
[]
[null,"Building Name",null,null,"Household",null,null,"Residential",null,"Hotel Rooms","Employees",null,null,null,null,null,null,null,"Employment Sq Footage",null,null,null,null,null,null,null,"Parking",null,null,"Sustainability",null,null,null,null,null,"Financial"]
[null,null,"Acres","Buildings","Population","Households","Public School Age Children","Dwelling Units","Residential Sq Ft","Rooms","Employees","Retail Employees","Office Employees","Industrial Employees","Public / Civic Employees","Educational Employees","Hotel / Hospitality Employees","Commercial Parking 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","Commercial Parking Gross Sq Ft","Parking Spaces","Parking SqFt","Parking Cost ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"'Building Inputs'!C4","v":"Mixed-Use Residential Owner 40+"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$Z$6:$Z$55)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Building_HH_5*B_HH_Size","v":0},{"$f":"building_units_5*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_5*B_Children_HH","v":0},{"$f":"Buildings_5*B_HU_Building","v":0},{"$f":"Buildings_5*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_5*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_5*B_EMP_Building","v":0},{"$f":"building_acres_5*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_5*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_5*B_IND_Emp_Acre","v":0},{"$f":"building_acres_5*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_5*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_5*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_5*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_5*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_5*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_PRKG_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_LW_Bldg","v":0},{"$f":"Buildings_5*B_IW_Bldg","v":0},{"$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,{"$f":"'Building Inputs'!C5","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AA$6:$AA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C6","v":"Mixed-Use Residential Owner 30"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AB$6:$AB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C7","v":"Mixed-Use Residential Owner 15"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AC$6:$AC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C8","v":"Mixed-Use Residential Renter 30"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AD$6:$AD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C9","v":"Mixed-Use Residential Renter 15"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AE$6:$AE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C10","v":"Mixed-Use Residential Renter 5"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AF$6:$AF$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C11","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AG$6:$AG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C12","v":"Condo 8"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AH$6:$AH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C13","v":"Condo 5"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AI$6:$AI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C14","v":"Condo 3"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AJ$6:$AJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C15","v":"Apartment 8"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AK$6:$AK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C16","v":"Apartment 5"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AL$6:$AL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C17","v":"Apartment 5 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AM$6:$AM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C18","v":"Apartment 4 - Wrapped Parking"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AN$6:$AN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C19","v":"Apartment 3"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AO$6:$AO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C20","v":"Garden Apartment"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AP$6:$AP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C21","v":"Townhomes High"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AQ$6:$AQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C22","v":"Townhomes Medium"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AR$6:$AR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C23","v":"Cottage Homes"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AS$6:$AS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C24","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AT$6:$AT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C25","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AU$6:$AU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C26","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AV$6:$AV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C27","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AW$6:$AW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C28","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AX$6:$AX$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C29","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AY$6:$AY$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C30","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AZ$6:$AZ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C31","v":"Executive Estate Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BA$6:$BA$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C32","v":"Rural Single Family"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BB$6:$BB$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C33","v":"Mixed-Use Office 30"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BC$6:$BC$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C34","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BD$6:$BD$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C35","v":"Mixed-Use Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BE$6:$BE$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C36","v":"Office 5"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BF$6:$BF$55)","v":0},0,{"$f":"Building_HH_5*B_HH_Size","v":0},{"$f":"building_units_5*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_5*B_Children_HH","v":0},{"$f":"Buildings_5*B_HU_Building","v":0},{"$f":"Buildings_5*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_5*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_5*B_EMP_Building","v":0},{"$f":"building_acres_5*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_5*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_5*B_IND_Emp_Acre","v":0},{"$f":"building_acres_5*B_Pub_Emp_Acre","v":0},{"$f":"building_acres_5*B_Edu_Emp_Acre","v":0},{"$f":"building_acres_5*B_Hotel_Emp_Acre","v":0},{"$f":"building_acres_5*B_PRKG_Emp_Acre","v":0},{"$f":"Buildings_5*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_5*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_IND_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_PUB_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_EDU_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_Hotel_Gross_Sq_Ft","v":0},{"$f":"Buildings_5*B_PRKG_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_5*B_LW_Bldg","v":0},{"$f":"Buildings_5*B_IW_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'!C37","v":"Office 3"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BG$6:$BG$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C38","v":"Suburban Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BH$6:$BH$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C39","v":"Flex/Tech Office 1"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BI$6:$BI$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C40","v":"Light Industrial / Warehousing 1"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BJ$6:$BJ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C41","v":"Regional Retail / Mall"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BK$6:$BK$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C42","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BL$6:$BL$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C43","v":"Arterial Commercial"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BM$6:$BM$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C44","v":"Hotel 30+"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BN$6:$BN$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C45","v":"Hotel 15"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BO$6:$BO$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C46","v":"Hotel 5"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BP$6:$BP$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C47","v":"Hotel 3"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BQ$6:$BQ$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C48","v":"Commercial Parking 5"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BR$6:$BR$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C49","v":"Commercial Parking 3"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BS$6:$BS$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C50","v":"Commercial Parking 1 - Surface"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BT$6:$BT$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C51","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BU$6:$BU$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C52","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BV$6:$BV$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Building Inputs'!C53","v":0},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$55)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BW$6:$BW$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C53)","v":0},{"$f":"SUM(D4:D53)","v":0},{"$f":"SUM(E4:E53)","v":0},{"$f":"SUM(F4:F53)","v":0},{"$f":"SUM(G4:G53)","v":0},{"$f":"SUM(H4:H53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Existing Land Use","index":19,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,22,2,30],[1,3,3,3],[1,12,3,12],[1,21,3,21],[1,9,3,9],[1,10,3,10],[1,13,2,19],[1,0,3,0],[1,2,3,2],[1,1,3,1],[1,8,3,8],[1,11,3,11],[1,5,2,7],[1,4,3,4]]}
[]
["Existing Development","Vacant Acres","Developed Acres","Total Acres","Total Value",null,null,null,"Population","School Children","Households","Avg Household Size","Housing Units","Housing Mix",null,null,null,null,null,null,null,"Jobs","Employment Mix"]
[]
[null,null,null,null,null,"Land Value","Residential Improvement Value","Commercial Improvement Value",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,null,"EX_LAND_VAL","EX_RES_VAL","EX_COM_VAL","EX_POP","EX_SCL_CHLDRN","EX_HH",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",90676.138278666243,211030.82733975409,{"$f":"SUM(B6:C6)","v":301706.96561842033},{"$f":"SUM(F6:H6)","v":0},0,0,0,987425.99999727181,0,410918,{"$f":"IFERROR(I6/K6,0)","v":2.4029757761822839},420385,174781,34794,200297,19882,178851,1564,10513,0,477628,118730,285704,73194,31385,3567,7847,0,0,0]

{"sheet":"Existing Developed Area","index":20,"n_rows":25,"n_cols":25,"rows_kept":25,"cut":false,"hidden":false,"merged":[[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],[0,0,2,0],[0,2,0,3],[1,4,1,5],[1,6,1,7],[0,4,0,7],[0,8,0,11],[1,8,1,9],[1,10,1,11],[0,12,0,15],[1,12,1,13],[1,14,1,15]]}
["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",169.20953678766512,{"$f":"C5*43560","v":7370767.4224706925},null,{"$f":"E5*43560","v":0},{"$f":"$C5-E5","v":169.20953678766512},{"$f":"G5*43560","v":7370767.4224706925},null,{"$f":"I5*43560","v":0},{"$f":"$C5-I5","v":169.20953678766512},{"$f":"K5*43560","v":7370767.4224706925},null,{"$f":"M5*43560","v":0},{"$f":"$C5-M5","v":169.20953678766512},{"$f":"O5*43560","v":7370767.4224706925},null,{"$f":"Q5*43560","v":0},{"$f":"$C5-Q5","v":169.20953678766512},{"$f":"S5*43560","v":7370767.4224706925},null,{"$f":"U5*43560","v":0},{"$f":"$C5-U5","v":169.20953678766512},{"$f":"W5*43560","v":7370767.4224706925},"COM"]
["Multifamily","MF",9507.9007176237483,{"$f":"C6*43560","v":414164155.25969046},null,{"$f":"E6*43560","v":0},{"$f":"$C6-E6","v":9507.9007176237483},{"$f":"G6*43560","v":414164155.25969046},null,0,{"$f":"$C6-I6","v":9507.9007176237483},414164155.25969046,null,0,{"$f":"$C6-M6","v":9507.9007176237483},414164155.25969046,null,0,{"$f":"$C6-Q6","v":9507.9007176237483},414164155.25969046,null,0,{"$f":"$C6-U6","v":9507.9007176237483},414164155.25969046,"RES"]
["Townhome","TH",3652.212888799354,159090393.43609986,null,0,3652.212888799354,159090393.43609986,null,0,3652.212888799354,159090393.43609986,null,0,3652.212888799354,159090393.43609986,null,0,3652.212888799354,159090393.43609986,null,0,3652.212888799354,159090393.43609986,"RES"]
["Single Family Small Lot","SF_SM",2212.8981767250275,96393844.578142196,null,0,2212.8981767250275,96393844.578142196,null,0,2212.8981767250275,96393844.578142196,null,0,2212.8981767250275,96393844.578142196,null,0,2212.8981767250275,96393844.578142196,null,0,2212.8981767250275,96393844.578142196,"RES"]
["Single Family Conventional Lot","SF_MD",65120.155976532427,2836633994.3377523,null,0,65120.155976532427,2836633994.3377523,null,0,65120.155976532427,2836633994.3377523,null,0,65120.155976532427,2836633994.3377523,null,0,65120.155976532427,2836633994.3377523,null,0,65120.155976532427,2836633994.3377523,"RES"]
["Single Family Large Lot","SF_LRG",18638.883450640813,811909763.10991383,null,0,18638.883450640813,811909763.10991383,null,0,18638.883450640813,811909763.10991383,null,0,18638.883450640813,811909763.10991383,null,0,18638.883450640813,811909763.10991383,null,0,18638.883450640813,811909763.10991383,"RES"]
["Mobile Home","MH",7575.976136596697,330009520.5101521,null,0,7575.976136596697,330009520.5101521,null,0,7575.976136596697,330009520.5101521,null,0,7575.976136596697,330009520.5101521,null,0,7575.976136596697,330009520.5101521,null,0,7575.976136596697,330009520.5101521,"RES"]
["Retail","RET",9776.5832779338416,425867967.58679813,null,0,9776.5832779338416,425867967.58679813,null,0,9776.5832779338416,425867967.58679813,null,0,9776.5832779338416,425867967.58679813,null,0,9776.5832779338416,425867967.58679813,null,0,9776.5832779338416,425867967.58679813,"COM"]
["Office","OFF",7002.0359251815389,305008684.90090781,null,0,7002.0359251815389,305008684.90090781,null,0,7002.0359251815389,305008684.90090781,null,0,7002.0359251815389,305008684.90090781,null,0,7002.0359251815389,305008684.90090781,null,0,7002.0359251815389,305008684.90090781,"COM"]
["Industrial","IND",21149.03068025929,921251776.43209469,null,0,21149.03068025929,921251776.43209469,null,0,21149.03068025929,921251776.43209469,null,0,21149.03068025929,921251776.43209469,null,0,21149.03068025929,921251776.43209469,null,0,21149.03068025929,921251776.43209469,"COM"]
["Public / Civic","PUB",6203.9767312352051,270245226.41260552,null,0,6203.9767312352051,270245226.41260552,null,0,6203.9767312352051,270245226.41260552,null,0,6203.9767312352051,270245226.41260552,null,0,6203.9767312352051,270245226.41260552,null,0,6203.9767312352051,270245226.41260552,"PUB"]
["Educational","EDU",5184.2116718913248,225824260.42758611,null,0,5184.2116718913248,225824260.42758611,null,0,5184.2116718913248,225824260.42758611,null,0,5184.2116718913248,225824260.42758611,null,0,5184.2116718913248,225824260.42758611,null,0,5184.2116718913248,225824260.42758611,"PUB"]
["Hotel / Hospitality","HOTEL",448.93992113886151,19555822.964808807,null,0,448.93992113886151,19555822.964808807,null,0,448.93992113886151,19555822.964808807,null,0,448.93992113886151,19555822.964808807,null,0,448.93992113886151,19555822.964808807,null,0,448.93992113886151,19555822.964808807,"COM"]
["Utilities / Infrastructure","UTIL",7878.3077659271112,343179086.28378499,null,0,7878.3077659271112,343179086.28378499,null,0,7878.3077659271112,343179086.28378499,null,0,7878.3077659271112,343179086.28378499,null,0,7878.3077659271112,343179086.28378499,null,0,7878.3077659271112,343179086.28378499]
["Commercial Parking","PKG",568.30474538517274,{"$f":"C19*43560","v":24755354.708978124},null,{"$f":"E19*43560","v":0},{"$f":"$C19-E19","v":568.30474538517274},{"$f":"G19*43560","v":24755354.708978124},null,{"$f":"I19*43560","v":0},{"$f":"$C19-I19","v":568.30474538517274},{"$f":"K19*43560","v":24755354.708978124},null,{"$f":"M19*43560","v":0},{"$f":"$C19-M19","v":568.30474538517274},{"$f":"O19*43560","v":24755354.708978124},null,{"$f":"Q19*43560","v":0},{"$f":"$C19-Q19","v":568.30474538517274},{"$f":"S19*43560","v":24755354.708978124},null,{"$f":"U19*43560","v":0},{"$f":"$C19-U19","v":568.30474538517274},{"$f":"W19*43560","v":24755354.708978124}]
["Agricultural","AG",0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Open Space","OS",0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Road","ROAD",37408.632843390238,{"$f":"C22*43560","v":1629520046.6580787},null,{"$f":"E22*43560","v":0},{"$f":"$C22-E22","v":37408.632843390238},{"$f":"G22*43560","v":1629520046.6580787},null,{"$f":"I22*43560","v":0},{"$f":"$C22-I22","v":37408.632843390238},{"$f":"K22*43560","v":1629520046.6580787},null,{"$f":"M22*43560","v":0},{"$f":"$C22-M22","v":37408.632843390238},{"$f":"O22*43560","v":1629520046.6580787},null,{"$f":"Q22*43560","v":0},{"$f":"$C22-Q22","v":37408.632843390238},{"$f":"S22*43560","v":1629520046.6580787},null,{"$f":"U22*43560","v":0},{"$f":"$C22-U22","v":37408.632843390238},{"$f":"W22*43560","v":1629520046.6580787}]
["Vacant","VAC",0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Unknown","NONE",null,{"$f":"C24*43560","v":0},null,{"$f":"E24*43560","v":0},{"$f":"$C24-E24","v":0},{"$f":"G24*43560","v":0},null,{"$f":"I24*43560","v":0},{"$f":"$C24-I24","v":0},{"$f":"K24*43560","v":0},null,{"$f":"M24*43560","v":0},{"$f":"$C24-M24","v":0},{"$f":"O24*43560","v":0},null,{"$f":"Q24*43560","v":0},{"$f":"$C24-Q24","v":0},{"$f":"S24*43560","v":0},null,{"$f":"U24*43560","v":0},{"$f":"$C24-U24","v":0},{"$f":"W24*43560","v":0}]
[null,null,{"$f":"SUM(C5:C24)","v":202497.26044604834},{"$f":"SUM(D5:D24)","v":8820780665.0298634},null,{"$f":"SUM(F5:F24)","v":0},{"$f":"SUM(G5:G24)","v":202497.26044604834},{"$f":"SUM(H5:H24)","v":8820780665.0298634},null,{"$f":"SUM(J5:J24)","v":0},{"$f":"SUM(K5:K24)","v":202497.26044604834},{"$f":"SUM(L5:L24)","v":8820780665.0298634},null,{"$f":"SUM(N5:N24)","v":0},{"$f":"SUM(O5:O24)","v":202497.26044604834},{"$f":"SUM(P5:P24)","v":8820780665.0298634},null,{"$f":"SUM(R5:R24)","v":0},{"$f":"SUM(S5:S24)","v":202497.26044604834},{"$f":"SUM(T5:T24)","v":8820780665.0298634},null,{"$f":"SUM(V5:V24)","v":0},{"$f":"SUM(W5:W24)","v":202497.26044604834},{"$f":"SUM(X5:X24)","v":8820780665.0298634}]

{"sheet":"Existing Energy and Carbon","index":21,"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",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!H3+('Residential Energy Coefficients'!H4*LN('Project Info'!B8))+('Residential Energy Coefficients'!H8)+('Residential Energy Coefficients'!H16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!H24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":1E-3},{"$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":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!J3+('Residential Energy Coefficients'!J4*LN('Project Info'!B8))+('Residential Energy Coefficients'!J8)+('Residential Energy Coefficients'!J10*LN('Project Info'!B55))+('Residential Energy Coefficients'!J11*'Project Info'!C8)+('Residential Energy Coefficients'!J16*LN(Residential_Energy_Cost)),0)))/1000","v":1E-3},{"$f":"SUM(B5:D5)","v":3.0000000000000001E-3},null,null,null,null,{"$f":"E5*Residential_Energy_Cost/12","v":0},{"$f":"(EX_MF_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Townhome",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!E3+('Residential Energy Coefficients'!E4*LN('Project Info'!B9))+('Residential Energy Coefficients'!E8)+('Residential Energy Coefficients'!E16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!E24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!F3+('Residential Energy Coefficients'!F4*LN('Project Info'!B9))+('Residential Energy Coefficients'!F10*LN('Project Info'!B56))+('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":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!G3+('Residential Energy Coefficients'!G4*LN('Project Info'!B9))+('Residential Energy Coefficients'!G10*LN('Project Info'!B56))+('Residential Energy Coefficients'!G11*'Project Info'!C9)+('Residential Energy Coefficients'!G16*LN(Residential_Energy_Cost)),0)))/1000","v":1E-3},3.0000000000000001E-3,null,null,null,null,0,{"$f":"(EX_TH_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Single Family Small Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN('Project Info'!B10))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B57))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN('Project Info'!B10))+('Residential Energy Coefficients'!C10*LN('Project Info'!B57))+('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":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN('Project Info'!B10))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B57))+('Residential Energy Coefficients'!D11*'Project Info'!C10)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":1E-3},3.0000000000000001E-3,null,null,null,null,0,{"$f":"(EX_SF_SM_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Single Family Conventional Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN('Project Info'!B11))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B58))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN('Project Info'!B11))+('Residential Energy Coefficients'!C10*LN('Project Info'!B58))+('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":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN('Project Info'!B11))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B58))+('Residential Energy Coefficients'!D11*'Project Info'!C11)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":1E-3},3.0000000000000001E-3,null,null,null,null,0,{"$f":"(EX_SF_MD_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Single Family Large Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN(3000))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B59))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN(800))+('Residential Energy Coefficients'!C10*LN('Project Info'!B59))+('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":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN(800))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B59))+('Residential Energy Coefficients'!D11*'Project Info'!C12)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":1E-3},3.0000000000000001E-3,null,null,null,null,0,{"$f":"(EX_SF_LRG_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Mobile Home",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!K3+('Residential Energy Coefficients'!K16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!K24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!L3+('Residential Energy Coefficients'!L11*'Existing Land Use'!L6)+('Residential Energy Coefficients'!L16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!L25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000","v":1E-3},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!M3+('Residential Energy Coefficients'!M4*LN('Project Info'!B13))+('Residential Energy Coefficients'!M11*'Existing Land Use'!L6)+('Residential Energy Coefficients'!M16*LN(Residential_Energy_Cost)),0)))/1000","v":1E-3},3.0000000000000001E-3,null,null,null,null,0,{"$f":"(EX_MH_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Retail",null,null,null,null,{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!B3+('Commercial Energy Coefficients'!B4*LN(10000))+('Commercial Energy Coefficients'!B18*LN(20))+('Commercial Energy Coefficients'!B19*LN(40))+('Commercial Energy Coefficients'!B22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!B23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000)/20","v":5.0000000000000002E-5},{"$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":5.0000000000000002E-5},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!D3+('Commercial Energy Coefficients'!D4*LN(10000))+('Commercial Energy Coefficients'!D18*LN(20))+('Commercial Energy Coefficients'!D19*LN(40))+('Commercial Energy Coefficients'!D22*LN(Commercial_Energy_Cost)),0)))/1000)/20","v":5.0000000000000002E-5},{"$f":"SUM(F11:H11)","v":1.5000000000000001E-4},null,null,{"$f":"(EX_RET_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Office",null,null,null,null,{"$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":3.3333333333333335E-5},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!F3+('Commercial Energy Coefficients'!F4*LN(10000))+('Commercial Energy Coefficients'!F18*LN(30))+('Commercial Energy Coefficients'!F19*LN(40))+('Commercial Energy Coefficients'!F22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!F23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000)/30","v":3.3333333333333335E-5},{"$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":3.3333333333333335E-5},{"$f":"SUM(F12:H12)","v":1E-4},null,null,{"$f":"(EX_OFF_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Industrial"]
["Public / Civic",null,null,null,null,{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!H3+('Commercial Energy Coefficients'!H4*LN(10000))+('Commercial Energy Coefficients'!H18*LN(30))+('Commercial Energy Coefficients'!H19*LN(40))+('Commercial Energy Coefficients'!H22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!H23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000)/30","v":3.3333333333333335E-5},{"$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":3.3333333333333335E-5},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!J3+('Commercial Energy Coefficients'!J4*LN(10000))+('Commercial Energy Coefficients'!J18*LN(30))+('Commercial Energy Coefficients'!J19*LN(40))+('Commercial Energy Coefficients'!J22*LN(Commercial_Energy_Cost)),0)))/1000)/30","v":3.3333333333333335E-5},{"$f":"SUM(F14:H14)","v":1E-4},null,null,{"$f":"(EX_PUB_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":0}]
["Educational"]
["Hotel / Hospitality"]

{"sheet":"Residential Energy Coefficients","index":22,"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":23,"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":24,"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":25,"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":26,"n_rows":22,"n_cols":13,"rows_kept":22,"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'!B173","v":520427},null,{"$f":"'Summary Total'!D173","v":611361.50106208539},null,{"$f":"'Summary Total'!F173","v":520427},null,{"$f":"'Summary Total'!H173","v":520427},null,{"$f":"'Summary Total'!J173","v":520427},null,{"$f":"'Summary Total'!L173","v":520427}]
[null,"New Employees in Study Area",null,null,{"$f":"'Summary Total'!D204","v":94134.45106208534},null,{"$f":"'Summary Total'!F204","v":0},null,{"$f":"'Summary Total'!H204","v":0},null,{"$f":"'Summary Total'!J204","v":0},null,{"$f":"'Summary Total'!L204","v":0}]
[null,"Population in Study Area",{"$f":"'Summary Total'!B86","v":987425.99999727181},null,{"$f":"'Summary Total'!D86","v":1082526.6690155067},null,{"$f":"'Summary Total'!F86","v":987425.99999727181},null,{"$f":"'Summary Total'!H86","v":987425.99999727181},null,{"$f":"'Summary Total'!J86","v":987425.99999727181},null,{"$f":"'Summary Total'!L86","v":987425.99999727181}]
[null,"Area (acres)",{"$f":"'Summary Total'!B8","v":301706.96561842033},null,{"$f":"'Summary Total'!D8","v":301706.96561842033},null,{"$f":"'Summary Total'!F8","v":301706.96561842033},null,{"$f":"'Summary Total'!H8","v":301706.96561842033},null,{"$f":"'Summary Total'!J8","v":301706.96561842033},null,{"$f":"'Summary Total'!L8","v":301706.96561842033}]
[null,"Developed Land Area Mix (Sq Ft)"]
[null,"Residential Land Area Amount (sq ft)",{"$f":"SUM('Summary Total'!B37:B40)","v":4648201671.2317505},null,{"$f":"SUM('Summary Total'!D37:D40)","v":4733435540.0315561},null,{"$f":"SUM('Summary Total'!F37:F40)","v":4648201671.2317505},null,{"$f":"SUM('Summary Total'!H37:H40)","v":4648201671.2317505},null,{"$f":"SUM('Summary Total'!J37:J40)","v":4648201671.2317505},null,{"$f":"SUM('Summary Total'!L37:L40)","v":4648201671.2317505}]
[null,"Commercial Land Area (sq ft)",{"$f":"SUM('Summary Total'!B41,'Summary Total'!B46)","v":445423790.55160695},null,{"$f":"SUM('Summary Total'!D41,'Summary Total'!D46)","v":466539641.0086081},null,{"$f":"SUM('Summary Total'!F41,'Summary Total'!F46)","v":445423790.55160695},null,{"$f":"SUM('Summary Total'!H41,'Summary Total'!H46)","v":445423790.55160695},null,{"$f":"SUM('Summary Total'!J41,'Summary Total'!J46)","v":445423790.55160695},null,{"$f":"SUM('Summary Total'!L41,'Summary Total'!L46)","v":445423790.55160695}]
[null,"Industrial Land Area (sq ft)",{"$f":"'Summary Total'!B43","v":921251776.43209469},null,{"$f":"'Summary Total'!D43","v":929652412.67893624},null,{"$f":"'Summary Total'!F43","v":921251776.43209469},null,{"$f":"'Summary Total'!H43","v":921251776.43209469},null,{"$f":"'Summary Total'!J43","v":921251776.43209469},null,{"$f":"'Summary Total'!L43","v":921251776.43209469}]
[null,"Public/Institutional Land Area (sq ft)",{"$f":"SUM('Summary Total'!B42,'Summary Total'!B44,'Summary Total'!B45)","v":801078171.74109936},null,{"$f":"SUM('Summary Total'!D42,'Summary Total'!D44,'Summary Total'!D45)","v":845314319.42110682},null,{"$f":"SUM('Summary Total'!F42,'Summary Total'!F44,'Summary Total'!F45)","v":801078171.74109936},null,{"$f":"SUM('Summary Total'!H42,'Summary Total'!H44,'Summary Total'!H45)","v":801078171.74109936},null,{"$f":"SUM('Summary Total'!J42,'Summary Total'!J44,'Summary Total'!J45)","v":801078171.74109936},null,{"$f":"SUM('Summary Total'!L42,'Summary Total'!L44,'Summary Total'!L45)","v":801078171.74109936}]
[null,"Residential Unit Mix"]
[null,"Single Family Residential (du)",{"$f":"SUM('Summary Total'!B133:B135)","v":200297},null,{"$f":"SUM('Summary Total'!D133:D135)","v":201612.42224479638},null,{"$f":"SUM('Summary Total'!F133:F135)","v":200297},null,{"$f":"SUM('Summary Total'!H133:H135)","v":200297},null,{"$f":"SUM('Summary Total'!J133:J135)","v":200297},null,{"$f":"SUM('Summary Total'!L133:L135)","v":200297}]
[null,"Townhouse Residential (du)",{"$f":"'Summary Total'!B132","v":34794},null,{"$f":"'Summary Total'!D132","v":35843.672488701333},null,{"$f":"'Summary Total'!F132","v":34794},null,{"$f":"'Summary Total'!H132","v":34794},null,{"$f":"'Summary Total'!J132","v":34794},null,{"$f":"'Summary Total'!L132","v":34794}]
[null,"Multi-Family Residential (du)",{"$f":"'Summary Total'!B131","v":174781},null,{"$f":"'Summary Total'!D131","v":221388.17230065886},null,{"$f":"'Summary Total'!F131","v":174781},null,{"$f":"'Summary Total'!H131","v":174781},null,{"$f":"'Summary Total'!J131","v":174781},null,{"$f":"'Summary Total'!L131","v":174781}]
[null,"Mobile Home Residential (du)",{"$f":"'Summary Total'!B136","v":10513},null,{"$f":"'Summary Total'!D136","v":10339.91},null,{"$f":"'Summary Total'!F136","v":10513},null,{"$f":"'Summary Total'!H136","v":10513},null,{"$f":"'Summary Total'!J136","v":10513},null,{"$f":"'Summary Total'!L136","v":10513}]
[null,"Household Characteristics (Demographics)"]
[null,"Household Size (SF)",{"$f":"AVERAGE('Project Info'!C10:C12)","v":3.1166666666666667},null,{"$f":"IFERROR(((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),0)","v":3.1120369136343311},null,{"$f":"IFERROR(IFERROR(((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_2*SUM(SF_2,MH_2)))/SUM(TA_SF_EX,TA_MH_EX,SF_2,MH_2),0),0)","v":3.1166666666666667},null,{"$f":"IFERROR(((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),0)","v":3.1166666666666667},null,{"$f":"IFERROR(((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_4*SUM(SF_4,MH_4)))/SUM(TA_SF_EX,TA_MH_EX,SF_4,MH_4),0)","v":3.1166666666666667},null,{"$f":"IFERROR(((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),0)","v":3.1166666666666667}]
[null,"Household Size (Other)",{"$f":"AVERAGE('Project Info'!C8:C9,'Project Info'!C13)","v":2.6166666666666667},null,{"$f":"IFERROR(((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),0)","v":2.4683382490262136},null,{"$f":"IFERROR(((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_2*SUM(MF_2,TH_2)))/SUM(TA_MF_EX,TA_TH_EX,MF_2,TH_2),0)","v":2.6166666666666667},null,{"$f":"IFERROR(((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),0)","v":2.6166666666666667},null,{"$f":"IFERROR(((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_4*SUM(MF_4,TH_4)))/SUM(TA_MF_EX,TA_TH_EX,MF_4,TH_4),0)","v":2.6166666666666667},null,{"$f":"IFERROR(((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),0)","v":2.6166666666666667}]
[null,"Median Household Income (SF)",{"$f":"AVERAGE('Project Info'!B20:B22)","v":65000},null,{"$f":"IFERROR(((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),0)","v":65443.613975537664},null,{"$f":"IFERROR(((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_2*SUM(SF_2,MH_2)))/SUM(TA_SF_EX,TA_MH_EX,SF_2,MH_2),0)","v":65000},null,{"$f":"IFERROR(((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),0)","v":65000},null,{"$f":"IFERROR(((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_4*SUM(SF_4,MH_4)))/SUM(TA_SF_EX,TA_MH_EX,SF_4,MH_4),0)","v":65000},null,{"$f":"IFERROR(((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),0)","v":65000}]
[null,"Median Household Income (Other)",{"$f":"AVERAGE('Project Info'!B18:B19,'Project Info'!B23)","v":50000},null,{"$f":"IFERROR(((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),0)","v":61611.845635167796},null,{"$f":"IFERROR(((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_2*SUM(MF_2,TH_2)))/SUM(TA_MF_EX,TA_TH_EX,MF_2,TH_2),0)","v":50000},null,{"$f":"IFERROR(((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),0)","v":50000},null,{"$f":"IFERROR(((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_4*SUM(MF_4,TH_4)))/SUM(TA_MF_EX,TA_TH_EX,MF_4,TH_4),0)","v":50000},null,{"$f":"IFERROR(((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),0)","v":50000}]

{"sheet":"FIT Link","index":27,"n_rows":50,"n_cols":6,"rows_kept":50,"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"},{"$f":"IF(ScenarioName5=\"\",\"Scenario 5\",ScenarioName5)","v":"Scenario 5"}]
["Population - Net New - Abandonment",{"$f":"SUM(Pop_1)-SUM(Redevd_POP_1)","v":95100.669018234883},{"$f":"SUM(Pop_2)-SUM(Redevd_POP_2)","v":0},{"$f":"SUM(Pop_3)-SUM(Redevd_POP_3)","v":0},{"$f":"SUM(Pop_4)-SUM(Redevd_POP_4)","v":0},{"$f":"SUM(Pop_5)-SUM(Redevd_POP_5)","v":0}]
["Population - Net New",{"$f":"SUM(Pop_1)-(SUMIF(D_Abandon_Rate,0,Redevd_POP_1))","v":102653.85198493488},{"$f":"SUM(Pop_2)-(SUMIF(D_Abandon_Rate,0,Redevd_POP_2))","v":0},{"$f":"SUM(Pop_3)-(SUMIF(D_Abandon_Rate,0,Redevd_POP_3))","v":0},{"$f":"SUM(Pop_4)-(SUMIF(D_Abandon_Rate,0,Redevd_POP_4))","v":0},{"$f":"SUM(Pop_5)-(SUMIF(D_Abandon_Rate,0,Redevd_POP_5))","v":0}]
["Development Mix"]
["Residential",{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_1)","v":85233868.799805343},{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_2)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_5)","v":0}]
["Retail",{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_PKG),Tot_Acre_1)","v":16232292.941553624},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_PKG),Tot_Acre_2)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_PKG),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_PKG),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_PKG),Tot_Acre_5)","v":0}]
["Office",{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_1)","v":44236147.680007383},{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_2)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_5)","v":0}]
["Industrial",{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_1)","v":8400636.2468415108},{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_2)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_5)","v":0}]
["Public / Civic",{"$f":"SUMPRODUCT((D_SqFt_Acre_PUB),Tot_Acre_1)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_PUB),Tot_Acre_2)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_PUB),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_PUB),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_PUB),Tot_Acre_5)","v":0}]
["Educational",{"$f":"SUMPRODUCT((D_SqFt_Acre_EDU),Tot_Acre_1)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_EDU),Tot_Acre_2)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_EDU),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_EDU),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_EDU),Tot_Acre_5)","v":0}]
["Hotel / Hospitality",{"$f":"SUMPRODUCT((D_SqFt_Acre_HOTEL),Tot_Acre_1)","v":5336793.3358889706},{"$f":"SUMPRODUCT((D_SqFt_Acre_HOTEL),Tot_Acre_2)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_HOTEL),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_HOTEL),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_HOTEL),Tot_Acre_5)","v":0}]
["Total",{"$f":"SUM(B6:B12)","v":159439739.00409684},{"$f":"SUM(C6:C12)","v":0},0,0,0]
["Employment - Net New - Abandonment"]
["Retail",{"$f":"SUM(RET_1,PRKG_1)-SUM(Redevd_RET_1)","v":-1376.6628788878224},{"$f":"SUM(RET_2,PRKG_2)-SUM(Redevd_RET_2)","v":0},{"$f":"SUM(RET_3,PRKG_3)-SUM(Redevd_RET_3)","v":0},{"$f":"SUM(RET_4,PRKG_4)-SUM(Redevd_RET_4)","v":0},{"$f":"SUM(RET_5,PRKG_5)-SUM(Redevd_RET_5)","v":0}]
["Office",{"$f":"SUM(OFF_1)-SUM(Redevd_Off_1)","v":90028.632200160675},{"$f":"SUM(OFF_2)-SUM(Redevd_Off_2)","v":0},{"$f":"SUM(OFF_3)-SUM(Redevd_Off_3)","v":0},{"$f":"SUM(OFF_4)-SUM(Redevd_Off_4)","v":0},{"$f":"SUM(OFF_5)-SUM(Redevd_Off_5)","v":0}]
["Industrial",{"$f":"SUM(IND_1)-SUM(Redevd_Ind_1)","v":680.62537283671918},{"$f":"SUM(IND_2)-SUM(Redevd_Ind_2)","v":0},{"$f":"SUM(IND_3)-SUM(Redevd_Ind_3)","v":0},{"$f":"SUM(IND_4)-SUM(Redevd_Ind_4)","v":0},{"$f":"SUM(IND_5)-SUM(Redevd_Ind_5)","v":0}]
["Public / Civic",{"$f":"SUM(PUB_1)-SUM(Redevd_Pub_1)","v":-1081.2500000000002},{"$f":"SUM(PUB_2)-SUM(Redevd_Pub_2)","v":0},{"$f":"SUM(PUB_3)-SUM(Redevd_Pub_3)","v":0},{"$f":"SUM(PUB_4)-SUM(Redevd_Pub_4)","v":0},{"$f":"SUM(PUB_5)-SUM(Redevd_Pub_5)","v":0}]
["Educational",{"$f":"SUM(EDU_1)-SUM(Redevd_Edu_1)","v":-964.4},{"$f":"SUM(EDU_2)-SUM(Redevd_Edu_2)","v":0},{"$f":"SUM(EDU_3)-SUM(Redevd_Edu_3)","v":0},{"$f":"SUM(EDU_4)-SUM(Redevd_Edu_4)","v":0},{"$f":"SUM(EDU_5)-SUM(Redevd_Edu_5)","v":0}]
["Hotel / Hospitality",{"$f":"SUM(HOTEL_1)-SUM(Redevd_Hotel_1)","v":3647.5563679758416},{"$f":"SUM(HOTEL_2)-SUM(Redevd_Hotel_2)","v":0},{"$f":"SUM(HOTEL_3)-SUM(Redevd_Hotel_3)","v":0},{"$f":"SUM(HOTEL_4)-SUM(Redevd_Hotel_4)","v":0},{"$f":"SUM(HOTEL_5)-SUM(Redevd_Hotel_5)","v":0}]
["Employment - Net New"]
["Retail",{"$f":"SUM(RET_1,PRKG_1)-SUMIF(D_Abandon_Rate,0,Redevd_RET_1)","v":5148.1771211121722},{"$f":"SUM(RET_2,PRKG_2)-SUMIF(D_Abandon_Rate,0,Redevd_RET_2)","v":0},{"$f":"SUM(RET_3,PRKG_3)-SUMIF(D_Abandon_Rate,0,Redevd_RET_3)","v":0},{"$f":"SUM(RET_4,PRKG_4)-SUMIF(D_Abandon_Rate,0,Redevd_RET_4)","v":0},{"$f":"SUM(RET_5,PRKG_5)-SUMIF(D_Abandon_Rate,0,Redevd_RET_5)","v":0}]
["Office",{"$f":"SUM(OFF_1)-SUMIF(D_Abandon_Rate,0,Redevd_Off_1)","v":96372.392200160655},{"$f":"SUM(OFF_2)-SUMIF(D_Abandon_Rate,0,Redevd_Off_2)","v":0},{"$f":"SUM(OFF_3)-SUMIF(D_Abandon_Rate,0,Redevd_Off_3)","v":0},{"$f":"SUM(OFF_4)-SUMIF(D_Abandon_Rate,0,Redevd_Off_4)","v":0},{"$f":"SUM(OFF_5)-SUMIF(D_Abandon_Rate,0,Redevd_Off_5)","v":0}]
["Industrial",{"$f":"SUM(IND_1)-SUMIF(D_Abandon_Rate,0,Redevd_Ind_1)","v":1528.2253728367186},{"$f":"SUM(IND_2)-SUMIF(D_Abandon_Rate,0,Redevd_Ind_2)","v":0},{"$f":"SUM(IND_3)-SUMIF(D_Abandon_Rate,0,Redevd_Ind_3)","v":0},{"$f":"SUM(IND_4)-SUMIF(D_Abandon_Rate,0,Redevd_Ind_4)","v":0},{"$f":"SUM(IND_5)-SUMIF(D_Abandon_Rate,0,Redevd_Ind_5)","v":0}]
["Public / Civic",{"$f":"SUM(PUB_1)-SUMIF(D_Abandon_Rate,0,Redevd_Pub_1)","v":-1030.6100000000001},{"$f":"SUM(PUB_2)-SUMIF(D_Abandon_Rate,0,Redevd_Pub_2)","v":0},{"$f":"SUM(PUB_3)-SUMIF(D_Abandon_Rate,0,Redevd_Pub_3)","v":0},{"$f":"SUM(PUB_4)-SUMIF(D_Abandon_Rate,0,Redevd_Pub_4)","v":0},{"$f":"SUM(PUB_5)-SUMIF(D_Abandon_Rate,0,Redevd_Pub_5)","v":0}]
["Educational",{"$f":"SUM(EDU_1)-SUMIF(D_Abandon_Rate,0,Redevd_Edu_1)","v":-636.87999999999988},{"$f":"SUM(EDU_2)-SUMIF(D_Abandon_Rate,0,Redevd_Edu_2)","v":0},{"$f":"SUM(EDU_3)-SUMIF(D_Abandon_Rate,0,Redevd_Edu_3)","v":0},{"$f":"SUM(EDU_4)-SUMIF(D_Abandon_Rate,0,Redevd_Edu_4)","v":0},{"$f":"SUM(EDU_5)-SUMIF(D_Abandon_Rate,0,Redevd_Edu_5)","v":0}]
["Hotel / Hospitality",{"$f":"SUM(HOTEL_1)-SUMIF(D_Abandon_Rate,0,Redevd_Hotel_1)","v":3828.156367975841},{"$f":"SUM(HOTEL_2)-SUMIF(D_Abandon_Rate,0,Redevd_Hotel_2)","v":0},{"$f":"SUM(HOTEL_3)-SUMIF(D_Abandon_Rate,0,Redevd_Hotel_3)","v":0},{"$f":"SUM(HOTEL_4)-SUMIF(D_Abandon_Rate,0,Redevd_Hotel_4)","v":0},{"$f":"SUM(HOTEL_5)-SUMIF(D_Abandon_Rate,0,Redevd_Hotel_5)","v":0}]
["Project Value - Net Change"]
["Residential",{"$f":"SUMPRODUCT((building_sqft_res_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_RES_VAL_1)>0,SUM(Redevd_RES_VAL_1),(SUM(Redevd_SF_1)*Info_SF_Val)+(SUM(Redevd_TH_1)*Info_TH_Val)+(SUM(Redevd_MF_1)*Info_MF_Val)+(SUM(Redevd_MH_1)*Info_MH_Val))","v":12928824590.171688},{"$f":"SUMPRODUCT((building_sqft_res_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_RES_VAL_2)>0,SUM(Redevd_RES_VAL_2),(SUM(Redevd_SF_2)*Info_SF_Val)+(SUM(Redevd_TH_2)*Info_TH_Val)+(SUM(Redevd_MF_2)*Info_MF_Val)+(SUM(Redevd_MH_2)*Info_MH_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_res_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_RES_VAL_3)>0,SUM(Redevd_RES_VAL_3),(SUM(Redevd_SF_3)*Info_SF_Val)+(SUM(Redevd_TH_3)*Info_TH_Val)+(SUM(Redevd_MF_3)*Info_MF_Val)+(SUM(Redevd_MH_3)*Info_MH_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_res_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_RES_VAL_4)>0,SUM(Redevd_RES_VAL_4),(SUM(Redevd_SF_4)*Info_SF_Val)+(SUM(Redevd_TH_4)*Info_TH_Val)+(SUM(Redevd_MF_4)*Info_MF_Val)+(SUM(Redevd_MH_4)*Info_MH_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_res_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_RES_VAL_5)>0,SUM(Redevd_RES_VAL_5),(SUM(Redevd_SF_5)*Info_SF_Val)+(SUM(Redevd_TH_5)*Info_TH_Val)+(SUM(Redevd_MF_5)*Info_MF_Val)+(SUM(Redevd_MH_5)*Info_MH_Val))","v":0}]
["Commercial",{"$f":"SUMPRODUCT((building_sqft_emp_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_1)>0,SUM(Redevd_COM_VAL_1),(SUM(Redevd_RET_1)*Info_RET_Val)+(SUM(Redevd_Off_1)*Info_OFF_Val)+(SUM(Redevd_Ind_1)*Info_IND_Val)+(SUM(Redevd_Pub_1)*Info_PUB_Val)+(SUM(Redevd_Edu_1)*Info_EDU_Val)+(SUM(Redevd_Hotel_1)*Info_HOTEL_Val))","v":13746122670.135351},{"$f":"SUMPRODUCT((building_sqft_emp_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_2)>0,SUM(Redevd_COM_VAL_2),(SUM(Redevd_RET_2)*Info_RET_Val)+(SUM(Redevd_Off_2)*Info_OFF_Val)+(SUM(Redevd_Ind_2)*Info_IND_Val)+(SUM(Redevd_Pub_2)*Info_PUB_Val)+(SUM(Redevd_Edu_2)*Info_EDU_Val)+(SUM(Redevd_Hotel_2)*Info_HOTEL_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_emp_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_3)>0,SUM(Redevd_COM_VAL_3),(SUM(Redevd_RET_3)*Info_RET_Val)+(SUM(Redevd_Off_3)*Info_OFF_Val)+(SUM(Redevd_Ind_3)*Info_IND_Val)+(SUM(Redevd_Pub_3)*Info_PUB_Val)+(SUM(Redevd_Edu_3)*Info_EDU_Val)+(SUM(Redevd_Hotel_3)*Info_HOTEL_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_emp_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_4)>0,SUM(Redevd_COM_VAL_4),(SUM(Redevd_RET_4)*Info_RET_Val)+(SUM(Redevd_Off_4)*Info_OFF_Val)+(SUM(Redevd_Ind_4)*Info_IND_Val)+(SUM(Redevd_Pub_4)*Info_PUB_Val)+(SUM(Redevd_Edu_4)*Info_EDU_Val)+(SUM(Redevd_Hotel_4)*Info_HOTEL_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_emp_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_5)>0,SUM(Redevd_COM_VAL_5),(SUM(Redevd_RET_5)*Info_RET_Val)+(SUM(Redevd_Off_5)*Info_OFF_Val)+(SUM(Redevd_Ind_5)*Info_IND_Val)+(SUM(Redevd_Pub_5)*Info_PUB_Val)+(SUM(Redevd_Edu_5)*Info_EDU_Val)+(SUM(Redevd_Hotel_5)*Info_HOTEL_Val))","v":0}]
["Retail",{"$f":"SUMPRODUCT((building_sqft_ret_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_1)>0,(SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_ret_1)/SUM(building_sqft_emp_1))),(SUM(Redevd_RET_1)*Info_RET_Val))","v":2906032272.0456948},{"$f":"SUMPRODUCT((building_sqft_ret_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_2)>0,(SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_ret_2)/SUM(building_sqft_emp_2))),(SUM(Redevd_RET_2)*Info_RET_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_ret_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_3)>0,(SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_ret_3)/SUM(building_sqft_emp_3))),(SUM(Redevd_RET_3)*Info_RET_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_ret_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_4)>0,(SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_ret_4)/SUM(building_sqft_emp_4))),(SUM(Redevd_RET_4)*Info_RET_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_ret_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_5)>0,(SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_ret_5)/SUM(building_sqft_emp_5))),(SUM(Redevd_RET_5)*Info_RET_Val))","v":0}]
["Office",{"$f":"SUMPRODUCT((building_sqft_off_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_1)>0,(SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_off_1)/SUM(building_sqft_emp_1))),(SUM(Redevd_Off_1)*Info_OFF_Val))","v":8952172965.7553139},{"$f":"SUMPRODUCT((building_sqft_off_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_2)>0,(SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_off_2)/SUM(building_sqft_emp_2))),(SUM(Redevd_Off_2)*Info_OFF_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_off_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_3)>0,(SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_off_3)/SUM(building_sqft_emp_3))),(SUM(Redevd_Off_3)*Info_OFF_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_off_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_4)>0,(SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_off_4)/SUM(building_sqft_emp_4))),(SUM(Redevd_Off_4)*Info_OFF_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_off_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_5)>0,(SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_off_5)/SUM(building_sqft_emp_5))),(SUM(Redevd_Off_5)*Info_OFF_Val))","v":0}]
["Industrial",{"$f":"SUMPRODUCT((building_sqft_ind_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_1)>0,(SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_ind_1)/SUM(building_sqft_emp_1))),(SUM(Redevd_Ind_1)*Info_IND_Val))","v":851242468.78687835},{"$f":"SUMPRODUCT((building_sqft_ind_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_2)>0,(SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_ind_2)/SUM(building_sqft_emp_2))),(SUM(Redevd_Ind_2)*Info_IND_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_ind_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_3)>0,(SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_ind_3)/SUM(building_sqft_emp_3))),(SUM(Redevd_Ind_3)*Info_IND_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_ind_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_4)>0,(SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_ind_4)/SUM(building_sqft_emp_4))),(SUM(Redevd_Ind_4)*Info_IND_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_ind_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_5)>0,(SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_ind_5)/SUM(building_sqft_emp_5))),(SUM(Redevd_Ind_5)*Info_IND_Val))","v":0}]
["Public / Civic",{"$f":"SUMPRODUCT((building_sqft_pub_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_1)>0,(SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_pub_1)/SUM(building_sqft_emp_1))),(SUM(Redevd_Pub_1)*Info_PUB_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_pub_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_2)>0,(SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_pub_2)/SUM(building_sqft_emp_2))),(SUM(Redevd_Pub_2)*Info_PUB_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_pub_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_3)>0,(SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_pub_3)/SUM(building_sqft_emp_3))),(SUM(Redevd_Pub_3)*Info_PUB_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_pub_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_4)>0,(SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_pub_4)/SUM(building_sqft_emp_4))),(SUM(Redevd_Pub_4)*Info_PUB_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_pub_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_5)>0,(SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_pub_5)/SUM(building_sqft_emp_5))),(SUM(Redevd_Pub_5)*Info_PUB_Val))","v":0}]
["Educational",{"$f":"SUMPRODUCT((building_sqft_edu_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_1)>0,(SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_edu_1)/SUM(building_sqft_emp_1))),(SUM(Redevd_Edu_1)*Info_EDU_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_edu_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_2)>0,(SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_edu_2)/SUM(building_sqft_emp_2))),(SUM(Redevd_Edu_2)*Info_EDU_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_edu_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_3)>0,(SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_edu_3)/SUM(building_sqft_emp_3))),(SUM(Redevd_Edu_3)*Info_EDU_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_edu_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_4)>0,(SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_edu_4)/SUM(building_sqft_emp_4))),(SUM(Redevd_Edu_4)*Info_EDU_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_edu_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_5)>0,(SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_edu_5)/SUM(building_sqft_emp_5))),(SUM(Redevd_Edu_5)*Info_EDU_Val))","v":0}]
["Hotel / Hospitality",{"$f":"SUMPRODUCT((building_sqft_hotel_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_1)>0,(SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_hotel_1)/SUM(building_sqft_emp_1))),(SUM(Redevd_Hotel_1)*Info_HOTEL_Val))","v":1037608046.4979554},{"$f":"SUMPRODUCT((building_sqft_hotel_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_2)>0,(SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_hotel_2)/SUM(building_sqft_emp_2))),(SUM(Redevd_Hotel_2)*Info_HOTEL_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_hotel_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_3)>0,(SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_hotel_3)/SUM(building_sqft_emp_3))),(SUM(Redevd_Hotel_3)*Info_HOTEL_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_hotel_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_4)>0,(SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_hotel_4)/SUM(building_sqft_emp_4))),(SUM(Redevd_Hotel_4)*Info_HOTEL_Val))","v":0},{"$f":"SUMPRODUCT((building_sqft_hotel_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-IF(SUM(Redevd_COM_VAL_5)>0,(SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_hotel_5)/SUM(building_sqft_emp_5))),(SUM(Redevd_Hotel_5)*Info_HOTEL_Val))","v":0}]
["Total",{"$f":"SUM(B29:B30)","v":26674947260.307037},{"$f":"SUM(C29:C30)","v":0},0,0,0]
["Housing Units"]
["Net New - Abandonment",{"$f":"SUM(HU_1)-SUM(Redevd_HU_1)","v":48799.177034156572},{"$f":"SUM(HU_2)-SUM(Redevd_HU_2)","v":0},{"$f":"SUM(HU_3)-SUM(Redevd_HU_3)","v":0},{"$f":"SUM(HU_4)-SUM(Redevd_HU_4)","v":0},{"$f":"SUM(HU_5)-SUM(Redevd_HU_5)","v":0}]
["Net New",{"$f":"SUM(HU_1)-(SUMIF(D_Abandon_Rate,0,Redevd_HU_1))","v":53171.337034156568},{"$f":"SUM(HU_2)-(SUMIF(D_Abandon_Rate,0,Redevd_HU_2))","v":0},{"$f":"SUM(HU_3)-(SUMIF(D_Abandon_Rate,0,Redevd_HU_3))","v":0},{"$f":"SUM(HU_4)-(SUMIF(D_Abandon_Rate,0,Redevd_HU_4))","v":0},{"$f":"SUM(HU_5)-(SUMIF(D_Abandon_Rate,0,Redevd_HU_5))","v":0}]
["Infrastructure Costs"]
["Period/Years",30,{"$f":"$B42","v":30},{"$f":"$B42","v":30},{"$f":"$B42","v":30},{"$f":"$B42","v":30}]
["Rural Population",null,0,0,0,0]
["Existing Outlay per Capita - Roads",null,{"$f":"$B44","v":0},0,0,0]
["Existing Outlay per Capita - Sewerage",null,0,0,0,0]
["Existing Outlay per Capita - Utilities",null,0,0,0,0]
["Roads Total",{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_1)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi)+(B42*B43*B44)","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_2)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi)+(C42*C43*C44)","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_3)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi)+(D42*D43*D44)","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_4)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi)+(E42*E43*E44)","v":0},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_5)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi)+(F42*F43*F44)","v":0}]
["Roads Public",{"$f":"(SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_1)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi))+(B42*B43*B44)","v":0},{"$f":"(SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_2)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi))+(C42*C43*C44)","v":0},{"$f":"(SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_3)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi))+(D42*D43*D44)","v":0},{"$f":"(SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_4)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi))+(E42*E43*E44)","v":0},{"$f":"(SUMPRODUCT(PctPubRoads,D_Tot_Street_Mi_Acre,VAC_ACRE_5)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi))+(F42*F43*F44)","v":0}]
["Sewerage",{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_1)*New_Sewer_Cost_per_Lineal_Ft*5280)+(B42*B43*B45)","v":0},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_2)*New_Sewer_Cost_per_Lineal_Ft*5280)+(C42*C43*C45)","v":0},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_3)*New_Sewer_Cost_per_Lineal_Ft*5280)+(D42*D43*D45)","v":0},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_4)*New_Sewer_Cost_per_Lineal_Ft*5280)+(E42*E43*E45)","v":0},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_5)*New_Sewer_Cost_per_Lineal_Ft*5280)+(F42*F43*F45)","v":0}]
["Utilities",{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_1)*((New_Water_Cost_per_Lineal_Ft*5280)+New_Utility_Cost_per_Mi)+(B42*B43*B46)","v":0},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_2)*((New_Water_Cost_per_Lineal_Ft*5280)+New_Utility_Cost_per_Mi)+(C42*C43*C46)","v":0},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_3)*((New_Water_Cost_per_Lineal_Ft*5280)+New_Utility_Cost_per_Mi)+(D42*D43*D46)","v":0},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_4)*((New_Water_Cost_per_Lineal_Ft*5280)+New_Utility_Cost_per_Mi)+(E42*E43*E46)","v":0},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_5)*((New_Water_Cost_per_Lineal_Ft*5280)+New_Utility_Cost_per_Mi)+(F42*F43*F46)","v":0}]

{"sheet":"Workshop Chipsets","index":28,"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},{"$f":"'Dev Type Building Mix'!A6","v":"Central Business District"},0,{"$f":"D3*F3","v":0},{"$f":"IF($G$27=0,0,G3/SUM($G$3:$G$26))","v":0},{"$f":"'Dev Type Attributes'!AX6","v":0},{"$f":"'Dev Type Attributes'!AV6","v":0},{"$f":"'Dev Type Attributes'!AU6","v":1},{"$f":"'Dev Type Attributes'!BA6","v":0},{"$f":"'Dev Type Attributes'!CJ6","v":8.2246978363155379E-2},{"$f":"'Dev Type Attributes'!CK6","v":0.74379438840257606},{"$f":"'Dev Type Attributes'!CL6","v":0},{"$f":"'Dev Type Attributes'!AC6","v":80.202820847764784},{"$f":"'Dev Type Attributes'!AD6","v":149.75494223079946},{"$f":"G3","v":0},{"$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},{"$f":"'Dev Type Building Mix'!A7","v":"Commercial Highway"},0,{"$f":"D4*F4","v":0},{"$f":"IF($G$27=0,0,G4/SUM($G$3:$G$26))","v":0},{"$f":"'Dev Type Attributes'!AX7","v":0},{"$f":"'Dev Type Attributes'!AV7","v":0},{"$f":"'Dev Type Attributes'!AU7","v":0},{"$f":"'Dev Type Attributes'!BA7","v":0},{"$f":"'Dev Type Attributes'!CJ7","v":0.1119762893384791},{"$f":"'Dev Type Attributes'!CK7","v":0.78564580983153576},{"$f":"'Dev Type Attributes'!CL7","v":0},{"$f":"'Dev Type Attributes'!$AC$7","v":0},{"$f":"'Dev Type Attributes'!AD7","v":39.302576818016604},{"$f":"G4","v":0},{"$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":"Commercial Highway with VMU"},0,0,0,{"$f":"'Dev Type Attributes'!AX8","v":0},{"$f":"'Dev Type Attributes'!AV8","v":0},{"$f":"'Dev Type Attributes'!AU8","v":1},{"$f":"'Dev Type Attributes'!BA8","v":0},{"$f":"'Dev Type Attributes'!CJ8","v":0.31222025006292792},{"$f":"'Dev Type Attributes'!CK8","v":0},{"$f":"'Dev Type Attributes'!CL8","v":0},{"$f":"'Dev Type Attributes'!$AC$8","v":24.980644264499606},{"$f":"'Dev Type Attributes'!AD8","v":10.78711298982612},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":"Commercial Recreation"},0,0,0,{"$f":"'Dev Type Attributes'!AX9","v":0},{"$f":"'Dev Type Attributes'!AV9","v":0},{"$f":"'Dev Type Attributes'!AU9","v":0},{"$f":"'Dev Type Attributes'!BA9","v":0},{"$f":"'Dev Type Attributes'!CJ9","v":1},{"$f":"'Dev Type Attributes'!CK9","v":0},{"$f":"'Dev Type Attributes'!CL9","v":0},{"$f":"'Dev Type Attributes'!$AC$9","v":0},{"$f":"'Dev Type Attributes'!AD9","v":10.628307411743885},{"$f":"G6","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A10","v":"Commercial Services"},0,0,0,{"$f":"'Dev Type Attributes'!AX10","v":0},{"$f":"'Dev Type Attributes'!AV10","v":0},{"$f":"'Dev Type Attributes'!AU10","v":0},{"$f":"'Dev Type Attributes'!BA10","v":0},{"$f":"'Dev Type Attributes'!CJ10","v":1},{"$f":"'Dev Type Attributes'!CK10","v":0},{"$f":"'Dev Type Attributes'!CL10","v":0},{"$f":"'Dev Type Attributes'!$AC$10","v":0},{"$f":"'Dev Type Attributes'!AD10","v":8.1178172040803744},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A11","v":"Commercial, Office Vertical Mixed Use"},0,{"$f":"D8*F8","v":0},0,{"$f":"'Dev Type Attributes'!AX11","v":0},{"$f":"'Dev Type Attributes'!AV11","v":0},{"$f":"'Dev Type Attributes'!AU11","v":1},{"$f":"'Dev Type Attributes'!BA11","v":0},{"$f":"'Dev Type Attributes'!CJ11","v":1.9545434757435792E-2},{"$f":"'Dev Type Attributes'!CK11","v":0.98045456524256414},{"$f":"'Dev Type Attributes'!CL11","v":0},{"$f":"'Dev Type Attributes'!$AC$11","v":18.5862009162859},{"$f":"'Dev Type Attributes'!AD11","v":47.083303954336522},{"$f":"G8","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A12","v":"Commercial, Office with Mixed Use"},0,0,0,{"$f":"'Dev Type Attributes'!AX12","v":0},{"$f":"'Dev Type Attributes'!AV12","v":0},{"$f":"'Dev Type Attributes'!AU12","v":1},{"$f":"'Dev Type Attributes'!BA12","v":0},{"$f":"'Dev Type Attributes'!CJ12","v":6.6502350732757759E-2},{"$f":"'Dev Type Attributes'!CK12","v":0.93349764926724221},{"$f":"'Dev Type Attributes'!CL12","v":0},{"$f":"'Dev Type Attributes'!$AC$12","v":17.559187529740782},{"$f":"'Dev Type Attributes'!AD12","v":20.757092842524866},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A13","v":"Development Reserve"},0,0,0,{"$f":"'Dev Type Attributes'!AX13","v":0},{"$f":"'Dev Type Attributes'!AV13","v":0},{"$f":"'Dev Type Attributes'!AU13","v":0},{"$f":"'Dev Type Attributes'!BA13","v":0},{"$f":"'Dev Type Attributes'!CJ13","v":1},{"$f":"'Dev Type Attributes'!CK13","v":0},{"$f":"'Dev Type Attributes'!CL13","v":0},{"$f":"'Dev Type Attributes'!$AC$13","v":6.3148843454907747E-2},{"$f":"'Dev Type Attributes'!AD13","v":0.68920811467063525},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":"Neighborhood and Community Commercial"},0,0,0,{"$f":"'Dev Type Attributes'!AX30","v":0},{"$f":"'Dev Type Attributes'!AV30","v":0},{"$f":"'Dev Type Attributes'!AU30","v":0},{"$f":"'Dev Type Attributes'!BA30","v":0},{"$f":"'Dev Type Attributes'!CJ30","v":1},{"$f":"'Dev Type Attributes'!CK30","v":0},{"$f":"'Dev Type Attributes'!CL30","v":0},{"$f":"'Dev Type Attributes'!$AC$30","v":0},{"$f":"'Dev Type Attributes'!AD30","v":11.25477292580087},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A31","v":"Neighborhood Office"},0,0,0,{"$f":"'Dev Type Attributes'!AX31","v":0},{"$f":"'Dev Type Attributes'!AV31","v":0},{"$f":"'Dev Type Attributes'!AU31","v":0},{"$f":"'Dev Type Attributes'!BA31","v":0},{"$f":"'Dev Type Attributes'!CJ31","v":0},{"$f":"'Dev Type Attributes'!CK31","v":1},{"$f":"'Dev Type Attributes'!CL31","v":0},{"$f":"'Dev Type Attributes'!$AC$31","v":0},{"$f":"'Dev Type Attributes'!AD31","v":21.195759651585515},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A32","v":"Neighborhood Office with MU"},0,0,0,{"$f":"'Dev Type Attributes'!AX32","v":0},{"$f":"'Dev Type Attributes'!AV32","v":0.56771254233020674},{"$f":"'Dev Type Attributes'!AU32","v":0.28437094741478636},{"$f":"'Dev Type Attributes'!BA32","v":0},{"$f":"'Dev Type Attributes'!CJ32","v":8.3591521542172587E-2},{"$f":"'Dev Type Attributes'!CK32","v":0.91640847845782747},{"$f":"'Dev Type Attributes'!CL32","v":0},{"$f":"'Dev Type Attributes'!$AC$32","v":10.67726902977987},{"$f":"'Dev Type Attributes'!AD32","v":7.385374907975808},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A33","v":"Neighborhood Office with VMU"},0,0,0,{"$f":"'Dev Type Attributes'!AX33","v":0},{"$f":"'Dev Type Attributes'!AV33","v":0.92139206911067817},{"$f":"'Dev Type Attributes'!AU33","v":7.8607930889321873E-2},{"$f":"'Dev Type Attributes'!BA33","v":0},{"$f":"'Dev Type Attributes'!CJ33","v":7.7095955089179463E-2},{"$f":"'Dev Type Attributes'!CK33","v":0.92290404491082056},{"$f":"'Dev Type Attributes'!CL33","v":0},{"$f":"'Dev Type Attributes'!$AC$33","v":13.820434840699454},{"$f":"'Dev Type Attributes'!AD33","v":20.019037477483927},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A34","v":"North Burnet/Gateway District"},0,0,0,{"$f":"'Dev Type Attributes'!AX34","v":2.9411951209754362E-2},{"$f":"'Dev Type Attributes'!AV34","v":1.8039280637193896E-2},{"$f":"'Dev Type Attributes'!AU34","v":0.93749741815368814},{"$f":"'Dev Type Attributes'!BA34","v":0},{"$f":"'Dev Type Attributes'!CJ34","v":3.4859403438644632E-2},{"$f":"'Dev Type Attributes'!CK34","v":0.96514059656135531},{"$f":"'Dev Type Attributes'!CL34","v":0},{"$f":"'Dev Type Attributes'!$AC$34","v":37.404878502033547},{"$f":"'Dev Type Attributes'!AD34","v":36.792090290782632},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A35","v":"Rural Residence District"},0,0,0,{"$f":"'Dev Type Attributes'!AX35","v":0},{"$f":"'Dev Type Attributes'!AV35","v":0},{"$f":"'Dev Type Attributes'!AU35","v":0},{"$f":"'Dev Type Attributes'!BA35","v":0},{"$f":"'Dev Type Attributes'!CJ35","v":0},{"$f":"'Dev Type Attributes'!CK35","v":0},{"$f":"'Dev Type Attributes'!CL35","v":0},{"$f":"'Dev Type Attributes'!$AC$35","v":0.79937147039251322},{"$f":"'Dev Type Attributes'!AD35","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A46","v":"Whisper Valley PUD"},0,0,0,{"$f":"'Dev Type Attributes'!AX46","v":0},{"$f":"'Dev Type Attributes'!AV46","v":8.8578948158248724E-2},{"$f":"'Dev Type Attributes'!AU46","v":0.13874539982052417},{"$f":"'Dev Type Attributes'!BA46","v":0},{"$f":"'Dev Type Attributes'!CJ46","v":0.31409482034023073},{"$f":"'Dev Type Attributes'!CK46","v":0.68590517965976916},{"$f":"'Dev Type Attributes'!CL46","v":0},{"$f":"'Dev Type Attributes'!$AC$46","v":2.9695469415451399},{"$f":"'Dev Type Attributes'!AD46","v":0.66587531112490683},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A47","v":"Wildhorse Ranch PUD"},0,0,0,{"$f":"'Dev Type Attributes'!AX47","v":0.72032393801327155},{"$f":"'Dev Type Attributes'!AV47","v":0},{"$f":"'Dev Type Attributes'!AU47","v":0},{"$f":"'Dev Type Attributes'!BA47","v":0},{"$f":"'Dev Type Attributes'!CJ47","v":0.102100413951405},{"$f":"'Dev Type Attributes'!CK47","v":0.86741672850850327},{"$f":"'Dev Type Attributes'!CL47","v":0},{"$f":"'Dev Type Attributes'!$AC$47","v":3.4724201871698042},{"$f":"'Dev Type Attributes'!AD47","v":10.657760073038641},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A48","v":"Waters Edge PUD"},0,0,0,{"$f":"'Dev Type Attributes'!AX48","v":0.13702049682741116},{"$f":"'Dev Type Attributes'!AV48","v":0.75996657433393489},{"$f":"'Dev Type Attributes'!AU48","v":0.1030129288386539},{"$f":"'Dev Type Attributes'!BA48","v":0},{"$f":"'Dev Type Attributes'!CJ48","v":0},{"$f":"'Dev Type Attributes'!CK48","v":0},{"$f":"'Dev Type Attributes'!CL48","v":0},{"$f":"'Dev Type Attributes'!$AC$48","v":5.7416626393589523},{"$f":"'Dev Type Attributes'!AD48","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A49","v":"Robinson Ranch PUD"},0,0,0,{"$f":"'Dev Type Attributes'!AX49","v":0.23978464703047656},{"$f":"'Dev Type Attributes'!AV49","v":0},{"$f":"'Dev Type Attributes'!AU49","v":0.50415829573821569},{"$f":"'Dev Type Attributes'!BA49","v":0},{"$f":"'Dev Type Attributes'!CJ49","v":8.0230686464633175E-2},{"$f":"'Dev Type Attributes'!CK49","v":0.78873609075261697},{"$f":"'Dev Type Attributes'!CL49","v":0},{"$f":"'Dev Type Attributes'!$AC$49","v":6.2404314152069231},{"$f":"'Dev Type Attributes'!AD49","v":23.973795944547259},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A50","v":"Goodnight Ranch PUD"},0,0,0,{"$f":"'Dev Type Attributes'!AX50","v":0.5230032740233852},{"$f":"'Dev Type Attributes'!AV50","v":0},{"$f":"'Dev Type Attributes'!AU50","v":0.19521134507032334},{"$f":"'Dev Type Attributes'!BA50","v":0},{"$f":"'Dev Type Attributes'!CJ50","v":0},{"$f":"'Dev Type Attributes'!CK50","v":0},{"$f":"'Dev Type Attributes'!CL50","v":0},{"$f":"'Dev Type Attributes'!$AC$50","v":8.4423572316879731},{"$f":"'Dev Type Attributes'!AD50","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A51","v":"UNO"},0,0,0,{"$f":"'Dev Type Attributes'!AX51","v":0},{"$f":"'Dev Type Attributes'!AV51","v":0},{"$f":"'Dev Type Attributes'!AU51","v":1},{"$f":"'Dev Type Attributes'!BA51","v":0},{"$f":"'Dev Type Attributes'!CJ51","v":0.26717932895786445},{"$f":"'Dev Type Attributes'!CK51","v":0.73282067104213555},{"$f":"'Dev Type Attributes'!CL51","v":0},{"$f":"'Dev Type Attributes'!AC51","v":91.830759139541883},{"$f":"'Dev Type Attributes'!AD51","v":10.39678463770324},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A52","v":"Estancia PUD"},0,0,0,{"$f":"'Dev Type Attributes'!AX52","v":0.72032393801327155},{"$f":"'Dev Type Attributes'!AV52","v":0},{"$f":"'Dev Type Attributes'!AU52","v":0},{"$f":"'Dev Type Attributes'!BA52","v":0},{"$f":"'Dev Type Attributes'!CJ52","v":0.102100413951405},{"$f":"'Dev Type Attributes'!CK52","v":0.86741672850850327},{"$f":"'Dev Type Attributes'!CL52","v":0},{"$f":"'Dev Type Attributes'!AC52","v":3.4724201871698042},{"$f":"'Dev Type Attributes'!AD52","v":10.657760073038641},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'!AX53","v":0},{"$f":"'Dev Type Attributes'!AV53","v":0},{"$f":"'Dev Type Attributes'!AU53","v":0},{"$f":"'Dev Type Attributes'!BA53","v":0},{"$f":"'Dev Type Attributes'!CJ53","v":0},{"$f":"'Dev Type Attributes'!CK53","v":0},{"$f":"'Dev Type Attributes'!CL53","v":0},{"$f":"'Dev Type Attributes'!AC53","v":0},{"$f":"'Dev Type Attributes'!AD53","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'!AX54","v":0},{"$f":"'Dev Type Attributes'!AV54","v":0},{"$f":"'Dev Type Attributes'!AU54","v":0},{"$f":"'Dev Type Attributes'!BA54","v":0},{"$f":"'Dev Type Attributes'!CJ54","v":0},{"$f":"'Dev Type Attributes'!CK54","v":0},{"$f":"'Dev Type Attributes'!CL54","v":0},{"$f":"'Dev Type Attributes'!AC54","v":0},{"$f":"'Dev Type Attributes'!AD54","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'!AX55","v":0},{"$f":"'Dev Type Attributes'!AV55","v":0},{"$f":"'Dev Type Attributes'!AU55","v":0},{"$f":"'Dev Type Attributes'!BA55","v":0},{"$f":"'Dev Type Attributes'!CJ55","v":0},{"$f":"'Dev Type Attributes'!CK55","v":0},{"$f":"'Dev Type Attributes'!CL55","v":0},{"$f":"'Dev Type Attributes'!AC55","v":0},{"$f":"'Dev Type Attributes'!AD55","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},{"$f":"E3","v":"Central Business District"},0,{"$f":"D34*F34","v":0},{"$f":"IF($G$58=0,0,G34/SUM($G$34:$G$57))","v":0},{"$f":"I3","v":0},{"$f":"J3","v":0},1,0,8.2246978363155379E-2,0.74379438840257606,0,{"$f":"'Dev Type Attributes'!AC6","v":80.202820847764784},{"$f":"'Dev Type Attributes'!AD6","v":149.75494223079946},{"$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":"Commercial Highway"},0,0,{"$f":"IF($G$58=0,0,G35/SUM($G$34:$G$57))","v":0},{"$f":"I4","v":0},0,0,0,0.1119762893384791,0.78564580983153576,0,{"$f":"'Dev Type Attributes'!AC7","v":0},{"$f":"'Dev Type Attributes'!AD7","v":39.302576818016604},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,{"$f":"A36-(A36*(B36+C36))","v":160},"Commercial Highway with VMU",0,0,0,0,0,1,0,0.31222025006292792,0,0,{"$f":"'Dev Type Attributes'!AC8","v":24.980644264499606},{"$f":"'Dev Type Attributes'!AD8","v":10.78711298982612},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A37-(A37*(B37+C37))","v":160},"Commercial Recreation",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC9","v":0},{"$f":"'Dev Type Attributes'!AD9","v":10.628307411743885},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A38-(A38*(B38+C38))","v":160},"Commercial Services",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC10","v":0},{"$f":"'Dev Type Attributes'!AD10","v":8.1178172040803744},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Commercial, Office Vertical Mixed Use",0,0,0,0,0,1,0,1.9545434757435792E-2,0.98045456524256414,0,{"$f":"'Dev Type Attributes'!AC11","v":18.5862009162859},{"$f":"'Dev Type Attributes'!AD11","v":47.083303954336522},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Commercial, Office with Mixed Use",0,{"$f":"D40*F40","v":0},0,0,0,1,0,6.6502350732757759E-2,0.93349764926724221,0,{"$f":"'Dev Type Attributes'!AC12","v":17.559187529740782},{"$f":"'Dev Type Attributes'!AD12","v":20.757092842524866},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Development Reserve",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC13","v":6.3148843454907747E-2},{"$f":"'Dev Type Attributes'!AD13","v":0.68920811467063525},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood and Community Commercial",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC30","v":0},{"$f":"'Dev Type Attributes'!AD30","v":11.25477292580087},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood Office",0,0,0,0,0,0,0,0,1,0,{"$f":"'Dev Type Attributes'!AC31","v":0},{"$f":"'Dev Type Attributes'!AD31","v":21.195759651585515},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood Office with MU",0,0,0,0,0.56771254233020674,0.28437094741478636,0,8.3591521542172587E-2,0.91640847845782747,0,{"$f":"'Dev Type Attributes'!AC32","v":10.67726902977987},{"$f":"'Dev Type Attributes'!AD32","v":7.385374907975808},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood Office with VMU",0,0,0,0,0.92139206911067817,7.8607930889321873E-2,0,7.7095955089179463E-2,0.92290404491082056,0,{"$f":"'Dev Type Attributes'!AC33","v":13.820434840699454},{"$f":"'Dev Type Attributes'!AD33","v":20.019037477483927},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"North Burnet/Gateway District",0,0,0,2.9411951209754362E-2,1.8039280637193896E-2,0.93749741815368814,0,3.4859403438644632E-2,0.96514059656135531,0,{"$f":"'Dev Type Attributes'!AC34","v":37.404878502033547},{"$f":"'Dev Type Attributes'!AD34","v":36.792090290782632},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Rural Residence District",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC35","v":0.79937147039251322},{"$f":"'Dev Type Attributes'!AD35","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Whisper Valley PUD",0,0,0,0,8.8578948158248724E-2,0.13874539982052417,0,0.31409482034023073,0.68590517965976916,0,{"$f":"'Dev Type Attributes'!AC46","v":2.9695469415451399},{"$f":"'Dev Type Attributes'!AD46","v":0.66587531112490683},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Wildhorse Ranch PUD",0,0,0,0.72032393801327155,0,0,0,0.102100413951405,0.86741672850850327,0,{"$f":"'Dev Type Attributes'!AC47","v":3.4724201871698042},{"$f":"'Dev Type Attributes'!AD47","v":10.657760073038641},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Waters Edge PUD",0,0,0,0.13702049682741116,0.75996657433393489,0.1030129288386539,0,0,0,0,{"$f":"'Dev Type Attributes'!AC48","v":5.7416626393589523},{"$f":"'Dev Type Attributes'!AD48","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Robinson Ranch PUD",0,0,0,{"$f":"I20","v":0.23978464703047656},0,0.50415829573821569,0,8.0230686464633175E-2,0.78873609075261697,0,{"$f":"'Dev Type Attributes'!AC49","v":6.2404314152069231},{"$f":"'Dev Type Attributes'!AD49","v":23.973795944547259},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Goodnight Ranch PUD",0,0,0,0.5230032740233852,0,0.19521134507032334,0,0,0,0,{"$f":"'Dev Type Attributes'!AC50","v":8.4423572316879731},{"$f":"'Dev Type Attributes'!AD50","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"UNO",0,0,0,0,0,1,0,0.26717932895786445,0.73282067104213555,0,{"$f":"'Dev Type Attributes'!AC51","v":91.830759139541883},{"$f":"'Dev Type Attributes'!AD51","v":10.39678463770324},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Estancia PUD",0,0,0,0.72032393801327155,0,0,0,0.102100413951405,0.86741672850850327,0,{"$f":"'Dev Type Attributes'!AC52","v":3.4724201871698042},{"$f":"'Dev Type Attributes'!AD52","v":10.657760073038641},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,{"$f":"'Dev Type Attributes'!AC53","v":0},{"$f":"'Dev Type Attributes'!AD53","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,{"$f":"'Dev Type Attributes'!AC54","v":0},{"$f":"'Dev Type Attributes'!AD54","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,{"$f":"'Dev Type Attributes'!AC55","v":0},{"$f":"'Dev Type Attributes'!AD55","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":"Central Business District"},0,{"$f":"D65*F65","v":0},{"$f":"IF($G$89=0,0,G65/SUM($G$65:$G$88))","v":0},{"$f":"I3","v":0},{"$f":"J3","v":0},1,0,8.2246978363155379E-2,0.74379438840257606,0,{"$f":"'Dev Type Attributes'!AC6","v":80.202820847764784},{"$f":"'Dev Type Attributes'!AD6","v":149.75494223079946},{"$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":"Commercial Highway"},0,0,{"$f":"IF($G$89=0,0,G66/SUM($G$65:$G$88))","v":0},{"$f":"I4","v":0},0,0,0,0.1119762893384791,0.78564580983153576,0,{"$f":"'Dev Type Attributes'!AC7","v":0},{"$f":"'Dev Type Attributes'!AD7","v":39.302576818016604},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,{"$f":"A67-(A67*(B67+C67))","v":160},"Commercial Highway with VMU",0,0,0,0,0,1,0,0.31222025006292792,0,0,{"$f":"'Dev Type Attributes'!AC8","v":24.980644264499606},{"$f":"'Dev Type Attributes'!AD8","v":10.78711298982612},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A68-(A68*(B68+C68))","v":160},"Commercial Recreation",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC9","v":0},{"$f":"'Dev Type Attributes'!AD9","v":10.628307411743885},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A69-(A69*(B69+C69))","v":160},"Commercial Services",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC10","v":0},{"$f":"'Dev Type Attributes'!AD10","v":8.1178172040803744},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Commercial, Office Vertical Mixed Use",0,0,0,0,0,1,0,1.9545434757435792E-2,0.98045456524256414,0,{"$f":"'Dev Type Attributes'!AC11","v":18.5862009162859},{"$f":"'Dev Type Attributes'!AD11","v":47.083303954336522},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Commercial, Office with Mixed Use",0,{"$f":"D71*F71","v":0},0,0,0,1,0,6.6502350732757759E-2,0.93349764926724221,0,{"$f":"'Dev Type Attributes'!AC12","v":17.559187529740782},{"$f":"'Dev Type Attributes'!AD12","v":20.757092842524866},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Development Reserve",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC13","v":6.3148843454907747E-2},{"$f":"'Dev Type Attributes'!AD13","v":0.68920811467063525},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood and Community Commercial",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC30","v":0},{"$f":"'Dev Type Attributes'!AD30","v":11.25477292580087},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood Office",0,0,0,0,0,0,0,0,1,0,{"$f":"'Dev Type Attributes'!AC31","v":0},{"$f":"'Dev Type Attributes'!AD31","v":21.195759651585515},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood Office with MU",0,0,0,0,0.56771254233020674,0.28437094741478636,0,8.3591521542172587E-2,0.91640847845782747,0,{"$f":"'Dev Type Attributes'!AC32","v":10.67726902977987},{"$f":"'Dev Type Attributes'!AD32","v":7.385374907975808},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Neighborhood Office with VMU",0,0,0,0,0.92139206911067817,7.8607930889321873E-2,0,7.7095955089179463E-2,0.92290404491082056,0,{"$f":"'Dev Type Attributes'!AC33","v":13.820434840699454},{"$f":"'Dev Type Attributes'!AD33","v":20.019037477483927},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"North Burnet/Gateway District",0,0,0,2.9411951209754362E-2,1.8039280637193896E-2,0.93749741815368814,0,3.4859403438644632E-2,0.96514059656135531,0,{"$f":"'Dev Type Attributes'!AC34","v":37.404878502033547},{"$f":"'Dev Type Attributes'!AD34","v":36.792090290782632},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Rural Residence District",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC35","v":0.79937147039251322},{"$f":"'Dev Type Attributes'!AD35","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Whisper Valley PUD",0,0,0,0,8.8578948158248724E-2,0.13874539982052417,0,0.31409482034023073,0.68590517965976916,0,{"$f":"'Dev Type Attributes'!AC46","v":2.9695469415451399},{"$f":"'Dev Type Attributes'!AD46","v":0.66587531112490683},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Wildhorse Ranch PUD",0,0,0,0.72032393801327155,0,0,0,0.102100413951405,0.86741672850850327,0,{"$f":"'Dev Type Attributes'!AC47","v":3.4724201871698042},{"$f":"'Dev Type Attributes'!AD47","v":10.657760073038641},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Waters Edge PUD",0,0,0,0.13702049682741116,0.75996657433393489,0.1030129288386539,0,0,0,0,{"$f":"'Dev Type Attributes'!AC48","v":5.7416626393589523},{"$f":"'Dev Type Attributes'!AD48","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Robinson Ranch PUD",0,0,0,{"$f":"I20","v":0.23978464703047656},0,0.50415829573821569,0,8.0230686464633175E-2,0.78873609075261697,0,{"$f":"'Dev Type Attributes'!AC49","v":6.2404314152069231},{"$f":"'Dev Type Attributes'!AD49","v":23.973795944547259},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Goodnight Ranch PUD",0,0,0,0.5230032740233852,0,0.19521134507032334,0,0,0,0,{"$f":"'Dev Type Attributes'!AC50","v":8.4423572316879731},{"$f":"'Dev Type Attributes'!AD50","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"UNO",0,0,0,0,0,1,0,0.26717932895786445,0.73282067104213555,0,{"$f":"'Dev Type Attributes'!AC51","v":91.830759139541883},{"$f":"'Dev Type Attributes'!AD51","v":10.39678463770324},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"Estancia PUD",0,0,0,0.72032393801327155,0,0,0,0.102100413951405,0.86741672850850327,0,{"$f":"'Dev Type Attributes'!AC52","v":3.4724201871698042},{"$f":"'Dev Type Attributes'!AD52","v":10.657760073038641},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,{"$f":"'Dev Type Attributes'!AC53","v":0},{"$f":"'Dev Type Attributes'!AD53","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,{"$f":"'Dev Type Attributes'!AC54","v":0},{"$f":"'Dev Type Attributes'!AD54","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,{"$f":"'Dev Type Attributes'!AC55","v":0},{"$f":"'Dev Type Attributes'!AD55","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]

{"sheet":"ChangeLog","index":29,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Date","Version","ET Version","Tab","Note","Finalized?"]
["2013-09-04","3.2.1","2013-08-30","Scenario 1-5, Building Mix ","Fixed redeved acres to include abandonment rate, checked and verified clear buildings macros.","Y"]
["2013-09-09","3.2.1.1","2013-08-30","Building Inputs, DevType Attributes, Summary New","Average wage now calculates average wage per employee at the building level, dev type, and for new construction in the scenario","Y"]
["2013-09-18","3.2.2","2013-09-09","FIT Link","Added net new and abandonment housing units.","Y"]
["2013-10-28","3.2.2.1","2013-10-28","N/A","Edited import building macro to supress save warnings.","y"]
["2013-11-20","3.2.2.2","2013-11-13","FIT Link","Fixed error in project value calculation","Y"]
["2014-01-02","3.2.2.3","2013-11-13","All","Added fields to facilitate transfer to Michael Odin's UofT fiscal app.  Note: only scenario 1 transfers., Added green infrastructure from City of Austin","N"]
["2014-01-27","3.4.0","3.2.0","Summary New, Devy Type Attributes, Scenario Tabs","Added green infrastructure services, Corrected abandonment redeveloped acre counts, Fixed home energy use units.","n"]
["2014-02-18","3.4.1","3.4.0","Building Inputs, DevType Attributes, Summary New, Summary Total","edited green infrastructure","y"]
["2014-02-21","3.4.2","3.4.0","Building Inputs, DevType Attributes, Summary New","Added EPA building trip gen model","y"]
["2014-03-06","3.4.3","3.4.0","Project Info","Added nuclear and renewables to fuel mix","y"]
["2014-04-07","3.4.3.1","3.4.0","Fit Link, Summary New","Added some info to EPA trip gen model, added streetscape to fit link","y"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Latest:",{"$f":"INDEX(B2:B22, COUNTA(B2:B22), 1)","v":"3.4.3.1"}]