{"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":62,"images":1,"macros":1,"external_links":81,"defined_names":1398,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"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 3.7.5"}]
[]
[]
[]
["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":198,"n_cols":11,"rows_kept":198,"cut":false,"hidden":false,"merged":[[157,0,158,0],[157,1,157,2],[166,0,166,2],[126,0,126,2],[154,0,154,2],[131,0,131,2],[132,0,133,0],[132,1,132,2],[143,0,143,2],[153,0,153,2],[141,0,141,2],[144,1,144,2],[144,0,145,0],[89,0,89,6],[156,0,156,2],[105,0,106,0],[105,1,106,1],[105,2,105,4],[117,0,117,4],[7,8,12,8],[7,9,12,9],[7,10,12,10],[7,6,12,6],[84,1,85,1],[84,2,84,5],[84,6,85,6],[1,0,1,5],[58,0,59,0],[58,1,59,1],[2,1,2,5],[70,1,70,2],[5,1,5,2],[5,3,5,5],[15,0,16,0],[15,1,16,1],[31,0,31,3],[31,5,31,6],[56,0,56,3],[5,0,6,0],[70,0,71,0],[5,6,5,10],[7,7,12,7],[197,0,197,1],[196,0,196,1],[169,0,169,1],[171,0,171,1],[178,0,178,1],[191,0,191,1]]}
[]
["Select Project Location (or nearest location)"]
["Micropolitan Statistical Area","Austin-Round Rock-San Marcos TX Micropolitan 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",800,2.5,499,2.25,0.06,{"$f":"'Summary New'!B166","v":2.092927227197213},{"$f":"'Summary New'!D166","v":1.8493936217818308},{"$f":"'Summary New'!F166","v":0},{"$f":"'Summary New'!H166","v":0},{"$f":"'Summary New'!J166","v":0}]
["Townhome",1200,2.85,599,2.5,0.06]
["Single Family Small Lot",1800,3.25]
["Single Family Conventional Lot",2500,3.5,699,3,0.08]
["Single Family Large Lot",3000,3.6]
["Mobile Home",500,3.25,699,2.8,0.1]
[]
[]
["Existing Average Household Incomes","$ / Year"]
[]
["Multifamily",50000]
["Townhome",55000]
["Single Family Small Lot",60000]
["Single Family Conventional Lot",65000]
["Single Family Large Lot",70000]
["Mobile Home",45000]
[]
[]
["Average Workers per Household","Study Area Totals"]
["Workers",{"$f":"SUMIF('Metro CDD HDD'!A2:A373,Metro_Select,'Metro CDD HDD'!H2:H373)","v":810017}]
["Population",{"$f":"SUMIF('Metro CDD HDD'!A2:A373,Metro_Select,'Metro CDD HDD'!G2:G373)","v":1589393}]
["Workers per Resident",{"$f":"B27/B28","v":0.5096392144674099}]
[]
[]
["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,{"$f":"IF(C34=0,0,B34*1000/C34)","v":0},null,"Retail",{"$f":"IFERROR(((C40*D40)+(C52*D52))/SUM(C40,C52),0)","v":0}]
["Mining",null,null,0,null,"Office/Public",{"$f":"IFERROR(((C36*D36)+(C42*D42)+(C43*D43)+(C45*D45)+(C46*D46)+(C49*D49))/SUM(C36,C42,C43,C45,C46,C49),0)","v":0}]
["Utilities",null,null,0,null,"Industrial",{"$f":"IFERROR(((C35*D35)+(C38*D38)+(C41*D41))/SUM(C35,C38,C41),0)","v":0}]
["Construction",null,null,0,null,"Education",{"$f":"IFERROR(((C48*D48))/SUM(C48),0)","v":0}]
["Manufacturing",null,null,0,null,"Hotel",{"$f":"IFERROR(((C52*D52))/SUM(C52),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,{"$f":"IFERROR((SUM(D34:D55*C34:C55)/SUM(C34:C55)),0)","v":0}]
[]
[]
["Existing Average Monthly Housing Costs (Rent or Mortgage)","$ / Month"]
[]
["Multifamily",650]
["Townhome",750]
["Single Family Small Lot",1000]
["Single Family Conventional Lot",1200]
["Single Family Large Lot",1400]
["Mobile Home",450]
["Weighted Average",{"$f":"IFERROR(IF(B68=0,SUMPRODUCT(B61:B66,EX_Res_by_Type)/SUM(EX_Res_by_Type),B68),0)","v":888.87397352925234}]
["Manual Overide Average"]
[]
[]
["Affordability Standards","Maxiumum Housing Expenditures"]
[null,"Owner","Renter"]
["% of Income for Housing",0.26,0.3]
["Maximum LTV",0.8]
["Mortgage Years",30]
["Mortgage Interest Rate",0.06]
[]
[]
["Single Family Lot Size Assumptions","Sq Ft"]
["Small Lot Single Family",5000,"or below"]
["Conventional Lot Single Family",{"$f":"B80 & \" - \" & B82","v":"5000 - 8042"}]
["Large Lot Single Family",8042,"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."]
[]
[]
["Sales Tax","Annual Sales Tax Revenue per Retail Sq Ft"]
["Sales Tax Rate",6.5000000000000002E-2]
["Sales per Sq Ft",318]
[]
[]
["New Infrastructure Costs (Capital Costs only)","Unit","Cost"]
["New Roadway","Lane Mile",2250000]
["Streetscape","Lane Mile"]
["Sewerage","Lineal Foot",100]
["Utilities - above-ground","Mile",600000]
["Water Lines","Lineal Foot",227]
[]
[]
["Electrical Energy Fuel Mix","Fuel Mix (%)","CO2 per Million BTU"]
[null,null,"kg","Pounds","Tons"]
["Coal (anthracite)",null,103.69,{"$f":"C108*2.20462","v":228.59704779999998},{"$f":"D108*0.00045359237","v":0.10368987668660527}]
["Coal (bituminous)",1,93.28,205.64695359999999,9.3279889066704022E-2]
["Coal (subbituminous)",null,97.17,214.22292539999998,9.7169884440519189E-2]
["Coal (lignite)",null,97.72,215.43546639999997,9.7719883786431344E-2]
["Diesel fuel & heating oil",null,73.150000000000006,161.26795300000001,7.3149913006318609E-2]
["Propane",null,63.07,139.04538339999999,6.3069924993964646E-2]
["Natural gas",null,53.06,116.9771372,5.3059936898363164E-2]
[" 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",12]
["Commercial",12]
[]
[]
["Landscaping Water Consumption"]
["Water per Sq Foot of Lawn Area",0.05,"Gallons/Sq Ft"]
["Maximum Watered Lawn Area",0.25,"Acres"]
[]
[]
["Internal Water Consumption"]
["Building Type/Use","Water Use (G/Day)"]
[null,"Resident","Employee"]
["Multifamily Residential",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"]
[]
[]
["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":116,"n_cols":242,"rows_kept":116,"cut":false,"hidden":false,"merged":[[1,232,1,241],[1,40,1,46],[1,82,1,86],[1,66,1,69],[1,62,1,65],[1,54,1,57],[1,58,1,61],[1,78,1,81],[1,136,1,137],[1,127,1,129],[1,122,1,123],[1,116,1,118],[1,102,1,103],[1,134,1,135],[1,104,1,107],[1,108,1,111],[104,99,104,101],[1,50,1,53],[0,0,1,0],[0,1,1,1],[1,26,1,30],[104,3,104,5],[1,47,1,49],[1,87,1,90],[1,91,1,96],[1,2,1,8],[1,35,1,36],[1,37,1,39],[1,99,1,101],[1,70,1,77],[1,9,1,25],[1,31,1,34],[1,209,1,210],[1,211,1,215],[1,216,1,223],[1,224,1,231],[1,196,1,197],[1,199,1,208],[0,194,0,195],[1,177,1,180],[1,181,1,182],[1,183,1,191],[1,192,1,193],[1,194,1,195],[1,112,1,115],[1,132,1,133],[0,158,0,180],[0,181,0,193],[1,164,1,176],[1,139,1,148],[1,150,1,157],[1,158,1,159],[1,160,1,163],[1,130,1,131],[1,124,1,126],[1,119,1,121]]}
[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,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,"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,null,"Residential",null,null,null,null,"Housing Type",null,null,null,"Residential Rent",null,"Residential Sales Price",null,null,"Household Characteristics",null,null,null,null,null,null,"Employment",null,null,"Retail",null,null,null,"Office",null,null,null,"Industrial",null,null,null,"Public / Civic",null,null,null,"Educational",null,null,null,"Hotel / Hospitality",null,null,null,null,null,null,null,"Commercial Parking",null,null,null,"Parking",null,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,"Improvement Cost",null,null,"Total Project Value",null,"Rent Curve",null,null,"Subsidy",null,null,"Impact Fees / SDCs",null,"Return on Investment",null,"Property Tax Revenue",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"]
["#","Building Name","Lot Size (Sq Ft)","Building Lot Coverage","Landscaping Lot Coverage","Parking Lot Coverage","Height (Stories)","Floor Area Ratio (FAR)","Bldg Sq Ft","Residential","Multifamily","Townhome","Single Family","Small Lot Single Family","Medium Lot Single Family","Large Lot Single Family","Mobile Home","Employment","Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking","Internal / Structured 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","Percent Affordable","Rent ($/SqFt)","Avg Rent ($/Mo.)","Sales Price ($/SqFt)","Avg Sales Price ($)","Avg Monthly Mortgage Payment ($)","Vacancy Rate","Households per Acre","Average Household Size","Average Number of Workers in HH","Average School Age Children per Household","Estimated Household Income Based on Housing Costs","Estimated Average Employee Wage Based on Employment","Total Employment Sq Ft","Total Jobs / Building","Total Jobs / Acre","Retail Gross Sq Ft","Retail Lease Rate ($/SqFt)","Space per  Employee","Retail Employees / Acre","Office Gross Sq Ft","Office Lease Rate ($/SqFt)","Space per Employee","Office Employees / Acre","Industrial Gross Sq Ft","Industrial Lease Rate ($/SqFt)","Space per Employee","Industrial Employees / Acre","Public / Civic Gross Sq Ft","Pubic / Civic Lease Rate ($/SqFt)","Space per Employee","Public / Civic Employees / Acre","Educational Gross Sq Ft","Educational Lease Rate ($/SqFt)","Space per Employee","Educational Employees / Acre","Hospitality Gross Sq Ft","Hospitality Nighly Rate ($/rm)","Space per Employee","Hospitality Employees / Acre","Net Space per Hotel Room","Gross Space per Hotel Room","Hotel Rooms per Building","Hotel Rooms / Acre","Commercial Parking Gross Sq Ft","Parking Hourly Rate ($/space)","Space per Employee","Commercial Parking Employees / Acre","Parking Spaces","Total Parking SqFt","Internal / Structured 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 ($/Acre)","Land Cost ($/SqFt)","Total Site Cost ($)","Site Cost ($/Acre)","Total Project Value ($)","Total Project Value per Acre ($/Acre)","Y-Intercept","Slope","Product Type","Project Subsidy ($)","Subsidy per Unit","Project Subsidy per Acre ($/Acre)","Total Impact Fees ($)","Total Impact Fees per Acre ($/Acre)","Internal Rate of Return (Rental)","Project Return (Owner)","Property Tax Revenue ($/yr)","Property Tax Revenue ($/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 ($/ acre)","Required Water Quality Volume (gal)","Conventional Water Quality Volume (gal)","Required Water Quality Volume (gal/ acre)","Conventional Facility Runoff Capture (gal/ acre)","Green Infrastructure Runoff Capture (gal/ acre)","Total Suspended Solids load (lbs)","Total Nitrogen load (lbs)","Total Lead load (lbs)","F Coli load (1,000 colonies)","Total Suspended Solids removed (lbs)","Total Nitrogen removed (lbs)","Total Lead removed (lbs)","F Coli removed (1,000 colonies)","Total Suspended Solids load (lbs/ acre)","Total Nitrogen load (lbs/ acre)","Total Lead load (lbs/ acre)","F Coli load (1,000 colonies/ acre)","Total Suspended Solids removed (lbs/ acre)","Total Nitrogen removed (lbs/ acre)","Total Lead removed (lbs/ acre)","F Coli removed (1,000 colonies/ acre)","EPA MXD Daily Residential Trips","EPA MXD Daily Retail Trips","EPA MXD Daily Office/Public Trips","EPA MXD Daily Education Trips","EPA MXD Daily Other Trips","EPA MXD Daily Residential VMT","EPA MXD Daily Retail VMT","EPA MXD Daily Office/Public VMT","EPA MXD Daily Education VMT","EPA MXD Daily Other VMT"]
[1,{"$f":"[1]!name","v":"T3NEWLWideHouse"},{"$f":"[1]!lot_size","v":9000},{"$f":"[1]!Building_Lot_Coverage","v":0.30277777777777787},{"$f":"[1]!Landscaping_Coverage","v":0.65277777777777768},{"$f":"[1]!Parking_Coverage","v":4.4444444444444453E-2},{"$f":"[1]!Height","v":2},{"$f":"[1]!FAR","v":0.60555555555555574},{"$f":"B_Lot_Size*B_FAR","v":5450.0000000000018},{"$f":"[1]!ResPct","v":1},{"$f":"IF(B_Housing_Type=\"MF\",B_Res_per,0)","v":0},{"$f":"IF(B_Housing_Type=\"TH\",B_Res_per,0)","v":0},{"$f":"IF(B_Housing_Type=\"SF\",B_Res_per,0)","v":1},{"$f":"IF(B_SF_per>0,IF((B_Lot_Size/B_HU_Building)<=SF_Small_Lot_Size,B_SF_per,0),0)","v":0},{"$f":"IF(B_SF_per>0,IF(AND((B_Lot_Size/B_HU_Building)>SF_Small_Lot_Size,(B_Lot_Size/B_HU_Building)<SF_Large_Lot_Size),B_SF_per,0),0)","v":0},{"$f":"IF(B_SF_per>0,IF((B_Lot_Size/B_HU_Building)>=SF_Large_Lot_Size,B_SF_per,0),0)","v":1},{"$f":"IF(B_Housing_Type=\"MH\",B_Res_per,0)","v":0},{"$f":"SUM(S4:Y4)","v":0},{"$f":"[1]!RetPct","v":0},{"$f":"[1]!OffPct","v":0},{"$f":"[1]!IndPct","v":0},{"$f":"[1]!PubPct","v":0},{"$f":"[1]!EduPct","v":0},{"$f":"[1]!HotelPct","v":0},{"$f":"[1]!ComParkingPct","v":0},{"$f":"[1]!ParkingPct","v":0},{"$f":"B_Gross_Bldg_Sq_Ft*B_Res_per","v":5450.0000000000018},{"$f":"[1]!NetUnitSize","v":5450.0000000000018},{"$f":"[1]!UnitSize","v":5450.0000000000018},{"$f":"IF(B_Gross_Sq_Ft_per_Unit=0,0,(B_Residential_Sq_Ft/B_Gross_Sq_Ft_per_Unit))","v":1},{"$f":"IF(B_Gross_Sq_Ft_per_Unit=0,0,(B_Residential_Sq_Ft/B_Gross_Sq_Ft_per_Unit)*(43560/B_Lot_Size))","v":4.84},{"$f":"[1]!HousingType","v":"SF"},{"$f":"[1]!RentalPct","v":0},{"$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},{"$f":"[1]!AffordablePct","v":0},{"$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":379},{"$f":"IF(B_Pct_Owner=0,0,B_Sales_Price_SqFt*B_Net_Sq_Ft_per_Unit)","v":2065550.0000000007},{"$f":"IF(B_Avg_Sales_Price>0,(B_HH_Income*HCost_Max_per_Income_Owner)/12,0)","v":12384.015872292817},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",Info_Vac_Rate_MF,IF(B_Housing_Type=\"TH\",Info_Vac_Rate_TH,IF(B_Housing_Type=\"SF\",Info_Vac_Rate_SF,IF(B_Housing_Type=\"MH\",Info_Vac_Rate_MH,0)))))","v":0.08},{"$f":"B_HU_Acre*(1-B_Vacancy_Rate)","v":4.4527999999999999},{"$f":"IF(B_Housing_Type=\"MF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF)>Info_Max_HH_Size_MF,Info_Max_HH_Size_MF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF),IF(B_Housing_Type=\"TH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH)>Info_Max_HH_Size_TH,Info_Max_HH_Size_TH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH),IF(B_Housing_Type=\"SF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF)>Info_Max_HH_Size_SF,Info_Max_HH_Size_SF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF),IF(B_Housing_Type=\"MH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH)>Info_Max_HH_Size_MH,Info_Max_HH_Size_MH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH),0))))","v":3},{"$f":"B_HH_Size*WorkersHH","v":1.5289176434022296},{"$f":"IF(B_HU_Acre=0,0,IF(B_HU_Acre<School_Children_SF_Den,SUM(School_Children_Pub_SF,School_Children_Priv_SF),IF(B_HU_Acre<School_Children_TH_Den,SUM(School_Children_Pub_TH,School_Children_Priv_TH),IF(B_HU_Acre>=School_Children_TH_Den,SUM(School_Children_Pub_MF,School_Children_Priv_MF),0))))","v":0.50819999999999999},{"$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":571569.96333659149},{"$f":"IF(B_EMP_Acre=0,0,((B_Ret_Emp_Acre/B_EMP_Acre*Wage_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Wage_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Wage_IND)+(B_Pub_Emp_Acre/B_EMP_Acre*Wage_OFF)+(B_Edu_Emp_Acre/B_EMP_Acre*Wage_EDU)+(B_Hotel_Emp_Acre/B_EMP_Acre*Wage_HOTEL)))","v":0},{"$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_COMPRKG_Gross_Sq_Ft","v":0},{"$f":"B_EMP_Acre*(B_Lot_Size/43560)","v":0},{"$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_COMPRKG_Emp_Acre","v":0},{"$f":"B_Ret_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!RetRent","v":31.38},{"$f":"[1]!RetSpace","v":945},{"$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},{"$f":"B_OFF_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!OffRent","v":36.78},{"$f":"[1]!OffSpace","v":387},{"$f":"IF(B_Off_SqFt_per_EMP=0,0,(B_OFF_Gross_Sq_Ft/B_Off_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"B_IND_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!IndRent","v":12},{"$f":"[1]!IndSpace","v":1730},{"$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]!PubRent","v":14},{"$f":"[1]!PubSpace","v":746},{"$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]!EduRent","v":14},{"$f":"[1]!EduSpace","v":767},{"$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]!HotelRent","v":150},{"$f":"[1]!HotelSpaceEmp","v":1317},{"$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},{"$f":"B_COMPRKG_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[1]!ParkingRent","v":4},{"$f":"[1]!ParkingSpace","v":20000},{"$f":"IF(B_COMPRKG_SqFt_per_EMP=0,0,(B_COMPRKG_Gross_Sq_Ft/B_COMPRKG_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"[1]!ParkingSpaces","v":1},{"$f":"[1]!ParkingArea","v":400},{"$f":"[1]!IntStructParkingArea","v":0},{"$f":"[1]!ParkingCost","v":5000},{"$f":"IF(B_Project_Value=0,0,B_Parking_Cost/B_Project_Value)","v":2.9048914399009622E-3},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":29.445440614527875},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":195.45956076097889},{"$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$19),0)))))/1000,0)","v":99.481420308306397},{"$f":"SUM(CJ4:CL4)","v":324.38642168381318},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$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(CN4:CP4)","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},{"$f":"(B_res_energy_use*(B_Hotel_Rooms_per_Building+B_HU_Building))+B_Com_Energy_Use","v":324.38642168381318},{"$f":"(B_res_energy_use*Residential_Energy_Cost)/12","v":324.38642168381318},{"$f":"IFERROR((B_res_energy_use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)),0)","v":30.258729429411165},{"$f":"IFERROR((B_Com_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)),0)","v":0},{"$f":"B_Total_Bldg_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":30.258729429411165},{"$f":"IFERROR(B_LW_Bldg/B_HU_Building,0)","v":293.74999999999994},{"$f":"IF((B_Lot_Size*B_Landscaping_Lot_Coverage)>Maximum_Watered_Lawn_Area*43560,Maximum_Watered_Lawn_Area*43560*Water_per_Sq_Foot_of_Lawn_Area,B_Lot_Size*B_Landscaping_Lot_Coverage*Water_per_Sq_Foot_of_Lawn_Area)","v":293.74999999999994},{"$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":120},{"$f":"(B_IW_Res*B_HH_Size)","v":360},{"$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":0},{"$f":"(B_HU_Building*B_IW_Res)+(B_EMP_Building*B_IW_Emp)","v":120},{"$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":90},{"$f":"(B_WW_Res*B_HH_Size)","v":270},{"$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":0},{"$f":"(B_HU_Building*B_WW_Res)+(B_EMP_Building*B_WW_Emp)","v":90},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},{"$f":"(B_SW_Res*B_HH_Size)","v":12},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_SW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_SW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_SW_IND))","v":0},{"$f":"(B_HU_Building*B_SW_Res)+(B_EMP_Building*B_SW_Emp)","v":4},{"$f":"[1]!LandCost","v":110.13},{"$f":"B_Land_Cost_SqFt*B_Lot_Size","v":991170},{"$f":"IF(B_Lot_Size=0,0,B_Land_Cost_Lot*(43560/B_Lot_Size))","v":4797262.8},null,{"$f":"B_Land_Cost_SqFt*B_Lot_Size","v":991170},{"$f":"IF(B_Lot_Size=0,0,B_Land_Cost_Lot*(43560/B_Lot_Size))","v":4797262.8},{"$f":"[1]!ProjectValue","v":1721234.7185581804},{"$f":"IF(B_Lot_Size=0,0,B_Project_Value*(43560/B_Lot_Size))","v":8330776.0378215928},{"$f":"[1]!YInt","v":0.80130000000000479},{"$f":"[1]!Slope","v":0.25142979999999998},{"$f":"[1]!ProdType","v":"Residential Owner"},{"$f":"[1]!Subsidy","v":0},{"$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":"[1]!ImpactFees","v":0},{"$f":"IF(B_Lot_Size=0,0,B_Impact_Fees*(43560/B_Lot_Size))","v":0},{"$f":"[1]!ROI_Rental","v":0},{"$f":"[1]!ROI_Owner","v":0.20003970273748689},{"$f":"[1]!PropTax","v":49057.686427079338},{"$f":"IFERROR(B_Property_Tax_Revenue*(43560/B_Lot_Size),0)","v":237439.202307064},{"$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":3.6485399677778703E-2},{"$f":"[1]!GreenRoof","v":0},{"$f":"[1]!GreenRoofEff","v":0},{"$f":"[1]!GreenRoofVolume","v":0},{"$f":"[1]!Biofiltration","v":1846.5339431441164},{"$f":"[1]!BiofiltrationEff","v":0},{"$f":"[1]!BiofiltrationVolume","v":6215.4332526230965},{"$f":"[1]!GreenRoofHarvesting","v":0},{"$f":"[1]!GreenRoofHarvestingEff","v":0},{"$f":"[1]!WaterHarvesting","v":0},{"$f":"[1]!WaterHarvestingEff","v":0},{"$f":"[1]!WaterHarvestingVolume","v":0},{"$f":"EJ4*C4/43560","v":0},{"$f":"EM4*$C4/43560","v":381.51527750911492},null,{"$f":"EP4*$C4/43560","v":0},{"$f":"ER4*$C4/43560","v":0},{"$f":"EL4*G4/43560","v":0},{"$f":"EO4*$C4/43560","v":1284.180424095681},{"$f":"ET4*$C4/43560","v":0},{"$f":"Average_annual_rainfall_in*$EU4*$EK4*144*0.00433","v":0},null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU4","v":0},{"$f":"FE4*Cost_per_kWh","v":0},{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU4","v":0},{"$f":"FG4*Cost_per_BUT","v":0},{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU4","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU4","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU4","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU4","v":0},{"$f":"FE4*Electricity_Emmission_rates_NO2+FG4*Natural_Gas_Emmission_rates_NO2","v":0},{"$f":"FE4*Electricity_Emmission_rates_SO2+FG4*Natural_Gas_Emmission_rates_SO2","v":0},{"$f":"FI4+FM4","v":0},{"$f":"FK4+FN4","v":0},{"$f":"FO4*NO2_price_lb","v":0},{"$f":"FJ4*O3_price_lb","v":0},{"$f":"FP4*SO2_price_lb","v":0},{"$f":"FL4*PM_10_price_lb","v":0},{"$f":"SUM(FQ4:FT4)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU4*3.67","v":0},{"$f":"FE4*Electricity_Emmission_rate_CO2+FG4*Natural_gas_Emmission_rate_CO2","v":0},{"$f":"FV4+FW4","v":0},{"$f":"FX4*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*($C4*(1-$E4)+$EM4-$EJ4-$ER4)*$C4/43560*'Building Inputs'!$EN4*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV4","v":0.11445458325273447},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV4","v":0.22433098317535957},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV4","v":8.7366998549587321E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV4","v":4.3492741636039105E-2},{"$f":"GB4*NO2_price_lb","v":0.3822783080641331},{"$f":"GC4*O3_price_lb","v":0.7492654838057009},{"$f":"GD4*SO2_price_lb","v":0.17997601701214988},{"$f":"GE4*PM_10_price_lb","v":0.12351938624635105},{"$f":"SUM(GF4:GI4)","v":1.4350391951283348},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV4*3.67","v":46.4853474728206},{"$f":"GK4*CO2_price_lb","v":0.35142922689452372},{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX4*'Building Inputs'!$EQ4+'Building Inputs'!$EY4*'Building Inputs'!$ES4)*144*0.00433","v":0},"?",{"$f":"FC4+FZ4+GM4","v":0},null,{"$f":"FF4+FH4","v":0},{"$f":"FO4+GB4","v":0.11445458325273447},{"$f":"FJ4+GC4","v":0.22433098317535957},{"$f":"FP4+GD4","v":8.7366998549587321E-2},{"$f":"FL4+GE4","v":4.3492741636039105E-2},{"$f":"SUM(GR4:GU4)","v":0.4696453066137205},{"$f":"GR4*NO2_price_lb","v":0.3822783080641331},{"$f":"GS4*O3_price_lb","v":0.7492654838057009},{"$f":"GT4*SO2_price_lb","v":0.17997601701214988},{"$f":"GU4*PM_10_price_lb","v":0.12351938624635105},{"$f":"SUM(GW4:GZ4)","v":1.4350391951283348},{"$f":"FX4+GK4","v":46.4853474728206},{"$f":"HB4*CO2_price_lb","v":0.35142922689452372},{"$f":"[1]!RequiredWQV","v":1260.7349537037044},{"$f":"[1]!ConventionalWQV","v":0},{"$f":"HD4*C4/43560","v":260.48242845117858},{"$f":"HE4*C4/43560","v":0},{"$f":"(EL4+EO4+ET4)*C4/43560","v":1284.180424095681},{"$f":"[1]!TSSload","v":34.947610854640168},{"$f":"[1]!TNload","v":0.63541110644800292},{"$f":"[1]!TLload","v":6.3541110644800289E-3},{"$f":"[1]!fColiLoad","v":3517.7142964012169},{"$f":"[1]!TSSreduction","v":28.865173338783681},{"$f":"[1]!TNreduction","v":0.29618629708562916},{"$f":"[1]!TLreduction","v":4.9624195388908044E-3},{"$f":"[1]!fColiReduction","v":2599.1025840942584},{"$f":"HI4*$C4/43560","v":7.2205807550909444},0.13128328645619894,1.3128328645619894E-3,726.80047446306128,{"$f":"HM4*$C4/43560","v":5.9638787890048928},{"$f":"HN4*$C4/43560","v":6.1195515926782885E-2},{"$f":"HO4*$C4/43560","v":1.0252932931592571E-3},{"$f":"HP4*$C4/43560","v":537.00466613517733},{"$f":"[1]!EPA_MXD_ResTrips","v":9.3701219678151801},{"$f":"[1]!EPA_MXD_RetTrips","v":0},{"$f":"[1]!EPA_MXD_OffTrips","v":0},{"$f":"[1]!EPA_MXD_EduTrips","v":0},{"$f":"[1]!EPA_MXD_OtherTrips","v":0},{"$f":"[1]!EPA_MXD_ResVMT","v":26.595130986693711},{"$f":"[1]!EPA_MXD_RetVMT","v":0},{"$f":"[1]!EPA_MXD_OffVMT","v":0},{"$f":"[1]!EPA_MXD_EduVMT","v":0},{"$f":"[1]!EPA_MXD_OtherVMT","v":0}]
[2,{"$f":"[2]!name","v":"T3NEDuplexSideBySide"},{"$f":"[2]!lot_size","v":9000},{"$f":"[2]!Building_Lot_Coverage","v":0.21955555555555625},{"$f":"[2]!Landscaping_Coverage","v":0.6915555555555547},{"$f":"[2]!Parking_Coverage","v":8.8888888888888962E-2},{"$f":"[2]!Height","v":2},{"$f":"[2]!FAR","v":0.43911111111111251},3952.0000000000127,{"$f":"[2]!ResPct","v":1},0,1,0,0,0,0,0,0,{"$f":"[2]!RetPct","v":0},{"$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},{"$f":"[2]!ComParkingPct","v":0},{"$f":"[2]!ParkingPct","v":0},3952.0000000000127,{"$f":"[2]!NetUnitSize","v":1976.0000000000045},{"$f":"[2]!UnitSize","v":1976.0000000000045},2.0000000000000018,9.6800000000000086,{"$f":"[2]!HousingType","v":"TH"},{"$f":"[2]!RentalPct","v":0},1,{"$f":"[2]!AffordablePct","v":0},{"$f":"[2]!Rent","v":0},0,{"$f":"[2]!Sales_Price","v":312},616512.0000000014,3696.300933629785,0.06,9.0992000000000068,2.5,1.2740980361685248,0.25819999999999999,170598.504629067,0,0,0,0,0,{"$f":"[2]!RetRent","v":31.38},{"$f":"[2]!RetSpace","v":945},0,0,{"$f":"[2]!OffRent","v":36.78},{"$f":"[2]!OffSpace","v":387},0,0,{"$f":"[2]!IndRent","v":12},{"$f":"[2]!IndSpace","v":1730},0,0,{"$f":"[2]!PubRent","v":14},{"$f":"[2]!PubSpace","v":746},0,0,{"$f":"[2]!EduRent","v":14},{"$f":"[2]!EduSpace","v":767},0,0,{"$f":"[2]!HotelRent","v":150},{"$f":"[2]!HotelSpaceEmp","v":1317},0,{"$f":"[2]!HotelRoomNet","v":0},{"$f":"[2]!HotelRoomGross","v":0},0,0,0,{"$f":"[2]!ParkingRent","v":4},{"$f":"[2]!ParkingSpace","v":20000},0,{"$f":"[2]!ParkingSpaces","v":2.0000000000000018},{"$f":"[2]!ParkingArea","v":800.00000000000068},{"$f":"[2]!IntStructParkingArea","v":0},{"$f":"[2]!ParkingCost","v":10000.000000000009},9.7319434793846221E-3,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":14.693188323617688},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":72.672101789774857},{"$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$19),0)))))/1000,0)","v":53.900087744367838},{"$f":"SUM(CJ5:CL5)","v":141.26537785776037},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$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(CN5:CP5)","v":0},0,0,282.53075571552097,141.26537785776037,13.177218775537915,0,26.354437551075851,155.59999999999968,311.19999999999965,80,200,0,160.00000000000014,50,125,0,100.00000000000009,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":2},5,0,4.0000000000000036,{"$f":"[2]!LandCost","v":51.859855457088621},466738.69911379757,2259015.3037107801,null,466738.69911379757,2259015.3037107801,{"$f":"[2]!ProjectValue","v":1027543.9865822502},4973312.8950580908,{"$f":"[2]!YInt","v":0.80130000000000479},{"$f":"[2]!Slope","v":0.25142979999999998},{"$f":"[2]!ProdType","v":"Residential Owner"},{"$f":"[2]!Subsidy","v":0},0,0,{"$f":"[2]!ImpactFees","v":0},0,{"$f":"[2]!ROI_Rental","v":0},{"$f":"[2]!ROI_Owner","v":0.19997198767247734},{"$f":"[2]!PropTax","v":29363.491936758172},142119.30097390956,0,0,{"$f":"IFERROR(B_FAR/MAX(B_FAR),0)","v":2.6456935692950798E-2},{"$f":"[2]!GreenRoof","v":0},{"$f":"[2]!GreenRoofEff","v":0},{"$f":"[2]!GreenRoofVolume","v":0},{"$f":"[2]!Biofiltration","v":1956.2259169581223},{"$f":"[2]!BiofiltrationEff","v":0},{"$f":"[2]!BiofiltrationVolume","v":6584.6564364810401},{"$f":"[2]!GreenRoofHarvesting","v":0},{"$f":"[2]!GreenRoofHarvestingEff","v":0},{"$f":"[2]!WaterHarvesting","v":0},{"$f":"[2]!WaterHarvestingEff","v":0},{"$f":"[2]!WaterHarvestingVolume","v":0},0,404.17890846242193,null,0,{"$f":"ER5*$C5/43560","v":0},0,{"$f":"EO5*$C5/43560","v":1360.4662058845124},{"$f":"ET5*$C5/43560","v":0},0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU5","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU5","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU5","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU5","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU5","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU5","v":0},0,0,{"$f":"FI5+FM5","v":0},{"$f":"FK5+FN5","v":0},0,0,0,0,{"$f":"SUM(FQ5:FT5)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU5*3.67","v":0},0,{"$f":"FV5+FW5","v":0},0,{"$f":"Average_annual_rainfall_in*($C5*(1-$E5)+$EM5-$EJ5-$ER5)*$C5/43560*'Building Inputs'!$EN5*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV5","v":0.12125367253872657},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV5","v":0.23765719817590408},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV5","v":9.255697003789462E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV5","v":4.6076395564716099E-2},0.40498726627934672,0.79377504190751957,0.19066735827806292,0.13085696340379371,{"$f":"SUM(GF5:GI5)","v":1.520286629868723},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV5*3.67","v":49.246774922695337},0.37230561841557674,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX5*'Building Inputs'!$EQ5+'Building Inputs'!$EY5*'Building Inputs'!$ES5)*144*0.00433","v":0},null,{"$f":"FC5+FZ5+GM5","v":0},null,{"$f":"FF5+FH5","v":0},0.12125367253872657,{"$f":"FJ5+GG5","v":0.79377504190751957},9.255697003789462E-2,4.6076395564716099E-2,{"$f":"SUM(GR5:GU5)","v":1.0536620800488568},0.40498726627934672,2.6512086399711152,0.19066735827806292,0.13085696340379371,{"$f":"SUM(GW5:GZ5)","v":3.3777202279323184},49.246774922695337,0.37230561841557674,{"$f":"[2]!RequiredWQV","v":1052.8360414814856},{"$f":"[2]!ConventionalWQV","v":0},217.52810774410858,0,1360.4662058845124,{"$f":"[2]!TSSload","v":30.50573037147484},{"$f":"[2]!TNload","v":0.55464964311772447},{"$f":"[2]!TLload","v":5.5464964311772438E-3},{"$f":"[2]!fColiLoad","v":3010.249953555005},{"$f":"[2]!TSSreduction","v":25.134010205617805},{"$f":"[2]!TNreduction","v":0.26194253812306401},{"$f":"[2]!TLreduction","v":4.3260207053657535E-3},{"$f":"[2]!fColiReduction","v":2233.115179249939},6.3028368536105042,0.11459703370200917,1.1459703370200918E-3,621.95246974276961,5.1929773152102907,5.4120359116335538E-2,8.938059308606929E-4,461.38743372932623,{"$f":"[2]!EPA_MXD_ResTrips","v":13.016639989243583},{"$f":"[2]!EPA_MXD_RetTrips","v":0},{"$f":"[2]!EPA_MXD_OffTrips","v":0},{"$f":"[2]!EPA_MXD_EduTrips","v":0},{"$f":"[2]!EPA_MXD_OtherTrips","v":0},{"$f":"[2]!EPA_MXD_ResVMT","v":36.947183262785252},{"$f":"[2]!EPA_MXD_RetVMT","v":0},{"$f":"[2]!EPA_MXD_OffVMT","v":0},{"$f":"[2]!EPA_MXD_EduVMT","v":0},{"$f":"[2]!EPA_MXD_OtherVMT","v":0}]
[3,{"$f":"[3]!name","v":"T3NEWideHouse"},{"$f":"[3]!lot_size","v":9000},{"$f":"[3]!Building_Lot_Coverage","v":0.21955555555555545},{"$f":"[3]!Landscaping_Coverage","v":0.7360000000000001},{"$f":"[3]!Parking_Coverage","v":4.4444444444444446E-2},{"$f":"[3]!Height","v":2},{"$f":"[3]!FAR","v":0.4391111111111109},3951.9999999999982,{"$f":"[3]!ResPct","v":1},0,0,1,0,0,1,0,0,{"$f":"[3]!RetPct","v":0},{"$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},{"$f":"[3]!ComParkingPct","v":0},{"$f":"[3]!ParkingPct","v":0},3951.9999999999982,{"$f":"[3]!NetUnitSize","v":3951.9999999999982},{"$f":"[3]!UnitSize","v":3951.9999999999982},1,4.84,{"$f":"[3]!HousingType","v":"SF"},{"$f":"[3]!RentalPct","v":0},1,{"$f":"[3]!AffordablePct","v":0},{"$f":"[3]!Rent","v":0},0,{"$f":"[3]!Sales_Price","v":379},1497807.9999999993,8980.115729780031,0.08,4.4527999999999999,3,1.5289176434022296,0.50819999999999999,414466.87983600143,0,0,0,0,0,{"$f":"[3]!RetRent","v":31.38},{"$f":"[3]!RetSpace","v":945},0,0,{"$f":"[3]!OffRent","v":36.78},{"$f":"[3]!OffSpace","v":387},0,0,{"$f":"[3]!IndRent","v":12},{"$f":"[3]!IndSpace","v":1730},0,0,{"$f":"[3]!PubRent","v":14},{"$f":"[3]!PubSpace","v":746},0,0,{"$f":"[3]!EduRent","v":14},{"$f":"[3]!EduSpace","v":767},0,0,{"$f":"[3]!HotelRent","v":150},{"$f":"[3]!HotelSpaceEmp","v":1317},0,{"$f":"[3]!HotelRoomNet","v":0},{"$f":"[3]!HotelRoomGross","v":0},0,0,0,{"$f":"[3]!ParkingRent","v":4},{"$f":"[3]!ParkingSpace","v":20000},0,{"$f":"[3]!ParkingSpaces","v":1},{"$f":"[3]!ParkingArea","v":400},{"$f":"[3]!IntStructParkingArea","v":0},{"$f":"[3]!ParkingCost","v":5000},4.0069721173479926E-3,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":26.253556967754353},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":178.23688476631906},{"$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$19),0)))))/1000,0)","v":89.269615306501962},293.76005704057536,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,293.76005704057536,293.76005704057536,27.401905532973515,0,27.401905532973515,331.20000000000005,331.20000000000005,120,360,0,120,90,270,0,90,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},12,0,4,{"$f":"[3]!LandCost","v":78.14091838679191},703268.26548112719,3403818.4049286554,null,703268.26548112719,3403818.4049286554,{"$f":"[3]!ProjectValue","v":1247825.0044098736},6039473.0213437881,{"$f":"[3]!YInt","v":0.80130000000000479},{"$f":"[3]!Slope","v":0.25142979999999998},{"$f":"[3]!ProdType","v":"Residential Owner"},{"$f":"[3]!Subsidy","v":0},0,0,{"$f":"[3]!ImpactFees","v":0},0,{"$f":"[3]!ROI_Rental","v":0},{"$f":"[3]!ROI_Owner","v":0.20033497862815197},{"$f":"[3]!PropTax","v":35586.147109758058},172236.952011229,0,0,2.6456935692950701E-2,{"$f":"[3]!GreenRoof","v":0},{"$f":"[3]!GreenRoofEff","v":0},{"$f":"[3]!GreenRoofVolume","v":0},{"$f":"[3]!Biofiltration","v":2081.9473769168735},{"$f":"[3]!BiofiltrationEff","v":0},{"$f":"[3]!BiofiltrationVolume","v":7007.8348707021969},{"$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},0,430.15441671836226,null,0,0,0,1447.8997666740077,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU6","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU6","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU6","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU6","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU6","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU6","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU6*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C6*(1-$E6)+$EM6-$EJ6-$ER6)*$C6/43560*'Building Inputs'!$EN6*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV6","v":0.12904632501550867},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV6","v":0.252930797030397},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV6","v":9.8505361428504967E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV6","v":4.9037603505893299E-2},0.43101472555179893,0.84478886208152593,0.20292104454272022,0.13926679395673697,1.6179914261327821,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV6*3.67","v":52.411734750632135},0.39623271471477894,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX6*'Building Inputs'!$EQ6+'Building Inputs'!$EY6*'Building Inputs'!$ES6)*144*0.00433","v":0},null,0,null,0,0.12904632501550867,0.84478886208152593,9.8505361428504967E-2,4.9037603505893299E-2,1.1213781520314328,0.43101472555179893,2.8215947993522965,0.20292104454272022,0.13926679395673697,3.5947973634035524,52.411734750632135,0.39623271471477894,{"$f":"[3]!RequiredWQV","v":835.30655999999954},{"$f":"[3]!ConventionalWQV","v":0},172.58399999999989,0,1447.8997666740077,{"$f":"[3]!TSSload","v":25.752058242181807},{"$f":"[3]!TNload","v":0.46821924076694188},{"$f":"[3]!TLload","v":4.682192407669419E-3},{"$f":"[3]!fColiLoad","v":2574.3605434649371},{"$f":"[3]!TSSreduction","v":21.270055572120295},{"$f":"[3]!TNreduction","v":0.21825259542949721},{"$f":"[3]!TLreduction","v":3.6566882216696457E-3},{"$f":"[3]!fColiReduction","v":1902.145915932537},5.320673190533431,9.6739512555153284E-2,9.6739512555153284E-4,531.8926742696151,4.3946395810165901,4.5093511452375452E-2,7.5551409538629033E-4,393.00535453151588,{"$f":"[3]!EPA_MXD_ResTrips","v":9.3701219678151801},{"$f":"[3]!EPA_MXD_RetTrips","v":0},{"$f":"[3]!EPA_MXD_OffTrips","v":0},{"$f":"[3]!EPA_MXD_EduTrips","v":0},{"$f":"[3]!EPA_MXD_OtherTrips","v":0},{"$f":"[3]!EPA_MXD_ResVMT","v":26.595130986693711},{"$f":"[3]!EPA_MXD_RetVMT","v":0},{"$f":"[3]!EPA_MXD_OffVMT","v":0},{"$f":"[3]!EPA_MXD_EduVMT","v":0},{"$f":"[3]!EPA_MXD_OtherVMT","v":0}]
[4,{"$f":"[4]!name","v":"T3NDSSmallHouse"},{"$f":"[4]!lot_size","v":7500},{"$f":"[4]!Building_Lot_Coverage","v":0.22506666666666597},{"$f":"[4]!Landscaping_Coverage","v":0.72160000000000069},{"$f":"[4]!Parking_Coverage","v":5.3333333333333302E-2},{"$f":"[4]!Height","v":2},{"$f":"[4]!FAR","v":0.45013333333333194},3375.9999999999895,{"$f":"[4]!ResPct","v":1},0,0,1,0,1,0,0,0,{"$f":"[4]!RetPct","v":0},{"$f":"[4]!OffPct","v":0},{"$f":"[4]!IndPct","v":0},{"$f":"[4]!PubPct","v":0},{"$f":"[4]!EduPct","v":0},{"$f":"[4]!HotelPct","v":0},{"$f":"[4]!ComParkingPct","v":0},{"$f":"[4]!ParkingPct","v":0},3375.9999999999895,{"$f":"[4]!NetUnitSize","v":3375.9999999999914},{"$f":"[4]!UnitSize","v":3375.9999999999914},0.99999999999999944,5.8079999999999963,{"$f":"[4]!HousingType","v":"SF"},{"$f":"[4]!RentalPct","v":0},1,{"$f":"[4]!AffordablePct","v":0},{"$f":"[4]!Rent","v":0},0,{"$f":"[4]!Sales_Price","v":379},1279503.9999999967,7671.2729513505365,0.08,5.343359999999997,3,1.5289176434022296,0.50819999999999999,354058.75160079397,0,0,0,0,0,{"$f":"[4]!RetRent","v":31.38},{"$f":"[4]!RetSpace","v":945},0,0,{"$f":"[4]!OffRent","v":36.78},{"$f":"[4]!OffSpace","v":387},0,0,{"$f":"[4]!IndRent","v":12},{"$f":"[4]!IndSpace","v":1730},0,0,{"$f":"[4]!PubRent","v":14},{"$f":"[4]!PubSpace","v":746},0,0,{"$f":"[4]!EduRent","v":14},{"$f":"[4]!EduSpace","v":767},0,0,{"$f":"[4]!HotelRent","v":150},{"$f":"[4]!HotelSpaceEmp","v":1317},0,{"$f":"[4]!HotelRoomNet","v":0},{"$f":"[4]!HotelRoomGross","v":0},0,0,0,{"$f":"[4]!ParkingRent","v":4},{"$f":"[4]!ParkingSpace","v":20000},0,{"$f":"[4]!ParkingSpaces","v":0.99999999999999944},{"$f":"[4]!ParkingArea","v":399.99999999999977},{"$f":"[4]!IntStructParkingArea","v":0},{"$f":"[4]!ParkingCost","v":4999.9999999999973},4.691735821929807E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":24.81785120446699},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":170.35803499037939},{"$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$19),0)))))/1000,0)","v":84.654096212296537},279.82998240714289,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,279.82998240714272,279.82998240714289,26.102509716476028,0,26.10250971647601,270.60000000000048,270.60000000000031,120,360,0,119.99999999999993,90,270,0,89.999999999999943,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},12,0,3.9999999999999978,{"$f":"[4]!LandCost","v":80.064766688797135},600485.75016597856,3487621.2369640032,null,600485.75016597856,3487621.2369640032,{"$f":"[4]!ProjectValue","v":1065703.6520746376},6189606.8112494946,{"$f":"[4]!YInt","v":0.80130000000000479},{"$f":"[4]!Slope","v":0.25142979999999998},{"$f":"[4]!ProdType","v":"Residential Owner"},{"$f":"[4]!Subsidy","v":0},0,0,{"$f":"[4]!ImpactFees","v":0},0,{"$f":"[4]!ROI_Rental","v":0},{"$f":"[4]!ROI_Owner","v":0.20061895022049245},{"$f":"[4]!PropTax","v":30406.169374926842},176599.0317295751,0,0,2.7121036912773684E-2,{"$f":"[4]!GreenRoof","v":0},{"$f":"[4]!GreenRoofEff","v":0},{"$f":"[4]!GreenRoofVolume","v":0},{"$f":"[4]!Biofiltration","v":1701.0113532418673},{"$f":"[4]!BiofiltrationEff","v":0},{"$f":"[4]!BiofiltrationVolume","v":5725.6042150121257},{"$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},0,292.87385558572095,null,0,0,0,985.81339790153686,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU7","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU7","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU7","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU7","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU7","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU7","v":0},0,0,{"$f":"FI7+FM7","v":0},{"$f":"FK7+FN7","v":0},0,0,0,0,{"$f":"SUM(FQ7:FT7)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU7*3.67","v":0},0,{"$f":"FV7+FW7","v":0},0,{"$f":"Average_annual_rainfall_in*($C7*(1-$E7)+$EM7-$EJ7-$ER7)*$C7/43560*'Building Inputs'!$EN7*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV7","v":8.7862156675716271E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV7","v":0.17220982708440391},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV7","v":6.7068112929130105E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV7","v":3.338761953677219E-2},0.29345960329689236,0.57518082246190905,0.13816031263400802,9.4820839484433012E-2,1.1016215778772425,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV7*3.67","v":35.684922059986583},0.26977801077349856,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX7*'Building Inputs'!$EQ7+'Building Inputs'!$EY7*'Building Inputs'!$ES7)*144*0.00433","v":0},null,0,null,0,8.7862156675716271E-2,0.57518082246190905,6.7068112929130105E-2,3.338761953677219E-2,0.76349871160352756,0.29345960329689236,1.9211039470227762,0.13816031263400802,9.4820839484433012E-2,2.4475447024381096,35.684922059986583,0.26977801077349856,{"$f":"[4]!RequiredWQV","v":752.79916799999728},{"$f":"[4]!ConventionalWQV","v":0},129.61418181818135,0,985.81339790153686,{"$f":"[4]!TSSload","v":22.710661225987817},{"$f":"[4]!TNload","v":0.41292111319977848},{"$f":"[4]!TLload","v":4.129211131997784E-3},{"$f":"[4]!fColiLoad","v":2265.5030154949286},{"$f":"[4]!TSSreduction","v":18.748710672910157},{"$f":"[4]!TNreduction","v":0.19298281146504848},{"$f":"[4]!TLreduction","v":3.2239779395670173E-3},{"$f":"[4]!fColiReduction","v":1675.2589849461647},3.9102378143918415,7.1095232988942575E-2,7.1095232988942561E-4,390.06594619403046,3.2280837935451374,3.3227068089712201E-2,5.5509262044886663E-4,288.43990787640575,{"$f":"[4]!EPA_MXD_ResTrips","v":9.3712227055178747},{"$f":"[4]!EPA_MXD_RetTrips","v":0},{"$f":"[4]!EPA_MXD_OffTrips","v":0},{"$f":"[4]!EPA_MXD_EduTrips","v":0},{"$f":"[4]!EPA_MXD_OtherTrips","v":0},{"$f":"[4]!EPA_MXD_ResVMT","v":26.597643279935486},{"$f":"[4]!EPA_MXD_RetVMT","v":0},{"$f":"[4]!EPA_MXD_OffVMT","v":0},{"$f":"[4]!EPA_MXD_EduVMT","v":0},{"$f":"[4]!EPA_MXD_OtherVMT","v":0}]
[5,{"$f":"[5]!name","v":"T3NDSCottageCourt"},{"$f":"[5]!lot_size","v":12500},{"$f":"[5]!Building_Lot_Coverage","v":0.25800053466436179},{"$f":"[5]!Landscaping_Coverage","v":0.55000000000000004},{"$f":"[5]!Parking_Coverage","v":0.19199946533563816},{"$f":"[5]!Height","v":2},{"$f":"[5]!FAR","v":0.51600106932872358},6450.0133666090451,{"$f":"[5]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$f":"[5]!RetPct","v":0},{"$f":"[5]!OffPct","v":0},{"$f":"[5]!IndPct","v":0},{"$f":"[5]!PubPct","v":0},{"$f":"[5]!EduPct","v":0},{"$f":"[5]!HotelPct","v":0},{"$f":"[5]!ComParkingPct","v":0},{"$f":"[5]!ParkingPct","v":0},6450.0133666090451,{"$f":"[5]!NetUnitSize","v":1075.0052213461981},{"$f":"[5]!UnitSize","v":1075.0052213461981},5.9999832917386939,20.908741775050999,{"$f":"[5]!HousingType","v":"SF"},{"$f":"[5]!RentalPct","v":0},1,{"$f":"[5]!AffordablePct","v":0},{"$f":"[5]!Rent","v":0},0,{"$f":"[5]!Sales_Price","v":379},407426.97889020911,2442.7305915502689,0.08,19.236042433046919,1.5379187715968501,0.7837837146713027,0.1951,112741.41191770471,0,0,0,0,0,{"$f":"[5]!RetRent","v":31.38},{"$f":"[5]!RetSpace","v":945},0,0,{"$f":"[5]!OffRent","v":36.78},{"$f":"[5]!OffSpace","v":387},0,0,{"$f":"[5]!IndRent","v":12},{"$f":"[5]!IndSpace","v":1730},0,0,{"$f":"[5]!PubRent","v":14},{"$f":"[5]!PubSpace","v":746},0,0,{"$f":"[5]!EduRent","v":14},{"$f":"[5]!EduSpace","v":767},0,0,{"$f":"[5]!HotelRent","v":150},{"$f":"[5]!HotelSpaceEmp","v":1317},0,{"$f":"[5]!HotelRoomNet","v":0},{"$f":"[5]!HotelRoomGross","v":0},0,0,0,{"$f":"[5]!ParkingRent","v":4},{"$f":"[5]!ParkingSpace","v":20000},0,{"$f":"[5]!ParkingSpaces","v":5.999983291738693},{"$f":"[5]!ParkingArea","v":2399.993316695477},{"$f":"[5]!IntStructParkingArea","v":0},{"$f":"[5]!ParkingCost","v":29999.916458693464},1.4736194837328109E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":16.494459194624486},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":108.80731777599652},{"$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$19),0)))))/1000,0)","v":47.323322553135831},172.62509952375683,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,1035.7477128772703,172.62509952375683,16.102450133704778,0,96.614431758284184,57.291826207800504,343.75000000000006,100,153.79187715968501,0,599.99832917386937,70,107.6543140117795,0,419.99883042170859,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},4.6137563147905505,0,17.999949875216082,{"$f":"[5]!LandCost","v":82.391174729039747},1029889.6841129968,3588959.571196971,null,1029889.6841129968,3588959.571196971,{"$f":"[5]!ProjectValue","v":2035798.0326577234},7094348.9842056343,{"$f":"[5]!YInt","v":0.80130000000000479},{"$f":"[5]!Slope","v":0.25142979999999998},{"$f":"[5]!ProdType","v":"Residential Owner"},{"$f":"[5]!Subsidy","v":0},0,0,{"$f":"[5]!ImpactFees","v":0},0,{"$f":"[5]!ROI_Rental","v":0},{"$f":"[5]!ROI_Owner","v":0.20078466858201749},{"$f":"[5]!PropTax","v":58305.032083578095},203181.37580485293,0,0,3.1089641694968268E-2,{"$f":"[5]!GreenRoof","v":0},{"$f":"[5]!GreenRoofEff","v":0},{"$f":"[5]!GreenRoofVolume","v":0},{"$f":"[5]!Biofiltration","v":2160.8375930409879},{"$f":"[5]!BiofiltrationEff","v":0},{"$f":"[5]!BiofiltrationVolume","v":7273.379338175966},{"$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},0,620.0750668735617,null,0,0,0,2087.172675096409,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU8","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU8","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU8","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU8","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU8","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU8","v":0},0,0,{"$f":"FI8+FM8","v":0},{"$f":"FK8+FN8","v":0},0,0,0,0,{"$f":"SUM(FQ8:FT8)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU8*3.67","v":0},0,{"$f":"FV8+FW8","v":0},0,{"$f":"Average_annual_rainfall_in*($C8*(1-$E8)+$EM8-$EJ8-$ER8)*$C8/43560*'Building Inputs'!$EN8*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV8","v":0.18602252006206849},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV8","v":0.36460413932165425},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV8","v":0.14199719031404565},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV8","v":7.0688557623586043E-2},0.62131521700730874,1.2177778253343252,0.29251421204693406,0.20075550365098435,2.3323627580395523,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV8*3.67","v":75.552426448142256},0.57117634394795547,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX8*'Building Inputs'!$EQ8+'Building Inputs'!$EY8*'Building Inputs'!$ES8)*144*0.00433","v":0},null,0,null,0,0.18602252006206849,1.2177778253343252,0.14199719031404565,7.0688557623586043E-2,1.6164860933340253,0.62131521700730874,4.067377936616646,0.29251421204693406,0.20075550365098435,5.1819628693218736,75.552426448142256,0.57117634394795547,{"$f":"[5]!RequiredWQV","v":2629.6874999999995},{"$f":"[5]!ConventionalWQV","v":0},754.61647727272714,0,2087.172675096409,{"$f":"[5]!TSSload","v":66.732327454229775},{"$f":"[5]!TNload","v":1.2133150446223597},{"$f":"[5]!TLload","v":1.2133150446223597E-2},{"$f":"[5]!fColiLoad","v":6406.7235207985013},{"$f":"[5]!TSSreduction","v":54.664988857278779},{"$f":"[5]!TNreduction","v":0.59027282642574819},{"$f":"[5]!TLreduction","v":9.4345438057810808E-3},{"$f":"[5]!fColiReduction","v":4798.3735603194364},19.149543002246837,0.34817350913176071,3.4817350913176068E-3,1838.4766760785412,15.686693313039134,0.16938499380904162,2.7073415420629824E-3,1376.9437443524553,{"$f":"[5]!EPA_MXD_ResTrips","v":56.206442047512667},{"$f":"[5]!EPA_MXD_RetTrips","v":0},{"$f":"[5]!EPA_MXD_OffTrips","v":0},{"$f":"[5]!EPA_MXD_EduTrips","v":0},{"$f":"[5]!EPA_MXD_OtherTrips","v":0},{"$f":"[5]!EPA_MXD_ResVMT","v":159.53800351849861},{"$f":"[5]!EPA_MXD_RetVMT","v":0},{"$f":"[5]!EPA_MXD_OffVMT","v":0},{"$f":"[5]!EPA_MXD_EduVMT","v":0},{"$f":"[5]!EPA_MXD_OtherVMT","v":0}]
[6,{"$f":"[6]!name","v":"T3NISCottageCourt"},{"$f":"[6]!lot_size","v":12500},{"$f":"[6]!Building_Lot_Coverage","v":0.25800053466436179},{"$f":"[6]!Landscaping_Coverage","v":0.55000000000000004},{"$f":"[6]!Parking_Coverage","v":0.19199946533563816},{"$f":"[6]!Height","v":2},{"$f":"[6]!FAR","v":0.51600106932872358},6450.0133666090451,{"$f":"[6]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$f":"[6]!RetPct","v":0},{"$f":"[6]!OffPct","v":0},{"$f":"[6]!IndPct","v":0},{"$f":"[6]!PubPct","v":0},{"$f":"[6]!EduPct","v":0},{"$f":"[6]!HotelPct","v":0},{"$f":"[6]!ComParkingPct","v":0},{"$f":"[6]!ParkingPct","v":0},6450.0133666090451,{"$f":"[6]!NetUnitSize","v":1075.0052213461981},{"$f":"[6]!UnitSize","v":1075.0052213461981},5.9999832917386939,20.908741775050999,{"$f":"[6]!HousingType","v":"SF"},{"$f":"[6]!RentalPct","v":0},1,{"$f":"[6]!AffordablePct","v":0},{"$f":"[6]!Rent","v":0},0,{"$f":"[6]!Sales_Price","v":379},407426.97889020911,2442.7305915502689,0.08,19.236042433046919,1.5379187715968501,0.7837837146713027,0.1951,112741.41191770471,0,0,0,0,0,{"$f":"[6]!RetRent","v":31.38},{"$f":"[6]!RetSpace","v":945},0,0,{"$f":"[6]!OffRent","v":36.78},{"$f":"[6]!OffSpace","v":387},0,0,{"$f":"[6]!IndRent","v":12},{"$f":"[6]!IndSpace","v":1730},0,0,{"$f":"[6]!PubRent","v":14},{"$f":"[6]!PubSpace","v":746},0,0,{"$f":"[6]!EduRent","v":14},{"$f":"[6]!EduSpace","v":767},0,0,{"$f":"[6]!HotelRent","v":150},{"$f":"[6]!HotelSpaceEmp","v":1317},0,{"$f":"[6]!HotelRoomNet","v":0},{"$f":"[6]!HotelRoomGross","v":0},0,0,0,{"$f":"[6]!ParkingRent","v":4},{"$f":"[6]!ParkingSpace","v":20000},0,{"$f":"[6]!ParkingSpaces","v":5.999983291738693},{"$f":"[6]!ParkingArea","v":2399.993316695477},{"$f":"[6]!IntStructParkingArea","v":0},{"$f":"[6]!ParkingCost","v":29999.916458693464},1.4736194837328109E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":16.494459194624486},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":108.80731777599652},{"$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$19),0)))))/1000,0)","v":47.323322553135831},172.62509952375683,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,1035.7477128772703,172.62509952375683,16.102450133704778,0,96.614431758284184,57.291826207800504,343.75000000000006,100,153.79187715968501,0,599.99832917386937,70,107.6543140117795,0,419.99883042170859,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},4.6137563147905505,0,17.999949875216082,{"$f":"[6]!LandCost","v":82.391174729039747},1029889.6841129968,3588959.571196971,null,1029889.6841129968,3588959.571196971,{"$f":"[6]!ProjectValue","v":2035798.0326577234},7094348.9842056343,{"$f":"[6]!YInt","v":0.80130000000000479},{"$f":"[6]!Slope","v":0.25142979999999998},{"$f":"[6]!ProdType","v":"Residential Owner"},{"$f":"[6]!Subsidy","v":0},0,0,{"$f":"[6]!ImpactFees","v":0},0,{"$f":"[6]!ROI_Rental","v":0},{"$f":"[6]!ROI_Owner","v":0.20078466858201749},{"$f":"[6]!PropTax","v":58305.032083578095},203181.37580485293,0,0,3.1089641694968268E-2,{"$f":"[6]!GreenRoof","v":0},{"$f":"[6]!GreenRoofEff","v":0},{"$f":"[6]!GreenRoofVolume","v":0},{"$f":"[6]!Biofiltration","v":2160.8375930409879},{"$f":"[6]!BiofiltrationEff","v":0},{"$f":"[6]!BiofiltrationVolume","v":7273.379338175966},{"$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},0,620.0750668735617,null,0,0,0,2087.172675096409,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU9","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU9","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU9","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU9","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU9","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU9*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C9*(1-$E9)+$EM9-$EJ9-$ER9)*$C9/43560*'Building Inputs'!$EN9*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV9","v":0.18602252006206849},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV9","v":0.36460413932165425},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV9","v":0.14199719031404565},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV9","v":7.0688557623586043E-2},0.62131521700730874,1.2177778253343252,0.29251421204693406,0.20075550365098435,2.3323627580395523,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV9*3.67","v":75.552426448142256},0.57117634394795547,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX9*'Building Inputs'!$EQ9+'Building Inputs'!$EY9*'Building Inputs'!$ES9)*144*0.00433","v":0},null,0,null,0,0.18602252006206849,1.2177778253343252,0.14199719031404565,7.0688557623586043E-2,1.6164860933340253,0.62131521700730874,4.067377936616646,0.29251421204693406,0.20075550365098435,5.1819628693218736,75.552426448142256,0.57117634394795547,{"$f":"[6]!RequiredWQV","v":2629.6874999999995},{"$f":"[6]!ConventionalWQV","v":0},754.61647727272714,0,2087.172675096409,{"$f":"[6]!TSSload","v":66.732327454229775},{"$f":"[6]!TNload","v":1.2133150446223597},{"$f":"[6]!TLload","v":1.2133150446223597E-2},{"$f":"[6]!fColiLoad","v":6406.7235207985013},{"$f":"[6]!TSSreduction","v":54.664988857278779},{"$f":"[6]!TNreduction","v":0.59027282642574819},{"$f":"[6]!TLreduction","v":9.4345438057810808E-3},{"$f":"[6]!fColiReduction","v":4798.3735603194364},19.149543002246837,0.34817350913176071,3.4817350913176068E-3,1838.4766760785412,15.686693313039134,0.16938499380904162,2.7073415420629824E-3,1376.9437443524553,{"$f":"[6]!EPA_MXD_ResTrips","v":56.206442047512667},{"$f":"[6]!EPA_MXD_RetTrips","v":0},{"$f":"[6]!EPA_MXD_OffTrips","v":0},{"$f":"[6]!EPA_MXD_EduTrips","v":0},{"$f":"[6]!EPA_MXD_OtherTrips","v":0},{"$f":"[6]!EPA_MXD_ResVMT","v":159.53800351849861},{"$f":"[6]!EPA_MXD_RetVMT","v":0},{"$f":"[6]!EPA_MXD_OffVMT","v":0},{"$f":"[6]!EPA_MXD_EduVMT","v":0},{"$f":"[6]!EPA_MXD_OtherVMT","v":0}]
[7,{"$f":"[7]!name","v":"T3NISDuplexSideBySide"},{"$f":"[7]!lot_size","v":7500},{"$f":"[7]!Building_Lot_Coverage","v":0.26346666666666679},{"$f":"[7]!Landscaping_Coverage","v":0.62986666666666657},{"$f":"[7]!Parking_Coverage","v":0.10666666666666667},{"$f":"[7]!Height","v":2},{"$f":"[7]!FAR","v":0.52693333333333359},3952.0000000000018,{"$f":"[7]!ResPct","v":1},0,1,0,0,0,0,0,0,{"$f":"[7]!RetPct","v":0},{"$f":"[7]!OffPct","v":0},{"$f":"[7]!IndPct","v":0},{"$f":"[7]!PubPct","v":0},{"$f":"[7]!EduPct","v":0},{"$f":"[7]!HotelPct","v":0},{"$f":"[7]!ComParkingPct","v":0},{"$f":"[7]!ParkingPct","v":0},3952.0000000000018,{"$f":"[7]!NetUnitSize","v":1976.0000000000009},{"$f":"[7]!UnitSize","v":1976.0000000000009},2,11.616,{"$f":"[7]!HousingType","v":"TH"},{"$f":"[7]!RentalPct","v":0},1,{"$f":"[7]!AffordablePct","v":0},{"$f":"[7]!Rent","v":0},0,{"$f":"[7]!Sales_Price","v":312},616512.00000000023,3696.3009336297782,0.06,10.919039999999999,2.5,1.2740980361685248,0.25819999999999999,170598.50462906668,0,0,0,0,0,{"$f":"[7]!RetRent","v":31.38},{"$f":"[7]!RetSpace","v":945},0,0,{"$f":"[7]!OffRent","v":36.78},{"$f":"[7]!OffSpace","v":387},0,0,{"$f":"[7]!IndRent","v":12},{"$f":"[7]!IndSpace","v":1730},0,0,{"$f":"[7]!PubRent","v":14},{"$f":"[7]!PubSpace","v":746},0,0,{"$f":"[7]!EduRent","v":14},{"$f":"[7]!EduSpace","v":767},0,0,{"$f":"[7]!HotelRent","v":150},{"$f":"[7]!HotelSpaceEmp","v":1317},0,{"$f":"[7]!HotelRoomNet","v":0},{"$f":"[7]!HotelRoomGross","v":0},0,0,0,{"$f":"[7]!ParkingRent","v":4},{"$f":"[7]!ParkingSpace","v":20000},0,{"$f":"[7]!ParkingSpaces","v":2},{"$f":"[7]!ParkingArea","v":800},{"$f":"[7]!IntStructParkingArea","v":0},{"$f":"[7]!ParkingCost","v":10000},9.7323251112123241E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":14.693188323617688},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":72.672101789774729},{"$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$19),0)))))/1000,0)","v":53.900087744367838},141.26537785776026,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,282.53075571552051,141.26537785776026,13.177218775537904,0,26.354437551075808,118.09999999999998,236.19999999999996,80,200,0,160,50,125,0,100,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":2},5,0,4,{"$f":"[7]!LandCost","v":63.335968171127504},475019.76128345629,2758914.7735343142,null,475019.76128345629,2758914.7735343142,{"$f":"[7]!ProjectValue","v":1027503.6936938425},5967741.452973837,{"$f":"[7]!YInt","v":0.80130000000000479},{"$f":"[7]!Slope","v":0.25142979999999998},{"$f":"[7]!ProdType","v":"Residential Owner"},{"$f":"[7]!Subsidy","v":0},0,0,{"$f":"[7]!ImpactFees","v":0},0,{"$f":"[7]!ROI_Rental","v":0},{"$f":"[7]!ROI_Owner","v":0.20001904379274699},{"$f":"[7]!PropTax","v":29363.491936758084},170543.16116869095,0,0,3.1748322831540873E-2,{"$f":"[7]!GreenRoof","v":0},{"$f":"[7]!GreenRoofEff","v":0},{"$f":"[7]!GreenRoofVolume","v":0},{"$f":"[7]!Biofiltration","v":1484.770442112818},{"$f":"[7]!BiofiltrationEff","v":0},{"$f":"[7]!BiofiltrationVolume","v":4997.7373081517462},{"$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},0,255.64229375220697,null,0,0,0,860.49196076992871,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU10","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU10","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU10","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU10","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU10","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU10","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU10*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C10*(1-$E10)+$EM10-$EJ10-$ER10)*$C10/43560*'Building Inputs'!$EN10*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV10","v":7.6692688125662087E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV10","v":0.1503176687262977},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV10","v":5.8542085269255396E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV10","v":2.9143221487751596E-2},0.25615357833971136,0.50206101354583432,0.12059669565466612,8.2766749025214525E-2,0.96157803656542629,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV10*3.67","v":31.148479639943901},0.23548250607797588,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX10*'Building Inputs'!$EQ10+'Building Inputs'!$EY10*'Building Inputs'!$ES10)*144*0.00433","v":0},null,0,null,0,7.6692688125662087E-2,0.50206101354583432,5.8542085269255396E-2,2.9143221487751596E-2,0.66643900842850345,0.25615357833971136,1.6768837852430865,0.12059669565466612,8.2766749025214525E-2,2.1364008082626786,31.148479639943901,0.23548250607797588,{"$f":"[7]!RequiredWQV","v":1159.5808497777784},{"$f":"[7]!ConventionalWQV","v":0},199.6523501683503,0,860.49196076992871,{"$f":"[7]!TSSload","v":31.41741878920406},{"$f":"[7]!TNload","v":0.57122579616734659},{"$f":"[7]!TLload","v":5.7122579616734658E-3},{"$f":"[7]!fColiLoad","v":3095.4466399404055},{"$f":"[7]!TSSreduction","v":25.859467955935269},{"$f":"[7]!TNreduction","v":0.27117230995656277},{"$f":"[7]!TLreduction","v":4.4529716531626776E-3},{"$f":"[7]!fColiReduction","v":2299.9643390211982},5.40933519097866,9.8351548926884733E-2,9.8351548926884735E-4,532.96257574731499,4.4523877334599291,4.6689447306570722E-2,7.6669622127456571E-4,395.99936966618424,{"$f":"[7]!EPA_MXD_ResTrips","v":13.018289597495993},{"$f":"[7]!EPA_MXD_RetTrips","v":0},{"$f":"[7]!EPA_MXD_OffTrips","v":0},{"$f":"[7]!EPA_MXD_EduTrips","v":0},{"$f":"[7]!EPA_MXD_OtherTrips","v":0},{"$f":"[7]!EPA_MXD_ResVMT","v":36.950951013209952},{"$f":"[7]!EPA_MXD_RetVMT","v":0},{"$f":"[7]!EPA_MXD_OffVMT","v":0},{"$f":"[7]!EPA_MXD_EduVMT","v":0},{"$f":"[7]!EPA_MXD_OtherVMT","v":0}]
[8,{"$f":"[8]!name","v":"T4NISDuplexStacked"},{"$f":"[8]!lot_size","v":7500},{"$f":"[8]!Building_Lot_Coverage","v":0.22506666666666653},{"$f":"[8]!Landscaping_Coverage","v":0.6682666666666669},{"$f":"[8]!Parking_Coverage","v":0.10666666666666659},{"$f":"[8]!Height","v":2},{"$f":"[8]!FAR","v":0.45013333333333305},3375.9999999999977,{"$f":"[8]!ResPct","v":1},0,1,0,0,0,0,0,0,{"$f":"[8]!RetPct","v":0},{"$f":"[8]!OffPct","v":0},{"$f":"[8]!IndPct","v":0},{"$f":"[8]!PubPct","v":0},{"$f":"[8]!EduPct","v":0},{"$f":"[8]!HotelPct","v":0},{"$f":"[8]!ComParkingPct","v":0},{"$f":"[8]!ParkingPct","v":0},3375.9999999999977,{"$f":"[8]!NetUnitSize","v":1688},{"$f":"[8]!UnitSize","v":1688},1.9999999999999987,11.615999999999993,{"$f":"[8]!HousingType","v":"TH"},{"$f":"[8]!RentalPct","v":0},1,{"$f":"[8]!AffordablePct","v":0},{"$f":"[8]!Rent","v":0},0,{"$f":"[8]!Sales_Price","v":312},526656,3157.5688137485135,0.06,10.919039999999992,2.5,1.2740980361685248,0.25819999999999999,145733.94524993139,0,0,0,0,0,{"$f":"[8]!RetRent","v":31.38},{"$f":"[8]!RetSpace","v":945},0,0,{"$f":"[8]!OffRent","v":36.78},{"$f":"[8]!OffSpace","v":387},0,0,{"$f":"[8]!IndRent","v":12},{"$f":"[8]!IndSpace","v":1730},0,0,{"$f":"[8]!PubRent","v":14},{"$f":"[8]!PubSpace","v":746},0,0,{"$f":"[8]!EduRent","v":14},{"$f":"[8]!EduSpace","v":767},0,0,{"$f":"[8]!HotelRent","v":150},{"$f":"[8]!HotelSpaceEmp","v":1317},0,{"$f":"[8]!HotelRoomNet","v":0},{"$f":"[8]!HotelRoomGross","v":0},0,0,0,{"$f":"[8]!ParkingRent","v":4},{"$f":"[8]!ParkingSpace","v":20000},0,{"$f":"[8]!ParkingSpaces","v":1.9999999999999987},{"$f":"[8]!ParkingArea","v":799.99999999999943},{"$f":"[8]!IntStructParkingArea","v":0},{"$f":"[8]!ParkingCost","v":9999.9999999999927},1.1396318389461008E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":14.105766486176334},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":68.654670490055963},{"$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$19),0)))))/1000,0)","v":51.720757118822135},134.48119409505443,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,268.9623881901087,134.48119409505443,12.544390866744569,0,25.088781733489125,125.30000000000014,250.60000000000011,80,200,0,159.99999999999989,50,125,0,99.999999999999929,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":2},5,0,3.9999999999999973,{"$f":"[8]!LandCost","v":52.96791220942265},397259.3415706699,2307282.2558424505,null,397259.3415706699,2307282.2558424505,{"$f":"[8]!ProjectValue","v":877476.36194928607},5096382.7102014534,{"$f":"[8]!YInt","v":0.80130000000000479},{"$f":"[8]!Slope","v":0.25142979999999998},{"$f":"[8]!ProdType","v":"Residential Owner"},{"$f":"[8]!Subsidy","v":0},0,0,{"$f":"[8]!ImpactFees","v":0},0,{"$f":"[8]!ROI_Rental","v":0},{"$f":"[8]!ROI_Owner","v":0.20038789154399528},{"$f":"[8]!PropTax","v":25098.144601926917},145770.02384799154,0,0,2.7121036912773754E-2,{"$f":"[8]!GreenRoof","v":0},{"$f":"[8]!GreenRoofEff","v":0},{"$f":"[8]!GreenRoofVolume","v":0},{"$f":"[8]!Biofiltration","v":1575.2898932831176},{"$f":"[8]!BiofiltrationEff","v":0},{"$f":"[8]!BiofiltrationVolume","v":5302.4257807909744},{"$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},0,271.22759870577096,null,0,0,0,912.95209724362508,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU11","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU11","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU11","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU11","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU11","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU11","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU11*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C11*(1-$E11)+$EM11-$EJ11-$ER11)*$C11/43560*'Building Inputs'!$EN11*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV11","v":8.1368279611731278E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV11","v":0.15948182803899333},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV11","v":6.2111120103621555E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV11","v":3.0919946252457892E-2},0.27177005390318248,0.53266930565023773,0.12794890741346041,8.7812647356980411E-2,1.0202009143238611,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV11*3.67","v":33.047455536705961},0.24983876385749706,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX11*'Building Inputs'!$EQ11+'Building Inputs'!$EY11*'Building Inputs'!$ES11)*144*0.00433","v":0},null,0,null,0,8.1368279611731278E-2,0.53266930565023773,6.2111120103621555E-2,3.0919946252457892E-2,0.70706865161804844,0.27177005390318248,1.7791154808717939,0.12794890741346041,8.7812647356980411E-2,2.2666470895454172,33.047455536705961,0.24983876385749706,{"$f":"[8]!RequiredWQV","v":979.72574577777664},{"$f":"[8]!ConventionalWQV","v":0},168.68556228956209,0,912.95209724362508,{"$f":"[8]!TSSload","v":27.617090362149479},{"$f":"[8]!TNload","v":0.50212891567544504},{"$f":"[8]!TLload","v":5.0212891567544505E-3},{"$f":"[8]!fColiLoad","v":2712.2260830829341},{"$f":"[8]!TSSreduction","v":22.73144296314949},{"$f":"[8]!TNreduction","v":0.23837063884944726},{"$f":"[8]!TLreduction","v":3.9143292245174093E-3},{"$f":"[8]!fColiReduction","v":2015.2872352101576},4.7550086711689881,8.6454703112163397E-2,8.6454703112163404E-4,466.98107491097352,3.9138159371813863,4.104177666140621E-2,6.7395475628743268E-4,346.9847168061566,{"$f":"[8]!EPA_MXD_ResTrips","v":13.018289597495981},{"$f":"[8]!EPA_MXD_RetTrips","v":0},{"$f":"[8]!EPA_MXD_OffTrips","v":0},{"$f":"[8]!EPA_MXD_EduTrips","v":0},{"$f":"[8]!EPA_MXD_OtherTrips","v":0},{"$f":"[8]!EPA_MXD_ResVMT","v":36.950951013209931},{"$f":"[8]!EPA_MXD_RetVMT","v":0},{"$f":"[8]!EPA_MXD_OffVMT","v":0},{"$f":"[8]!EPA_MXD_EduVMT","v":0},{"$f":"[8]!EPA_MXD_OtherVMT","v":0}]
[9,{"$f":"[9]!name","v":"T4NISMultiplexMedium"},{"$f":"[9]!lot_size","v":10000},{"$f":"[9]!Building_Lot_Coverage","v":0.25},{"$f":"[9]!Landscaping_Coverage","v":0.624},{"$f":"[9]!Parking_Coverage","v":0.126},{"$f":"[9]!Height","v":2},{"$f":"[9]!FAR","v":0.5},5000,{"$f":"[9]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[9]!ParkingPct","v":0},5000,{"$f":"[9]!NetUnitSize","v":1000},{"$f":"[9]!UnitSize","v":1250},4,17.423999999999999,{"$f":"[9]!HousingType","v":"MF"},{"$f":"[9]!RentalPct","v":1},0,{"$f":"[9]!AffordablePct","v":0},{"$f":"[9]!Rent","v":2.46},2460,{"$f":"[9]!Sales_Price","v":0},0,0,0.06,16.37856,2.0040080160320639,1.0213210710769736,0.1951,98400,0,0,0,0,0,{"$f":"[9]!RetRent","v":31.38},{"$f":"[9]!RetSpace","v":945},0,0,{"$f":"[9]!OffRent","v":36.78},{"$f":"[9]!OffSpace","v":387},0,0,{"$f":"[9]!IndRent","v":12},{"$f":"[9]!IndSpace","v":1730},0,0,{"$f":"[9]!PubRent","v":14},{"$f":"[9]!PubSpace","v":746},0,0,{"$f":"[9]!EduRent","v":14},{"$f":"[9]!EduSpace","v":767},0,0,{"$f":"[9]!HotelRent","v":150},{"$f":"[9]!HotelSpaceEmp","v":1317},0,{"$f":"[9]!HotelRoomNet","v":0},{"$f":"[9]!HotelRoomGross","v":0},0,0,0,{"$f":"[9]!ParkingRent","v":4},{"$f":"[9]!ParkingSpace","v":20000},0,{"$f":"[9]!ParkingSpaces","v":4},{"$f":"[9]!ParkingArea","v":1260},{"$f":"[9]!IntStructParkingArea","v":0},{"$f":"[9]!ParkingCost","v":20000},1.7990451918405568E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.5800433284155595},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":82.057442262860164},{"$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$19),0)))))/1000,0)","v":29.908694553096634},121.54618014437236,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,486.18472057748943,121.54618014437237,11.337814200348676,0,45.351256801394705,78,312,60,120.24048096192384,0,240,35,70.140280561122239,0,140,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.0060120240480961,0,6,{"$f":"[9]!LandCost","v":13.447351783810376},134473.51783810375,585766.6437027799,null,134473.51783810375,585766.6437027799,{"$f":"[9]!ProjectValue","v":1111700.8116699122},4842568.7356341369,{"$f":"[9]!YInt","v":0.80130000000000479},{"$f":"[9]!Slope","v":0.25142979999999998},{"$f":"[9]!ProdType","v":"Residential Owner"},{"$f":"[9]!Subsidy","v":0},0,0,{"$f":"[9]!ImpactFees","v":0},0,{"$f":"[9]!ROI_Rental","v":0.10043201227781884},{"$f":"[9]!ROI_Owner","v":0},{"$f":"[9]!PropTax","v":27071.572695570918},117923.77066190692,0,0,3.0125559366973233E-2,{"$f":"[9]!GreenRoof","v":0},{"$f":"[9]!GreenRoofEff","v":0},{"$f":"[9]!GreenRoofVolume","v":0},{"$f":"[9]!Biofiltration","v":1961.2547753564745},{"$f":"[9]!BiofiltrationEff","v":0},{"$f":"[9]!BiofiltrationVolume","v":6601.5835738498936},{"$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},0,450.24214310295559,null,0,0,0,1515.5150536845485,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU12","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU12","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU12","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU12","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU12","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU12*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C12*(1-$E12)+$EM12-$EJ12-$ER12)*$C12/43560*'Building Inputs'!$EN12*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV12","v":0.13507264293088667},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV12","v":0.26474238014453788},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV12","v":0.10310545077057684},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV12","v":5.1327604313736938E-2},0.45114262738916144,0.88423954968275653,0.2123972285873883,0.1457703962510129,1.6935498019103192,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV12*3.67","v":54.859303684236522},0.4147363358528281,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX12*'Building Inputs'!$EQ12+'Building Inputs'!$EY12*'Building Inputs'!$ES12)*144*0.00433","v":0},null,0,null,0,0.13507264293088667,0.88423954968275653,0.10310545077057684,5.1327604313736938E-2,1.1737452476979571,0.45114262738916144,2.9533600959404067,0.2123972285873883,0.1457703962510129,3.7626703481679695,54.859303684236522,0.4147363358528281,{"$f":"[9]!RequiredWQV","v":1584.3637333333331},{"$f":"[9]!ConventionalWQV","v":0},363.71986531986528,0,1515.5150536845485,{"$f":"[9]!TSSload","v":42.690347250909099},{"$f":"[9]!TNload","v":0.54333169228429756},{"$f":"[9]!TLload","v":7.7618813183471108E-3},{"$f":"[9]!fColiLoad","v":10463.519852525444},{"$f":"[9]!TSSreduction","v":35.100174271086473},{"$f":"[9]!TNreduction","v":0.25938002991621628},{"$f":"[9]!TLreduction","v":6.0472972588868704E-3},{"$f":"[9]!fColiReduction","v":7704.8412088074274},9.8003551999332181,0.12473179345369551,1.7818827636242218E-3,2402.0936300563462,8.0578912468058945,5.9545461413272792E-2,1.3882684249051586E-3,1768.7881562918794,{"$f":"[9]!EPA_MXD_ResTrips","v":26.031012678696328},{"$f":"[9]!EPA_MXD_RetTrips","v":0},{"$f":"[9]!EPA_MXD_OffTrips","v":0},{"$f":"[9]!EPA_MXD_EduTrips","v":0},{"$f":"[9]!EPA_MXD_OtherTrips","v":0},{"$f":"[9]!EPA_MXD_ResVMT","v":73.889176738013887},{"$f":"[9]!EPA_MXD_RetVMT","v":0},{"$f":"[9]!EPA_MXD_OffVMT","v":0},{"$f":"[9]!EPA_MXD_EduVMT","v":0},{"$f":"[9]!EPA_MXD_OtherVMT","v":0}]
[10,{"$f":"[10]!name","v":"T4NISSmallHouse"},{"$f":"[10]!lot_size","v":5000},{"$f":"[10]!Building_Lot_Coverage","v":0.33759999999999996},{"$f":"[10]!Landscaping_Coverage","v":0.58240000000000003},{"$f":"[10]!Parking_Coverage","v":0.08},{"$f":"[10]!Height","v":2},{"$f":"[10]!FAR","v":0.67519999999999991},3375.9999999999995,{"$f":"[10]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[10]!ParkingPct","v":0},3375.9999999999995,{"$f":"[10]!NetUnitSize","v":3375.9999999999995},{"$f":"[10]!UnitSize","v":3375.9999999999995},1,8.7119999999999997,{"$f":"[10]!HousingType","v":"SF"},{"$f":"[10]!RentalPct","v":0},1,{"$f":"[10]!AffordablePct","v":0},{"$f":"[10]!Rent","v":0},0,{"$f":"[10]!Sales_Price","v":379},1279503.9999999998,7671.2729513505546,0.08,8.0150400000000008,3,1.5289176434022296,0.25819999999999999,354058.75160079484,0,0,0,0,0,{"$f":"[10]!RetRent","v":31.38},{"$f":"[10]!RetSpace","v":945},0,0,{"$f":"[10]!OffRent","v":36.78},{"$f":"[10]!OffSpace","v":387},0,0,{"$f":"[10]!IndRent","v":12},{"$f":"[10]!IndSpace","v":1730},0,0,{"$f":"[10]!PubRent","v":14},{"$f":"[10]!PubSpace","v":746},0,0,{"$f":"[10]!EduRent","v":14},{"$f":"[10]!EduSpace","v":767},0,0,{"$f":"[10]!HotelRent","v":150},{"$f":"[10]!HotelSpaceEmp","v":1317},0,{"$f":"[10]!HotelRoomNet","v":0},{"$f":"[10]!HotelRoomGross","v":0},0,0,0,{"$f":"[10]!ParkingRent","v":4},{"$f":"[10]!ParkingSpace","v":20000},0,{"$f":"[10]!ParkingSpaces","v":1},{"$f":"[10]!ParkingArea","v":400},{"$f":"[10]!IntStructParkingArea","v":0},{"$f":"[10]!ParkingCost","v":5000},4.6902799484815029E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":24.81785120446699},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":170.35803499037939},{"$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$19),0)))))/1000,0)","v":84.654096212296849},279.82998240714323,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,279.82998240714323,279.82998240714323,26.10250971647606,0,26.10250971647606,145.6,145.6,120,360,0,120,90,270,0,90,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},12,0,4,{"$f":"[10]!LandCost","v":122.82621703529094},614131.08517645474,5350310.014057274,null,614131.08517645474,5350310.014057274,{"$f":"[10]!ProjectValue","v":1066034.4488858858},9287292.118693836,{"$f":"[10]!YInt","v":0.80130000000000479},{"$f":"[10]!Slope","v":0.25142979999999998},{"$f":"[10]!ProdType","v":"Residential Owner"},{"$f":"[10]!Subsidy","v":0},0,0,{"$f":"[10]!ImpactFees","v":0},0,{"$f":"[10]!ROI_Rental","v":0},{"$f":"[10]!ROI_Owner","v":0.20024639104037525},{"$f":"[10]!PropTax","v":30406.169374926929},264898.54759436339,0,0,4.0681555369160648E-2,{"$f":"[10]!GreenRoof","v":0},{"$f":"[10]!GreenRoofEff","v":0},{"$f":"[10]!GreenRoofVolume","v":0},{"$f":"[10]!Biofiltration","v":915.25222849968816},{"$f":"[10]!BiofiltrationEff","v":0},{"$f":"[10]!BiofiltrationVolume","v":3080.7390011299503},{"$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},0,105.05650005735632,null,0,0,0,353.62017919306135,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU13","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU13","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU13","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU13","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU13","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU13","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU13*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C13*(1-$E13)+$EM13-$EJ13-$ER13)*$C13/43560*'Building Inputs'!$EN13*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV13","v":3.1516950017206891E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV13","v":6.1773222033725511E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV13","v":2.4057938513134598E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV13","v":1.1976441006538621E-2},0.10526661305747101,0.2063225615926432,4.9559353337057271E-2,3.4013092458569684E-2,0.39516162044574116,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV13*3.67","v":12.800504192988523},9.6771811698993238E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX13*'Building Inputs'!$EQ13+'Building Inputs'!$EY13*'Building Inputs'!$ES13)*144*0.00433","v":0},null,0,null,0,3.1516950017206891E-2,0.2063225615926432,2.4057938513134598E-2,1.1976441006538621E-2,0.27387389112952332,0.10526661305747101,0.68911735571942823,4.9559353337057271E-2,3.4013092458569684E-2,0.87795641457252616,12.800504192988523,9.6771811698993238E-2,{"$f":"[10]!RequiredWQV","v":933.97075200000006},{"$f":"[10]!ConventionalWQV","v":0},107.20509090909093,0,353.62017919306135,{"$f":"[10]!TSSload","v":24.283193758173745},{"$f":"[10]!TNload","v":0.44151261378497714},{"$f":"[10]!TLload","v":4.4151261378497716E-3},{"$f":"[10]!fColiLoad","v":2426.2344985544032},{"$f":"[10]!TSSreduction","v":20.01712227873778},{"$f":"[10]!TNreduction","v":0.20797010159727564},{"$f":"[10]!TLreduction","v":3.4445048077048775E-3},{"$f":"[10]!fColiReduction","v":1798.2969360652178},2.7873271072283914,5.0678674676879837E-2,5.0678674676879834E-4,278.49339974224097,2.2976494810305073,2.3871682919797479E-2,3.9537474835914569E-4,206.41608540693503,{"$f":"[10]!EPA_MXD_ResTrips","v":9.3735243691376073},{"$f":"[10]!EPA_MXD_RetTrips","v":0},{"$f":"[10]!EPA_MXD_OffTrips","v":0},{"$f":"[10]!EPA_MXD_EduTrips","v":0},{"$f":"[10]!EPA_MXD_OtherTrips","v":0},{"$f":"[10]!EPA_MXD_ResVMT","v":26.602887643445499},{"$f":"[10]!EPA_MXD_RetVMT","v":0},{"$f":"[10]!EPA_MXD_OffVMT","v":0},{"$f":"[10]!EPA_MXD_EduVMT","v":0},{"$f":"[10]!EPA_MXD_OtherVMT","v":0}]
[11,{"$f":"[11]!name","v":"T4NSSCottageCourt"},{"$f":"[11]!lot_size","v":15625},{"$f":"[11]!Building_Lot_Coverage","v":0.38872010285783398},{"$f":"[11]!Landscaping_Coverage","v":0.44999999999999996},{"$f":"[11]!Parking_Coverage","v":0.16127989714216601},{"$f":"[11]!Height","v":2},{"$f":"[11]!FAR","v":0.77744020571566796},12147.503214307311,{"$f":"[11]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[11]!ParkingPct","v":0},12147.503214307311,{"$f":"[11]!NetUnitSize","v":1518.4388701870578},{"$f":"[11]!UnitSize","v":1518.4388701870578},7.9999948979248998,22.302705776230955,{"$f":"[11]!HousingType","v":"SF"},{"$f":"[11]!RentalPct","v":0},1,{"$f":"[11]!AffordablePct","v":0},{"$f":"[11]!Rent","v":0},0,{"$f":"[11]!Sales_Price","v":379},575488.33180089493,3450.3433155051171,0.08,20.518489314132481,2.17230167408735,1.1070901187681166,0.1951,159246.61456177462,0,0,0,0,0,{"$f":"[11]!RetRent","v":31.38},{"$f":"[11]!RetSpace","v":945},0,0,{"$f":"[11]!OffRent","v":36.78},{"$f":"[11]!OffSpace","v":387},0,0,{"$f":"[11]!IndRent","v":12},{"$f":"[11]!IndSpace","v":1730},0,0,{"$f":"[11]!PubRent","v":14},{"$f":"[11]!PubSpace","v":746},0,0,{"$f":"[11]!EduRent","v":14},{"$f":"[11]!EduSpace","v":767},0,0,{"$f":"[11]!HotelRent","v":150},{"$f":"[11]!HotelSpaceEmp","v":1317},0,{"$f":"[11]!HotelRoomNet","v":0},{"$f":"[11]!HotelRoomGross","v":0},0,0,0,{"$f":"[11]!ParkingRent","v":4},{"$f":"[11]!ParkingSpace","v":20000},0,{"$f":"[11]!ParkingSpaces","v":7.9999948979248998},{"$f":"[11]!ParkingArea","v":2519.9983928463434},{"$f":"[11]!IntStructParkingArea","v":0},{"$f":"[11]!ParkingCost","v":39999.974489624496},1.0432497277306226E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":18.658784407461042},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":126.55987469793689},{"$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$19),0)))))/1000,0)","v":57.881391722230532},{"$f":"SUM(CJ14:CL14)","v":203.10005082762848},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$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(CN14:CP14)","v":0},0,0,1624.7993703893158,203.10005082762848,18.945150210643131,0,151.56110502556592,43.945340526553458,351.5625,100,217.23016740873499,0,799.99948979248995,70,152.0611171861145,0,559.999642854743,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},6.5169050222620495,0,23.999984693774699,{"$f":"[11]!LandCost","v":138.07457432367065},2157415.223807354,6014528.4575390937,null,2157415.223807354,6014528.4575390937,{"$f":"[11]!ProjectValue","v":3834170.6138410694},10689054.204090687,{"$f":"[11]!YInt","v":0.80130000000000479},{"$f":"[11]!Slope","v":0.25142979999999998},{"$f":"[11]!ProdType","v":"Residential Owner"},{"$f":"[11]!Subsidy","v":0},0,0,{"$f":"[11]!ImpactFees","v":0},0,{"$f":"[11]!ROI_Rental","v":0},{"$f":"[11]!ROI_Owner","v":0.20075609092686761},{"$f":"[11]!PropTax","v":109573.46475456491},305473.28798136621,0,0,4.6841642143118478E-2,{"$f":"[11]!GreenRoof","v":0},{"$f":"[11]!GreenRoofEff","v":0},{"$f":"[11]!GreenRoofVolume","v":0},{"$f":"[11]!Biofiltration","v":2209.9475383373733},{"$f":"[11]!BiofiltrationEff","v":0},{"$f":"[11]!BiofiltrationVolume","v":7438.6834140435985},{"$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},0,792.70960253722353,null,0,0,0,2668.2605221402941,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU14","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU14","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU14","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU14","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU14","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU14","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU14*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C14*(1-$E14)+$EM14-$EJ14-$ER14)*$C14/43560*'Building Inputs'!$EN14*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV14","v":0.23781288076116705},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV14","v":0.46611324629188744},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV14","v":0.18153049898102419},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV14","v":9.0368894689243487E-2},0.79429502174229794,1.556818242614904,0.37395282790090983,0.2566476609174515,2.9817137531755629,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV14*3.67","v":96.58690881154547},0.73019703061528374,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX14*'Building Inputs'!$EQ14+'Building Inputs'!$EY14*'Building Inputs'!$ES14)*144*0.00433","v":0},null,0,null,0,0.23781288076116705,1.556818242614904,0.18153049898102419,9.0368894689243487E-2,2.0665305170463388,0.79429502174229794,5.1997729303337792,0.37395282790090983,0.2566476609174515,6.6246684408944381,96.58690881154547,0.73019703061528374,{"$f":"[11]!RequiredWQV","v":4553.2552083333348},{"$f":"[11]!ConventionalWQV","v":0},1633.2555700231487,0,2668.2605221402941,{"$f":"[11]!TSSload","v":108.75368859493373},{"$f":"[11]!TNload","v":1.9773397926351588},{"$f":"[11]!TLload","v":1.9773397926351587E-2},{"$f":"[11]!fColiLoad","v":10655.73337187936},{"$f":"[11]!TSSreduction","v":89.241224105925724},{"$f":"[11]!TNreduction","v":0.95358521646741379},{"$f":"[11]!TLreduction","v":1.538944899198154E-2},{"$f":"[11]!fColiReduction","v":7956.2769957128357},39.010018004954993,0.70927305463554535,7.0927305463554533E-3,3822.2184099085171,32.010884450300495,0.34205163010338246,5.5202052456315787E-3,2853.9216725898314,{"$f":"[11]!EPA_MXD_ResTrips","v":74.930109933362615},{"$f":"[11]!EPA_MXD_RetTrips","v":0},{"$f":"[11]!EPA_MXD_OffTrips","v":0},{"$f":"[11]!EPA_MXD_EduTrips","v":0},{"$f":"[11]!EPA_MXD_OtherTrips","v":0},{"$f":"[11]!EPA_MXD_ResVMT","v":212.6904019814136},{"$f":"[11]!EPA_MXD_RetVMT","v":0},{"$f":"[11]!EPA_MXD_OffVMT","v":0},{"$f":"[11]!EPA_MXD_EduVMT","v":0},{"$f":"[11]!EPA_MXD_OtherVMT","v":0}]
[12,{"$f":"[12]!name","v":"T4NSSDuplexStacked"},{"$f":"[12]!lot_size","v":5000},{"$f":"[12]!Building_Lot_Coverage","v":0.29440000000000038},{"$f":"[12]!Landscaping_Coverage","v":0.57959999999999945},{"$f":"[12]!Parking_Coverage","v":0.1260000000000002},{"$f":"[12]!Height","v":2},{"$f":"[12]!FAR","v":0.58880000000000077},2944.0000000000036,{"$f":"[12]!ResPct","v":1},0,1,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[12]!ParkingPct","v":0},2944.0000000000036,{"$f":"[12]!NetUnitSize","v":1472},{"$f":"[12]!UnitSize","v":1472},2.0000000000000027,17.424000000000024,{"$f":"[12]!HousingType","v":"TH"},{"$f":"[12]!RentalPct","v":1},0,{"$f":"[12]!AffordablePct","v":0},{"$f":"[12]!Rent","v":2.46},3621.12,{"$f":"[12]!Sales_Price","v":0},0,0,0.06,16.378560000000022,2.4574290484140233,1.2524022098431173,0.1951,144844.80000000002,0,0,0,0,0,{"$f":"[12]!RetRent","v":31.38},{"$f":"[12]!RetSpace","v":945},0,0,{"$f":"[12]!OffRent","v":36.78},{"$f":"[12]!OffSpace","v":387},0,0,{"$f":"[12]!IndRent","v":12},{"$f":"[12]!IndSpace","v":1730},0,0,{"$f":"[12]!PubRent","v":14},{"$f":"[12]!PubSpace","v":746},0,0,{"$f":"[12]!EduRent","v":14},{"$f":"[12]!EduSpace","v":767},0,0,{"$f":"[12]!HotelRent","v":150},{"$f":"[12]!HotelSpaceEmp","v":1317},0,{"$f":"[12]!HotelRoomNet","v":0},{"$f":"[12]!HotelRoomGross","v":0},0,0,0,{"$f":"[12]!ParkingRent","v":4},{"$f":"[12]!ParkingSpace","v":20000},0,{"$f":"[12]!ParkingSpaces","v":2.0000000000000027},{"$f":"[12]!ParkingArea","v":630.0000000000008},{"$f":"[12]!IntStructParkingArea","v":0},{"$f":"[12]!ParkingCost","v":10000.000000000013},1.1947790675881843E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":13.614301064058534},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":88.27998450342092},{"$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$19),0)))))/1000,0)","v":50.031358540167361},151.9256441076468,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,303.85128821529401,151.9256441076468,14.171607228748849,0,28.343214457497737,72.449999999999832,144.89999999999986,80,196.59432387312188,0,160.00000000000023,50,122.87145242070116,0,100.00000000000013,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":2},4.9148580968280466,0,4.0000000000000053,{"$f":"[12]!LandCost","v":76.204863175089955},381024.3158754498,3319483.8399069184,null,381024.3158754498,3319483.8399069184,{"$f":"[12]!ProjectValue","v":836974.82415609295},7291724.6680478817,{"$f":"[12]!YInt","v":0.80130000000000479},{"$f":"[12]!Slope","v":0.25142979999999998},{"$f":"[12]!ProdType","v":"Residential Owner"},{"$f":"[12]!Subsidy","v":0},0,0,{"$f":"[12]!ImpactFees","v":0},0,{"$f":"[12]!ROI_Rental","v":0.10023817261056434},{"$f":"[12]!ROI_Owner","v":0},{"$f":"[12]!PropTax","v":19966.323833302988},173946.61323573563,0,0,3.5475858710547724E-2,{"$f":"[12]!GreenRoof","v":0},{"$f":"[12]!GreenRoofEff","v":0},{"$f":"[12]!GreenRoofVolume","v":0},{"$f":"[12]!Biofiltration","v":910.85197740113108},{"$f":"[12]!BiofiltrationEff","v":0},{"$f":"[12]!BiofiltrationVolume","v":3065.9277559322072},{"$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},0,104.55142073015737,null,0,0,0,351.92008217770973,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU15","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU15","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU15","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU15","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU15","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU15","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU15*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C15*(1-$E15)+$EM15-$EJ15-$ER15)*$C15/43560*'Building Inputs'!$EN15*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV15","v":3.1365426219047213E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV15","v":6.1476235389332536E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV15","v":2.3942275347206041E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV15","v":1.1918861963237942E-2},0.10476052357161769,0.20533062620037065,4.9321087215244447E-2,3.3849567975595754E-2,0.39326180496282853,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV15*3.67","v":12.738963307445296},9.6306562604286439E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX15*'Building Inputs'!$EQ15+'Building Inputs'!$EY15*'Building Inputs'!$ES15)*144*0.00433","v":0},null,0,null,0,3.1365426219047213E-2,0.20533062620037065,2.3942275347206041E-2,1.1918861963237942E-2,0.27255718972986187,0.10476052357161769,0.68580429150923794,4.9321087215244447E-2,3.3849567975595754E-2,0.87373547027169585,12.738963307445296,9.6306562604286439E-2,{"$f":"[12]!RequiredWQV","v":943.90169866666872},{"$f":"[12]!ConventionalWQV","v":0},108.34500673400697,0,351.92008217770973,{"$f":"[12]!TSSload","v":24.487243637724287},{"$f":"[12]!TNload","v":0.44522261159498705},{"$f":"[12]!TLload","v":4.4522261159498705E-3},{"$f":"[12]!fColiLoad","v":2405.1875023931061},{"$f":"[12]!TSSreduction","v":20.133509667911461},{"$f":"[12]!TNreduction","v":0.21254393210410771},{"$f":"[12]!TLreduction","v":3.4687382713887759E-3},{"$f":"[12]!fColiReduction","v":1790.2112471580729},2.8107488105744132,5.1104523828625695E-2,5.1104523828625695E-4,276.0775370056366,2.3110089150495252,2.4396686421499968E-2,3.9815636723929934E-4,205.48797602824527,{"$f":"[12]!EPA_MXD_ResTrips","v":13.021742379631718},{"$f":"[12]!EPA_MXD_RetTrips","v":0},{"$f":"[12]!EPA_MXD_OffTrips","v":0},{"$f":"[12]!EPA_MXD_EduTrips","v":0},{"$f":"[12]!EPA_MXD_OtherTrips","v":0},{"$f":"[12]!EPA_MXD_ResVMT","v":36.958825061365076},{"$f":"[12]!EPA_MXD_RetVMT","v":0},{"$f":"[12]!EPA_MXD_OffVMT","v":0},{"$f":"[12]!EPA_MXD_EduVMT","v":0},{"$f":"[12]!EPA_MXD_OtherVMT","v":0}]
[13,{"$f":"[13]!name","v":"T4NSSMultiplexMedium"},{"$f":"[13]!lot_size","v":10000},{"$f":"[13]!Building_Lot_Coverage","v":0.21119999999999992},{"$f":"[13]!Landscaping_Coverage","v":0.59980000000000022},{"$f":"[13]!Parking_Coverage","v":0.18899999999999992},{"$f":"[13]!Height","v":2},{"$f":"[13]!FAR","v":0.42239999999999983},4223.9999999999982,{"$f":"[13]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[13]!ParkingPct","v":0},4223.9999999999982,{"$f":"[13]!NetUnitSize","v":563.20000000000005},{"$f":"[13]!UnitSize","v":704},5.9999999999999973,26.135999999999989,{"$f":"[13]!HousingType","v":"MF"},{"$f":"[13]!RentalPct","v":1},0,{"$f":"[13]!AffordablePct","v":0},{"$f":"[13]!Rent","v":2.46},1385.472,{"$f":"[13]!Sales_Price","v":0},0,0,0.06,24.567839999999986,1.1286573146292587,0.57520802723055164,0.1951,55418.880000000005,0,0,0,0,0,{"$f":"[13]!RetRent","v":31.38},{"$f":"[13]!RetSpace","v":945},0,0,{"$f":"[13]!OffRent","v":36.78},{"$f":"[13]!OffSpace","v":387},0,0,{"$f":"[13]!IndRent","v":12},{"$f":"[13]!IndSpace","v":1730},0,0,{"$f":"[13]!PubRent","v":14},{"$f":"[13]!PubSpace","v":746},0,0,{"$f":"[13]!EduRent","v":14},{"$f":"[13]!EduSpace","v":767},0,0,{"$f":"[13]!HotelRent","v":150},{"$f":"[13]!HotelSpaceEmp","v":1317},0,{"$f":"[13]!HotelRoomNet","v":0},{"$f":"[13]!HotelRoomGross","v":0},0,0,0,{"$f":"[13]!ParkingRent","v":4},{"$f":"[13]!ParkingSpace","v":20000},0,{"$f":"[13]!ParkingSpaces","v":5.9999999999999973},{"$f":"[13]!ParkingArea","v":1889.9999999999991},{"$f":"[13]!IntStructParkingArea","v":0},{"$f":"[13]!ParkingCost","v":29999.999999999985},3.2097644237967078E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":8.5604649206650851},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":66.400972725029902},{"$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$19),0)))))/1000,0)","v":20.473361811941782},95.434799457636771,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,572.60879674582043,95.434799457636771,8.9021475065115023,0,53.412885039069003,49.98333333333337,299.90000000000009,60,67.719438877755522,0,359.99999999999983,35,39.503006012024052,0,209.99999999999991,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},1.692985971943888,0,8.9999999999999964,{"$f":"[13]!LandCost","v":7.5797491937387207},75797.491937387211,330173.87487925868,null,75797.491937387211,330173.87487925868,{"$f":"[13]!ProjectValue","v":934648.03141266457},4071326.8248335668,{"$f":"[13]!YInt","v":0.80130000000000479},{"$f":"[13]!Slope","v":0.25142979999999998},{"$f":"[13]!ProdType","v":"Residential Owner"},{"$f":"[13]!Subsidy","v":0},0,0,{"$f":"[13]!ImpactFees","v":0},0,{"$f":"[13]!ROI_Rental","v":9.9826819758212171E-2},{"$f":"[13]!ROI_Owner","v":0},{"$f":"[13]!PropTax","v":22963.159215489482},100027.52154267218,0,0,2.5450072553218978E-2,{"$f":"[13]!GreenRoof","v":0},{"$f":"[13]!GreenRoofEff","v":0},{"$f":"[13]!GreenRoofVolume","v":0},{"$f":"[13]!Biofiltration","v":1885.1932920814324},{"$f":"[13]!BiofiltrationEff","v":0},{"$f":"[13]!BiofiltrationVolume","v":6345.5606211461018},{"$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},0,432.78082921979626,null,0,0,0,1456.7402711538341,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU16","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU16","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU16","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU16","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU16","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU16","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU16*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C16*(1-$E16)+$EM16-$EJ16-$ER16)*$C16/43560*'Building Inputs'!$EN16*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV16","v":0.12983424876593885},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV16","v":0.25447512758124019},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV16","v":9.9106809891333345E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV16","v":4.9337014531056773E-2},0.43364639087823575,0.84994692612134215,0.20416002837614669,0.14011712126820122,1.6278704666439259,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV16*3.67","v":52.731747355456854},0.39865201000725381,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX16*'Building Inputs'!$EQ16+'Building Inputs'!$EY16*'Building Inputs'!$ES16)*144*0.00433","v":0},null,0,null,0,0.12983424876593885,0.84994692612134215,9.9106809891333345E-2,4.9337014531056773E-2,1.1282249993096711,0.43364639087823575,2.8388227332452827,0.20416002837614669,0.14011712126820122,3.6167462737678666,52.731747355456854,0.39865201000725381,{"$f":"[13]!RequiredWQV","v":1746.7049159999992},{"$f":"[13]!ConventionalWQV","v":0},400.98827272727254,0,1456.7402711538341,{"$f":"[13]!TSSload","v":46.06595364300351},{"$f":"[13]!TNload","v":0.58629395545640828},{"$f":"[13]!TLload","v":8.3756279350915477E-3},{"$f":"[13]!fColiLoad","v":10870.218214304507},{"$f":"[13]!TSSreduction","v":37.742112215434631},{"$f":"[13]!TNreduction","v":0.28498693845616185},{"$f":"[13]!TLreduction","v":6.5133321906077467E-3},{"$f":"[13]!fColiReduction","v":8006.454235506093},10.575287796832761,0.13459457195968969,1.9227795994241387E-3,2495.4587268834957,8.6643967436718619,6.542399872730989E-2,1.4952553238309796E-3,1838.0289796845946,{"$f":"[13]!EPA_MXD_ResTrips","v":39.046196169113486},{"$f":"[13]!EPA_MXD_RetTrips","v":0},{"$f":"[13]!EPA_MXD_OffTrips","v":0},{"$f":"[13]!EPA_MXD_EduTrips","v":0},{"$f":"[13]!EPA_MXD_OtherTrips","v":0},{"$f":"[13]!EPA_MXD_ResVMT","v":110.83301895371056},{"$f":"[13]!EPA_MXD_RetVMT","v":0},{"$f":"[13]!EPA_MXD_OffVMT","v":0},{"$f":"[13]!EPA_MXD_EduVMT","v":0},{"$f":"[13]!EPA_MXD_OtherVMT","v":0}]
[14,{"$f":"[14]!name","v":"T4MSLiveWork"},{"$f":"[14]!lot_size","v":2500},{"$f":"[14]!Building_Lot_Coverage","v":0.4383999999999999},{"$f":"[14]!Landscaping_Coverage","v":0.46710000000000029},{"$f":"[14]!Parking_Coverage","v":9.4499999999999834E-2},{"$f":"[14]!Height","v":3},{"$f":"[14]!FAR","v":1.3151999999999997},3287.9999999999991,{"$f":"[14]!ResPct","v":0.93296446052351578},0,0,0.93296446052351578,0.93296446052351578,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[14]!ParkingPct","v":6.7035539476484274E-2},3067.5871462013192,{"$f":"[14]!NetUnitSize","v":3288.0000000000045},{"$f":"[14]!UnitSize","v":3288.0000000000045},0.93296446052351434,16.255972760161715,{"$f":"[14]!HousingType","v":"SF"},{"$f":"[14]!RentalPct","v":0},1,{"$f":"[14]!AffordablePct","v":0},{"$f":"[14]!Rent","v":0},0,{"$f":"[14]!Sales_Price","v":379},1246152.0000000016,7471.3108602016173,0.08,14.955494939348778,3,1.5289176434022296,0.1951,344829.73200930539,0,0,0,0,0,{"$f":"[14]!RetRent","v":31.38},{"$f":"[14]!RetSpace","v":945},0,0,{"$f":"[14]!OffRent","v":36.78},{"$f":"[14]!OffSpace","v":387},0,0,{"$f":"[14]!IndRent","v":12},{"$f":"[14]!IndSpace","v":1730},0,0,{"$f":"[14]!PubRent","v":14},{"$f":"[14]!PubSpace","v":746},0,0,{"$f":"[14]!EduRent","v":14},{"$f":"[14]!EduSpace","v":767},0,0,{"$f":"[14]!HotelRent","v":150},{"$f":"[14]!HotelSpaceEmp","v":1317},0,{"$f":"[14]!HotelRoomNet","v":0},{"$f":"[14]!HotelRoomGross","v":0},0,0,0,{"$f":"[14]!ParkingRent","v":4},{"$f":"[14]!ParkingSpace","v":20000},0,{"$f":"[14]!ParkingSpaces","v":0.74999999999999878},{"$f":"[14]!ParkingArea","v":236.2499999999996},{"$f":"[14]!IntStructParkingArea","v":236.2499999999996},{"$f":"[14]!ParkingCost","v":18749.999999999971},1.8056708314380925E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":24.584940515841385},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":169.07155673905422},{"$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$19),0)))))/1000,0)","v":83.903943927649607},277.56044118254522,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,258.95402727054193,277.56044118254522,25.890807162813246,0,24.155202937172398,62.582769730839544,58.387500000000038,120,360,0,111.95573526282172,90,270,0,83.966801447116296,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},12,0,3.7318578420940574,{"$f":"[14]!LandCost","v":237.43293622239131},593582.34055597824,10342578.701847365,null,593582.34055597824,10342578.701847365,{"$f":"[14]!ProjectValue","v":1038395.2420091366},18092998.696767196,{"$f":"[14]!YInt","v":0.80130000000000479},{"$f":"[14]!Slope","v":0.25142979999999998},{"$f":"[14]!ProdType","v":"Residential Owner"},{"$f":"[14]!Subsidy","v":0},0,0,{"$f":"[14]!ImpactFees","v":0},0,{"$f":"[14]!ROI_Rental","v":0},{"$f":"[14]!ROI_Owner","v":0.20007483623373049},{"$f":"[14]!PropTax","v":29617.315755462889},516052.10972318536,0,0,7.9242271358886368E-2,{"$f":"[14]!GreenRoof","v":0},{"$f":"[14]!GreenRoofEff","v":0},{"$f":"[14]!GreenRoofVolume","v":0},{"$f":"[14]!Biofiltration","v":367.02808716707125},{"$f":"[14]!BiofiltrationEff","v":0},{"$f":"[14]!BiofiltrationVolume","v":1235.4165414043619},{"$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},0,21.064513726301151,null,0,0,0,70.903153202729669,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU17","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU17","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU17","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU17","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU17","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU17","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU17*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C17*(1-$E17)+$EM17-$EJ17-$ER17)*$C17/43560*'Building Inputs'!$EN17*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV17","v":6.3193541178903443E-3},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV17","v":1.2385934071065077E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV17","v":4.8237736433229634E-3},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV17","v":2.4013545647983314E-3},2.1106642753753749E-2,4.1369019797357354E-2,9.9369737052453048E-3,6.8198469640272609E-3,7.9232483220383676E-2,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV17*3.67","v":2.5665846104674372},1.9403379655133824E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX17*'Building Inputs'!$EQ17+'Building Inputs'!$EY17*'Building Inputs'!$ES17)*144*0.00433","v":0},null,0,null,0,6.3193541178903443E-3,4.1369019797357354E-2,4.8237736433229634E-3,2.4013545647983314E-3,5.4913502123368992E-2,2.1106642753753749E-2,0.13817252612317354,9.9369737052453048E-3,6.8198469640272609E-3,0.17603598954619984,2.5665846104674372,1.9403379655133824E-2,{"$f":"[14]!RequiredWQV","v":691.67000558333268},{"$f":"[14]!ConventionalWQV","v":0},39.696396096380433,0,70.903153202729669,{"$f":"[14]!TSSload","v":16.671424601212966},{"$f":"[14]!TNload","v":0.3031168109311449},{"$f":"[14]!TLload","v":3.0311681093114482E-3},{"$f":"[14]!fColiLoad","v":1672.6253201533584},{"$f":"[14]!TSSreduction","v":13.731468887062864},{"$f":"[14]!TNreduction","v":0.14338667935967969},{"$f":"[14]!TLreduction","v":2.363785217595964E-3},{"$f":"[14]!fColiReduction","v":1241.2610985033723},0.95680811531295706,1.7396511187508314E-2,1.7396511187508311E-4,95.995484398149586,0.78807787460186307,8.2292630486501209E-3,1.356626043156545E-4,71.238584624849182,{"$f":"[14]!EPA_MXD_ResTrips","v":9.3769556766074018},{"$f":"[14]!EPA_MXD_RetTrips","v":0},{"$f":"[14]!EPA_MXD_OffTrips","v":0},{"$f":"[14]!EPA_MXD_EduTrips","v":0},{"$f":"[14]!EPA_MXD_OtherTrips","v":0},{"$f":"[14]!EPA_MXD_ResVMT","v":26.610669644775509},{"$f":"[14]!EPA_MXD_RetVMT","v":0},{"$f":"[14]!EPA_MXD_OffVMT","v":0},{"$f":"[14]!EPA_MXD_EduVMT","v":0},{"$f":"[14]!EPA_MXD_OtherVMT","v":0}]
[15,{"$f":"[15]!name","v":"T4MSMainStreet"},{"$f":"[15]!lot_size","v":10000},{"$f":"[15]!Building_Lot_Coverage","v":0.62329567588624846},{"$f":"[15]!Landscaping_Coverage","v":0.19999999999999996},{"$f":"[15]!Parking_Coverage","v":0.17670432411375145},{"$f":"[15]!Height","v":3},{"$f":"[15]!FAR","v":1.8698870276587456},18698.870276587455,{"$f":"[15]!ResPct","v":0.5},0.5,0,0,0,0,0,0,0.5,{"$f":"[15]!RetPct","v":0.5},{"$f":"[15]!OffPct","v":0},{"$f":"[15]!IndPct","v":0},{"$f":"[15]!PubPct","v":0},{"$f":"[15]!EduPct","v":0},{"$f":"[15]!HotelPct","v":0},{"$f":"[15]!ComParkingPct","v":0},{"$f":"[15]!ParkingPct","v":0},9349.4351382937275,{"$f":"[15]!NetUnitSize","v":1000},{"$f":"[15]!UnitSize","v":1250},7.4795481106349824,32.580911569925981,{"$f":"[15]!HousingType","v":"MF"},{"$f":"[15]!RentalPct","v":1},0,{"$f":"[15]!AffordablePct","v":0},{"$f":"[15]!Rent","v":2.46},2460,{"$f":"[15]!Sales_Price","v":0},0,0,0.06,30.62605687573042,2.0040080160320639,1.0213210710769736,0.1951,98400,0,9349.4351382937275,9.8935821569245785,43.096443875563466,9349.4351382937275,{"$f":"[15]!RetRent","v":31.38},{"$f":"[15]!RetSpace","v":945},43.096443875563466,0,{"$f":"[15]!OffRent","v":36.78},{"$f":"[15]!OffSpace","v":387},0,0,{"$f":"[15]!IndRent","v":12},{"$f":"[15]!IndSpace","v":1730},0,0,{"$f":"[15]!PubRent","v":14},{"$f":"[15]!PubSpace","v":746},0,0,{"$f":"[15]!EduRent","v":14},{"$f":"[15]!EduSpace","v":767},0,0,{"$f":"[15]!HotelRent","v":150},{"$f":"[15]!HotelSpaceEmp","v":1317},0,{"$f":"[15]!HotelRoomNet","v":0},{"$f":"[15]!HotelRoomGross","v":0},0,0,0,{"$f":"[15]!ParkingRent","v":4},{"$f":"[15]!ParkingSpace","v":20000},0,{"$f":"[15]!ParkingSpaces","v":5.6096610829762366},{"$f":"[15]!ParkingArea","v":1767.0432411375145},{"$f":"[15]!IntStructParkingArea","v":0},{"$f":"[15]!ParkingCost","v":28048.305414881183},5.9825952372285053E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.5800433284155595},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":82.057442262860164},{"$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$19),0)))))/1000,0)","v":29.908694553096634},121.54618014437236,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":2.3479031594423239},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":861.12649752927712},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":349.40423034231634},1212.8786310310359,122.59246568060637,0.12972747691069456,2121.9891330847754,121.54618014437237,11.337814200348676,11.435411599100682,197.9389109348993,13.369791666666664,99.999999999999986,60,120.24048096192384,68,1121.5364733089702,35,70.140280561122239,38,637.74030583535841,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.0060120240480961,5,60.687232950575364,{"$f":"[15]!LandCost","v":141.95124797121287},1419512.4797121286,6183396.3616260318,null,1419512.4797121286,6183396.3616260318,{"$f":"[15]!ProjectValue","v":4688317.4112034412},20422310.643202189,{"$f":"[15]!YInt","v":0.80130000000000479},{"$f":"[15]!Slope","v":0.25142979999999998},{"$f":"[15]!ProdType","v":"Residential Owner"},{"$f":"[15]!Subsidy","v":0},0,0,{"$f":"[15]!ImpactFees","v":0},0,{"$f":"[15]!ROI_Rental","v":0.10013374423970722},{"$f":"[15]!ROI_Owner","v":0},{"$f":"[15]!PropTax","v":112163.32881492119},488583.46031779668,193252.82430853136,841809.30268796254,0.11266278532253332,{"$f":"[15]!GreenRoof","v":0},{"$f":"[15]!GreenRoofEff","v":0},{"$f":"[15]!GreenRoofVolume","v":0},{"$f":"[15]!Biofiltration","v":628.60729979374173},{"$f":"[15]!BiofiltrationEff","v":0},{"$f":"[15]!BiofiltrationVolume","v":2115.8921711057351},{"$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},0,144.30837919966524,null,0,0,0,485.74200438607323,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU18","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU18","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU18","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU18","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU18","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU18*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C18*(1-$E18)+$EM18-$EJ18-$ER18)*$C18/43560*'Building Inputs'!$EN18*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV18","v":4.3292513759899565E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV18","v":8.4853326969403162E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV18","v":3.3046618836723343E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV18","v":1.6451155228761838E-2},0.14459699595806455,0.28341011207780653,6.8076034803650085E-2,4.6721280849683619E-2,0.54280442368920478,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV18*3.67","v":17.583110155204011},0.13292831277334233,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX18*'Building Inputs'!$EQ18+'Building Inputs'!$EY18*'Building Inputs'!$ES18)*144*0.00433","v":0},null,0,null,0,4.3292513759899565E-2,0.28341011207780653,3.3046618836723343E-2,1.6451155228761838E-2,0.37620039990319126,0.14459699595806455,0.94658977433987379,6.8076034803650085E-2,4.6721280849683619E-2,1.2059840859512718,17.583110155204011,0.13292831277334233,{"$f":"[15]!RequiredWQV","v":5485.3333333333339},{"$f":"[15]!ConventionalWQV","v":2763.9678465543088},1259.2592592592594,634.51970765709564,485.74200438607323,{"$f":"[15]!TSSload","v":119.00977373737378},{"$f":"[15]!TNload","v":1.514669847566575},{"$f":"[15]!TLload","v":2.1638140679522501E-2},{"$f":"[15]!fColiLoad","v":9764.8351451413964},{"$f":"[15]!TSSreduction","v":100.74478467345921},{"$f":"[15]!TNreduction","v":0.62675001374255612},{"$f":"[15]!TLreduction","v":1.7146775832980216E-2},{"$f":"[15]!fColiReduction","v":5573.5755629255527},27.3208846963668,0.34772035068103191,4.9674335811575989E-3,2241.6976917220836,23.127820172970434,0.14388200499140408,3.936358088379297E-3,1279.516887723956,{"$f":"[15]!EPA_MXD_ResTrips","v":46.698237205293466},{"$f":"[15]!EPA_MXD_RetTrips","v":376.92148601415431},{"$f":"[15]!EPA_MXD_OffTrips","v":0},{"$f":"[15]!EPA_MXD_EduTrips","v":0},{"$f":"[15]!EPA_MXD_OtherTrips","v":0},{"$f":"[15]!EPA_MXD_ResVMT","v":132.72014122130804},{"$f":"[15]!EPA_MXD_RetVMT","v":982.26218068329649},{"$f":"[15]!EPA_MXD_OffVMT","v":0},{"$f":"[15]!EPA_MXD_EduVMT","v":0},{"$f":"[15]!EPA_MXD_OtherVMT","v":0}]
[16,{"$f":"[16]!name","v":"T4MSRowHouseMedium"},{"$f":"[16]!lot_size","v":20000},{"$f":"[16]!Building_Lot_Coverage","v":0.21930000000000005},{"$f":"[16]!Landscaping_Coverage","v":0.62949999999999995},{"$f":"[16]!Parking_Coverage","v":0.15120000000000006},{"$f":"[16]!Height","v":4},{"$f":"[16]!FAR","v":0.8772000000000002},17544.000000000004,{"$f":"[16]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[16]!ParkingPct","v":0},17544.000000000004,{"$f":"[16]!NetUnitSize","v":1462.0000000000002},{"$f":"[16]!UnitSize","v":1827.5},9.6000000000000014,20.908800000000003,{"$f":"[16]!HousingType","v":"MF"},{"$f":"[16]!RentalPct","v":1},0,{"$f":"[16]!AffordablePct","v":0},{"$f":"[16]!Rent","v":2.46},3596.5200000000004,{"$f":"[16]!Sales_Price","v":0},0,0,0.06,19.654272000000002,2.25,1.1466882325516723,0.1951,143860.80000000002,0,0,0,0,0,{"$f":"[16]!RetRent","v":31.38},{"$f":"[16]!RetSpace","v":945},0,0,{"$f":"[16]!OffRent","v":36.78},{"$f":"[16]!OffSpace","v":387},0,0,{"$f":"[16]!IndRent","v":12},{"$f":"[16]!IndSpace","v":1730},0,0,{"$f":"[16]!PubRent","v":14},{"$f":"[16]!PubSpace","v":746},0,0,{"$f":"[16]!EduRent","v":14},{"$f":"[16]!EduSpace","v":767},0,0,{"$f":"[16]!HotelRent","v":150},{"$f":"[16]!HotelSpaceEmp","v":1317},0,{"$f":"[16]!HotelRoomNet","v":0},{"$f":"[16]!HotelRoomGross","v":0},0,0,0,{"$f":"[16]!ParkingRent","v":4},{"$f":"[16]!ParkingSpace","v":20000},0,{"$f":"[16]!ParkingSpaces","v":9.6000000000000014},{"$f":"[16]!ParkingArea","v":3024.0000000000005},{"$f":"[16]!IntStructParkingArea","v":0},{"$f":"[16]!ParkingCost","v":48000.000000000007},1.2052342648460309E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":10.320414929497989},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":89.733452174546656},{"$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$19),0)))))/1000,0)","v":35.835583968113582},135.88945107215824,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,1304.5387302927193,135.88945107215824,12.675752921346225,0,121.68722804492377,56.718749999999993,544.5,60,135,0,576.00000000000011,35,78.75,0,336.00000000000006,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,0,14.400000000000002,{"$f":"[16]!LandCost","v":3.1020412645936917},62040.825291873836,135124.91748570121,null,62040.825291873836,135124.91748570121,{"$f":"[16]!ProjectValue","v":3982628.2242425312},8674164.272400232,{"$f":"[16]!YInt","v":0.80130000000000479},{"$f":"[16]!Slope","v":0.25142979999999998},{"$f":"[16]!ProdType","v":"Residential Owner"},{"$f":"[16]!Subsidy","v":0},0,0,{"$f":"[16]!ImpactFees","v":0},0,{"$f":"[16]!ROI_Rental","v":9.9948584517431271E-2},{"$f":"[16]!ROI_Owner","v":0},{"$f":"[16]!PropTax","v":95369.947079933336},207715.74474009479,0,0,5.2852281353417851E-2,{"$f":"[16]!GreenRoof","v":0},{"$f":"[16]!GreenRoofEff","v":0},{"$f":"[16]!GreenRoofVolume","v":0},{"$f":"[16]!Biofiltration","v":3957.0829522016043},{"$f":"[16]!BiofiltrationEff","v":0},{"$f":"[16]!BiofiltrationVolume","v":13319.5412171106},{"$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},0,1816.8424941237852,null,0,0,0,6115.4918352206614,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU19","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU19","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU19","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU19","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU19","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU19","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU19*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C19*(1-$E19)+$EM19-$EJ19-$ER19)*$C19/43560*'Building Inputs'!$EN19*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV19","v":0.54505274823713545},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV19","v":1.0683033865447857},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV19","v":0.41605693115434683},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV19","v":0.20712004433011152},1.8204761791120323,3.5681333110595843,0.85707727817795454,0.58822092589751673,6.8339076942470882,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV19*3.67","v":221.37135685401847},1.6735674578163797,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX19*'Building Inputs'!$EQ19+'Building Inputs'!$EY19*'Building Inputs'!$ES19)*144*0.00433","v":0},null,0,null,0,0.54505274823713545,3.5681333110595843,0.41605693115434683,0.20712004433011152,4.7363630347811778,1.8204761791120323,11.91756525893901,0.85707727817795454,0.58822092589751673,15.183339642126514,221.37135685401847,1.6735674578163797,{"$f":"[16]!RequiredWQV","v":3096.9724500000016},{"$f":"[16]!ConventionalWQV","v":0},1421.9340909090915,0,6115.4918352206614,{"$f":"[16]!TSSload","v":83.879431691332101},{"$f":"[16]!TNload","v":1.0675564033442266},{"$f":"[16]!TLload","v":1.5250805762060381E-2},{"$f":"[16]!fColiLoad","v":20742.776697885849},{"$f":"[16]!TSSreduction","v":68.868771217123424},{"$f":"[16]!TNreduction","v":0.51335115042796364},{"$f":"[16]!TLreduction","v":1.1873093903813078E-2},{"$f":"[16]!fColiReduction","v":15275.385341566734},38.51213576277874,0.4901544551626385,7.0022065023234072E-3,9523.7725885609962,31.620188804923515,0.23569841617445528,5.4513746114844249E-3,7013.4918923630557,{"$f":"[16]!EPA_MXD_ResTrips","v":62.44078344438541},{"$f":"[16]!EPA_MXD_RetTrips","v":0},{"$f":"[16]!EPA_MXD_OffTrips","v":0},{"$f":"[16]!EPA_MXD_EduTrips","v":0},{"$f":"[16]!EPA_MXD_OtherTrips","v":0},{"$f":"[16]!EPA_MXD_ResVMT","v":177.25700000633776},{"$f":"[16]!EPA_MXD_RetVMT","v":0},{"$f":"[16]!EPA_MXD_OffVMT","v":0},{"$f":"[16]!EPA_MXD_EduVMT","v":0},{"$f":"[16]!EPA_MXD_OtherVMT","v":0}]
[17,{"$f":"[17]!name","v":"T5NSSMultiplexLarge"},{"$f":"[17]!lot_size","v":20000},{"$f":"[17]!Building_Lot_Coverage","v":0.21929999999999999},{"$f":"[17]!Landscaping_Coverage","v":0.5917},{"$f":"[17]!Parking_Coverage","v":0.189},{"$f":"[17]!Height","v":4},{"$f":"[17]!FAR","v":0.87719999999999998},17544,{"$f":"[17]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[17]!ParkingPct","v":0},17544,{"$f":"[17]!NetUnitSize","v":1462},{"$f":"[17]!UnitSize","v":1462},12,26.135999999999999,{"$f":"[17]!HousingType","v":"MF"},{"$f":"[17]!RentalPct","v":1},0,{"$f":"[17]!AffordablePct","v":0},{"$f":"[17]!Rent","v":2.46},3596.52,{"$f":"[17]!Sales_Price","v":0},0,0,0.06,24.567839999999997,2.25,1.1466882325516723,0.1951,143860.79999999999,0,0,0,0,0,{"$f":"[17]!RetRent","v":31.38},{"$f":"[17]!RetSpace","v":945},0,0,{"$f":"[17]!OffRent","v":36.78},{"$f":"[17]!OffSpace","v":387},0,0,{"$f":"[17]!IndRent","v":12},{"$f":"[17]!IndSpace","v":1730},0,0,{"$f":"[17]!PubRent","v":14},{"$f":"[17]!PubSpace","v":746},0,0,{"$f":"[17]!EduRent","v":14},{"$f":"[17]!EduSpace","v":767},0,0,{"$f":"[17]!HotelRent","v":150},{"$f":"[17]!HotelSpaceEmp","v":1317},0,{"$f":"[17]!HotelRoomNet","v":0},{"$f":"[17]!HotelRoomGross","v":0},0,0,0,{"$f":"[17]!ParkingRent","v":4},{"$f":"[17]!ParkingSpace","v":20000},0,{"$f":"[17]!ParkingSpaces","v":12},{"$f":"[17]!ParkingArea","v":3780},{"$f":"[17]!IntStructParkingArea","v":0},{"$f":"[17]!ParkingCost","v":60000},1.1974835511387215E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":10.320414929497989},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":89.733452174546656},{"$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$19),0)))))/1000,0)","v":35.835583968113582},135.88945107215824,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,1630.6734128658989,135.88945107215824,12.675752921346225,0,152.10903505615468,45.375,544.5,60,135,0,720,35,78.75,0,420,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,0,18,{"$f":"[17]!LandCost","v":49.15094156932264},983018.83138645277,2141015.0147596942,null,983018.83138645277,2141015.0147596942,{"$f":"[17]!ProjectValue","v":5010507.2376939356},10912884.763697391,{"$f":"[17]!YInt","v":0.80130000000000479},{"$f":"[17]!Slope","v":0.25142979999999998},{"$f":"[17]!ProdType","v":"Residential Owner"},{"$f":"[17]!Subsidy","v":0},0,0,{"$f":"[17]!ImpactFees","v":0},0,{"$f":"[17]!ROI_Rental","v":9.9170694172392215E-2},{"$f":"[17]!ROI_Owner","v":0},{"$f":"[17]!PropTax","v":119881.53787607796},261101.98949409777,0,0,5.2852281353417838E-2,{"$f":"[17]!GreenRoof","v":0},{"$f":"[17]!GreenRoofEff","v":0},{"$f":"[17]!GreenRoofVolume","v":0},{"$f":"[17]!Biofiltration","v":3719.4693928795705},{"$f":"[17]!BiofiltrationEff","v":0},{"$f":"[17]!BiofiltrationVolume","v":12519.733976432635},{"$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},0,1707.7453594488386,null,0,0,0,5748.2708799047914,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU20","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU20","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU20","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU20","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU20","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU20","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU20*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C20*(1-$E20)+$EM20-$EJ20-$ER20)*$C20/43560*'Building Inputs'!$EN20*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV20","v":0.51232360783465158},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV20","v":1.0041542713559171},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV20","v":0.39107368731378406},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV20","v":0.19468297097716761},1.7111608501677362,3.353875266328763,0.8056117958663952,0.55289963757515603,6.4235475499380499,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV20*3.67","v":208.07852557668429},1.5730736533597331,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX20*'Building Inputs'!$EQ20+'Building Inputs'!$EY20*'Building Inputs'!$ES20)*144*0.00433","v":0},null,0,null,0,0.51232360783465158,3.353875266328763,0.39107368731378406,0.19468297097716761,4.4519555324543658,1.7111608501677362,11.201943389538068,0.8056117958663952,0.55289963757515603,14.271615673147355,208.07852557668429,1.5730736533597331,{"$f":"[17]!RequiredWQV","v":3605.3461619999998},{"$f":"[17]!ConventionalWQV","v":0},1655.3471818181818,0,5748.2708799047914,{"$f":"[17]!TSSload","v":94.444631425677528},{"$f":"[17]!TNload","v":1.2020225817813504},{"$f":"[17]!TLload","v":1.7171751168305004E-2},{"$f":"[17]!fColiLoad","v":21991.719978319881},{"$f":"[17]!TSSreduction","v":77.379053194846165},{"$f":"[17]!TNreduction","v":0.58428154059744231},{"$f":"[17]!TLreduction","v":1.3353663811285891E-2},{"$f":"[17]!fColiReduction","v":16198.153067469742},{"$f":"HI20*$C20/43560","v":43.363008000770215},0.5518928291007118,7.8841832728673115E-3,10097.208438163398,35.527572633079046,0.26826517015493218,6.1311587746950827E-3,7437.168534191801,{"$f":"[17]!EPA_MXD_ResTrips","v":78.050701071682113},{"$f":"[17]!EPA_MXD_RetTrips","v":0},{"$f":"[17]!EPA_MXD_OffTrips","v":0},{"$f":"[17]!EPA_MXD_EduTrips","v":0},{"$f":"[17]!EPA_MXD_OtherTrips","v":0},{"$f":"[17]!EPA_MXD_ResVMT","v":221.57060704479883},{"$f":"[17]!EPA_MXD_RetVMT","v":0},{"$f":"[17]!EPA_MXD_OffVMT","v":0},{"$f":"[17]!EPA_MXD_EduVMT","v":0},{"$f":"[17]!EPA_MXD_OtherVMT","v":0}]
[18,{"$f":"[18]!name","v":"T5NSSRowhouseMedium"},{"$f":"[18]!lot_size","v":5000},{"$f":"[18]!Building_Lot_Coverage","v":0.29839999999999978},{"$f":"[18]!Landscaping_Coverage","v":0.51260000000000017},{"$f":"[18]!Parking_Coverage","v":0.18899999999999997},{"$f":"[18]!Height","v":4},{"$f":"[18]!FAR","v":1.1935999999999991},5967.9999999999955,{"$f":"[18]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[18]!ParkingPct","v":0},5967.9999999999955,{"$f":"[18]!NetUnitSize","v":1989.3333333333323},{"$f":"[18]!UnitSize","v":1989.3333333333323},2.9999999999999991,26.135999999999992,{"$f":"[18]!HousingType","v":"SF"},{"$f":"[18]!RentalPct","v":0},1,{"$f":"[18]!AffordablePct","v":0},{"$f":"[18]!Rent","v":0},0,{"$f":"[18]!Sales_Price","v":379},753957.33333333291,4520.3551514277342,0.08,24.045119999999994,2.8459704339532652,1.4504181363574158,0.1951,208631.77621974159,0,0,0,0,0,{"$f":"[18]!RetRent","v":31.38},{"$f":"[18]!RetSpace","v":945},0,0,{"$f":"[18]!OffRent","v":36.78},{"$f":"[18]!OffSpace","v":387},0,0,{"$f":"[18]!IndRent","v":12},{"$f":"[18]!IndSpace","v":1730},0,0,{"$f":"[18]!PubRent","v":14},{"$f":"[18]!PubSpace","v":746},0,0,{"$f":"[18]!EduRent","v":14},{"$f":"[18]!EduSpace","v":767},0,0,{"$f":"[18]!HotelRent","v":150},{"$f":"[18]!HotelSpaceEmp","v":1317},0,{"$f":"[18]!HotelRoomNet","v":0},{"$f":"[18]!HotelRoomGross","v":0},0,0,0,{"$f":"[18]!ParkingRent","v":4},{"$f":"[18]!ParkingSpace","v":20000},0,{"$f":"[18]!ParkingSpaces","v":2.9999999999999991},{"$f":"[18]!ParkingArea","v":944.99999999999977},{"$f":"[18]!IntStructParkingArea","v":0},{"$f":"[18]!ParkingCost","v":14999.999999999996},7.9581798666556527E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":20.547694728203098},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":144.52895692209424},{"$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$19),0)))))/1000,0)","v":69.386819637041768},234.46347128733908,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,703.390413862017,234.46347128733908,21.870726591877332,0,65.612179775631972,42.716666666666697,128.15000000000006,100,284.59704339532652,0,299.99999999999989,70,199.21793037672856,0,209.99999999999994,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},8.5379113018597952,0,8.9999999999999964,{"$f":"[18]!LandCost","v":214.47264658518756},1072363.2329259377,9342428.4852507692,null,1072363.2329259377,9342428.4852507692,{"$f":"[18]!ProjectValue","v":1884853.1010023023},16420840.215932056,{"$f":"[18]!YInt","v":0.80130000000000479},{"$f":"[18]!Slope","v":0.25142979999999998},{"$f":"[18]!ProdType","v":"Residential Owner"},{"$f":"[18]!Subsidy","v":0},0,0,{"$f":"[18]!ImpactFees","v":0},0,{"$f":"[18]!ROI_Rental","v":0},{"$f":"[18]!ROI_Owner","v":0.20002561409014288},{"$f":"[18]!PropTax","v":53847.780272667005},469121.86173547496,0,0,7.1915735320838448E-2,{"$f":"[18]!GreenRoof","v":0},{"$f":"[18]!GreenRoofEff","v":0},{"$f":"[18]!GreenRoofVolume","v":0},{"$f":"[18]!Biofiltration","v":805.56025468568043},{"$f":"[18]!BiofiltrationEff","v":0},{"$f":"[18]!BiofiltrationVolume","v":2711.5158172720007},{"$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},0,92.465593972185545,null,0,0,0,311.23918931037656,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU21","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU21","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU21","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU21","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU21","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU21","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU21*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C21*(1-$E21)+$EM21-$EJ21-$ER21)*$C21/43560*'Building Inputs'!$EN21*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV21","v":2.773967819165566E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV21","v":5.4369769255645101E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV21","v":2.1174621019630489E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV21","v":1.0541077712829153E-2},9.2650525160129907E-2,0.18159502931385463,4.3619719300438807E-2,2.9936660704434792E-2,0.3478019344788581,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV21*3.67","v":11.266377831946976},8.517381640951914E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX21*'Building Inputs'!$EQ21+'Building Inputs'!$EY21*'Building Inputs'!$ES21)*144*0.00433","v":0},null,0,null,0,2.773967819165566E-2,0.18159502931385463,2.1174621019630489E-2,1.0541077712829153E-2,0.24105040623796992,9.2650525160129907E-2,0.60652739790827448,4.3619719300438807E-2,2.9936660704434792E-2,0.77273430307327806,11.266377831946976,8.517381640951914E-2,{"$f":"[18]!RequiredWQV","v":1196.1104686666656},{"$f":"[18]!ConventionalWQV","v":0},137.29459006733995,0,311.23918931037656,{"$f":"[18]!TSSload","v":29.606800114505788},{"$f":"[18]!TNload","v":0.53830545662737794},{"$f":"[18]!TLload","v":5.3830545662737796E-3},{"$f":"[18]!fColiLoad","v":2854.9260934840481},{"$f":"[18]!TSSreduction","v":24.257028974615281},{"$f":"[18]!TNreduction","v":0.26166059296834915},{"$f":"[18]!TLreduction","v":4.1861485326265043E-3},{"$f":"[18]!fColiReduction","v":2137.4854649701765},3.3983930342637501,6.1788964259340905E-2,6.1788964259340909E-4,327.70042395363271,2.784323803330496,3.0034503325108947E-2,4.8050373423169239E-4,245.34957127756849,{"$f":"[18]!EPA_MXD_ResTrips","v":28.119710030710529},{"$f":"[18]!EPA_MXD_RetTrips","v":0},{"$f":"[18]!EPA_MXD_OffTrips","v":0},{"$f":"[18]!EPA_MXD_EduTrips","v":0},{"$f":"[18]!EPA_MXD_OtherTrips","v":0},{"$f":"[18]!EPA_MXD_ResVMT","v":79.806668008432823},{"$f":"[18]!EPA_MXD_RetVMT","v":0},{"$f":"[18]!EPA_MXD_OffVMT","v":0},{"$f":"[18]!EPA_MXD_EduVMT","v":0},{"$f":"[18]!EPA_MXD_OtherVMT","v":0}]
[19,{"$f":"[19]!name","v":"T5NSSTriQuadplex"},{"$f":"[19]!lot_size","v":5000},{"$f":"[19]!Building_Lot_Coverage","v":0.34799999999999998},{"$f":"[19]!Landscaping_Coverage","v":0.4},{"$f":"[19]!Parking_Coverage","v":0.25199999999999995},{"$f":"[19]!Height","v":2},{"$f":"[19]!FAR","v":0.69599999999999995},3479.9999999999995,{"$f":"[19]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[19]!ParkingPct","v":0},3479.9999999999995,{"$f":"[19]!NetUnitSize","v":870},{"$f":"[19]!UnitSize","v":870},3.9999999999999996,34.847999999999992,{"$f":"[19]!HousingType","v":"MF"},{"$f":"[19]!RentalPct","v":1},0,{"$f":"[19]!AffordablePct","v":0},{"$f":"[19]!Rent","v":2.46},2140.1999999999998,{"$f":"[19]!Sales_Price","v":0},0,0,0.06,32.757119999999993,1.7434869739478958,0.88854933183696716,0.1951,85608,0,0,0,0,0,{"$f":"[19]!RetRent","v":31.38},{"$f":"[19]!RetSpace","v":945},0,0,{"$f":"[19]!OffRent","v":36.78},{"$f":"[19]!OffSpace","v":387},0,0,{"$f":"[19]!IndRent","v":12},{"$f":"[19]!IndSpace","v":1730},0,0,{"$f":"[19]!PubRent","v":14},{"$f":"[19]!PubSpace","v":746},0,0,{"$f":"[19]!EduRent","v":14},{"$f":"[19]!EduSpace","v":767},0,0,{"$f":"[19]!HotelRent","v":150},{"$f":"[19]!HotelSpaceEmp","v":1317},0,{"$f":"[19]!HotelRoomNet","v":0},{"$f":"[19]!HotelRoomGross","v":0},0,0,0,{"$f":"[19]!ParkingRent","v":4},{"$f":"[19]!ParkingSpace","v":20000},0,{"$f":"[19]!ParkingSpaces","v":4},{"$f":"[19]!ParkingArea","v":1260},{"$f":"[19]!IntStructParkingArea","v":0},{"$f":"[19]!ParkingCost","v":20000},2.0698880443488495E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.3220890406617727},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":77.381011094290955},{"$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$19),0)))))/1000,0)","v":27.006854499160927},113.70995463411366,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,454.83981853645457,113.70995463411366,10.606851954050068,0,42.427407816200272,25.000000000000004,100,60,104.60921843687375,0,239.99999999999997,35,61.022044088176351,0,139.99999999999997,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.6152304609218437,0,5.9999999999999991,{"$f":"[19]!LandCost","v":52.050199047219266},260250.99523609632,2267306.6704968712,null,260250.99523609632,2267306.6704968712,{"$f":"[19]!ProjectValue","v":966235.83360479039},8417846.5823649336,{"$f":"[19]!YInt","v":0.80130000000000479},{"$f":"[19]!Slope","v":0.25142979999999998},{"$f":"[19]!ProdType","v":"Residential Owner"},{"$f":"[19]!Subsidy","v":0},0,0,{"$f":"[19]!ImpactFees","v":0},0,{"$f":"[19]!ROI_Rental","v":0.10002198564560949},{"$f":"[19]!ROI_Owner","v":0},{"$f":"[19]!PropTax","v":23618.479927038308},205764.19712435774,0,0,4.193477863882674E-2,{"$f":"[19]!GreenRoof","v":0},{"$f":"[19]!GreenRoofEff","v":0},{"$f":"[19]!GreenRoofVolume","v":0},{"$f":"[19]!Biofiltration","v":628.60729979374184},{"$f":"[19]!BiofiltrationEff","v":0},{"$f":"[19]!BiofiltrationVolume","v":2115.8921711057355},{"$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},0,72.154189599832634,null,0,0,0,242.87100219303665,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU22","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU22","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU22","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU22","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU22","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU22","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU22*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C22*(1-$E22)+$EM22-$EJ22-$ER22)*$C22/43560*'Building Inputs'!$EN22*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV22","v":2.1646256879949789E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV22","v":4.2426663484701588E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV22","v":1.6523309418361675E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV22","v":8.2255776143809207E-3},7.2298497979032289E-2,0.14170505603890329,3.4038017401825049E-2,2.3360640424841813E-2,0.27140221184460245,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV22*3.67","v":8.7915550776020073},6.6464156386671178E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX22*'Building Inputs'!$EQ22+'Building Inputs'!$EY22*'Building Inputs'!$ES22)*144*0.00433","v":0},null,0,null,0,2.1646256879949789E-2,0.14170505603890329,1.6523309418361675E-2,8.2255776143809207E-3,0.18810019995159566,7.2298497979032289E-2,0.47329488716993701,3.4038017401825049E-2,2.3360640424841813E-2,0.60299204297563602,8.7915550776020073,6.6464156386671178E-2,{"$f":"[19]!RequiredWQV","v":1683.0000000000002},{"$f":"[19]!ConventionalWQV","v":0},193.18181818181822,0,242.87100219303665,{"$f":"[19]!TSSload","v":39.235283585858582},{"$f":"[19]!TNload","v":0.49935815472910927},{"$f":"[19]!TLload","v":7.1336879247015615E-3},{"$f":"[19]!fColiLoad","v":6248.2097572006423},{"$f":"[19]!TSSreduction","v":32.031999401763642},{"$f":"[19]!TNreduction","v":0.2470704303642498},{"$f":"[19]!TLreduction","v":5.537197101905051E-3},{"$f":"[19]!fColiReduction","v":4605.4661927653606},4.5035908615540157,5.7318429147051111E-2,8.1883470210073026E-4,717.19579398538144,3.6767676080995915,2.8359783099661362E-2,6.3558277110939518E-4,528.63477878390268,{"$f":"[19]!EPA_MXD_ResTrips","v":26.042976224565102},{"$f":"[19]!EPA_MXD_RetTrips","v":0},{"$f":"[19]!EPA_MXD_OffTrips","v":0},{"$f":"[19]!EPA_MXD_EduTrips","v":0},{"$f":"[19]!EPA_MXD_OtherTrips","v":0},{"$f":"[19]!EPA_MXD_ResVMT","v":73.916474625134157},{"$f":"[19]!EPA_MXD_RetVMT","v":0},{"$f":"[19]!EPA_MXD_OffVMT","v":0},{"$f":"[19]!EPA_MXD_EduVMT","v":0},{"$f":"[19]!EPA_MXD_OtherVMT","v":0}]
[20,{"$f":"[20]!name","v":"T5USSCourtyard"},{"$f":"[20]!lot_size","v":15000},{"$f":"[20]!Building_Lot_Coverage","v":0.52},{"$f":"[20]!Landscaping_Coverage","v":0.20699999999999996},{"$f":"[20]!Parking_Coverage","v":0.27300000000000002},{"$f":"[20]!Height","v":2},{"$f":"[20]!FAR","v":1.04},15600,{"$f":"[20]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[20]!ParkingPct","v":0},15600,{"$f":"[20]!NetUnitSize","v":900.00000000000011},{"$f":"[20]!UnitSize","v":900.00000000000011},17.333333333333332,50.335999999999999,{"$f":"[20]!HousingType","v":"MF"},{"$f":"[20]!RentalPct","v":1},0,{"$f":"[20]!AffordablePct","v":0},{"$f":"[20]!Rent","v":2.46},2214.0000000000005,{"$f":"[20]!Sales_Price","v":0},0,0,0.06,47.315839999999994,1.803607214428858,0.91918896396927652,0.1951,88560.000000000029,0,0,0,0,0,{"$f":"[20]!RetRent","v":31.38},{"$f":"[20]!RetSpace","v":945},0,0,{"$f":"[20]!OffRent","v":36.78},{"$f":"[20]!OffSpace","v":387},0,0,{"$f":"[20]!IndRent","v":12},{"$f":"[20]!IndSpace","v":1730},0,0,{"$f":"[20]!PubRent","v":14},{"$f":"[20]!PubSpace","v":746},0,0,{"$f":"[20]!EduRent","v":14},{"$f":"[20]!EduSpace","v":767},0,0,{"$f":"[20]!HotelRent","v":150},{"$f":"[20]!HotelSpaceEmp","v":1317},0,{"$f":"[20]!HotelRoomNet","v":0},{"$f":"[20]!HotelRoomGross","v":0},0,0,0,{"$f":"[20]!ParkingRent","v":4},{"$f":"[20]!ParkingSpace","v":20000},0,{"$f":"[20]!ParkingSpaces","v":13},{"$f":"[20]!ParkingArea","v":4095},{"$f":"[20]!IntStructParkingArea","v":0},{"$f":"[20]!ParkingCost","v":65000},1.4808274403121199E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.3842378156403488},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":78.454920989481039},{"$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$19),0)))))/1000,0)","v":27.667058514274292},115.50621731939567,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,2002.1077668695248,115.50621731939567,10.774407138067835,0,186.75639039317579,8.9567307692307701,155.25,60,108.21643286573148,0,1040,35,63.126252505010029,0,606.66666666666663,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.7054108216432868,0,26,{"$f":"[20]!LandCost","v":110.83401574754532},1662510.2362131798,4827929.7259630738,null,1662510.2362131798,4827929.7259630738,{"$f":"[20]!ProjectValue","v":4389437.8393136533},12746927.485366849,{"$f":"[20]!YInt","v":0.80130000000000479},{"$f":"[20]!Slope","v":0.25142979999999998},{"$f":"[20]!ProdType","v":"Residential Owner"},{"$f":"[20]!Subsidy","v":0},0,0,{"$f":"[20]!ImpactFees","v":0},0,{"$f":"[20]!ROI_Rental","v":0.10091133848541411},{"$f":"[20]!ROI_Owner","v":0},{"$f":"[20]!PropTax","v":105271.07352941015},305707.19752940704,0,0,6.2661163483304333E-2,{"$f":"[20]!GreenRoof","v":0},{"$f":"[20]!GreenRoofEff","v":0},{"$f":"[20]!GreenRoofVolume","v":0},{"$f":"[20]!Biofiltration","v":975.91283292978414},{"$f":"[20]!BiofiltrationEff","v":0},{"$f":"[20]!BiofiltrationVolume","v":3284.922595641654},{"$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},0,336.05813806122046,null,0,0,0,1131.1716927140681,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU23","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU23","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU23","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU23","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU23","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU23*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C23*(1-$E23)+$EM23-$EJ23-$ER23)*$C23/43560*'Building Inputs'!$EN23*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV23","v":0.10081744141836613},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV23","v":0.19760218517999761},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV23","v":7.6957313616019485E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV23","v":3.8310627738979135E-2},0.33673025433734283,0.65999129850119198,0.15853206604900014,0.10880218277870074,1.2640558016662355,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV23*3.67","v":40.946667773931345},0.30955680837092098,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX23*'Building Inputs'!$EQ23+'Building Inputs'!$EY23*'Building Inputs'!$ES23)*144*0.00433","v":0},null,0,null,0,0.10081744141836613,0.65999129850119198,7.6957313616019485E-2,3.8310627738979135E-2,0.87607668127455662,0.33673025433734283,2.204370936993981,0.15853206604900014,0.10880218277870074,2.808435440159025,40.946667773931345,0.30955680837092098,{"$f":"[20]!RequiredWQV","v":8104.1031500000017},{"$f":"[20]!ConventionalWQV","v":3424.5526310250143},2790.6691287878793,1179.2536608212858,1131.1716927140681,{"$f":"[20]!TSSload","v":176.1810118523295},{"$f":"[20]!TNload","v":2.2423037872114664},{"$f":"[20]!TLload","v":3.2032911245878093E-2},{"$f":"[20]!fColiLoad","v":14979.667928902601},{"$f":"[20]!TSSreduction","v":151.48547034517486},{"$f":"[20]!TNreduction","v":0.99891523600664944},{"$f":"[20]!TLreduction","v":2.5883738398432544E-2},{"$f":"[20]!fColiReduction","v":8822.1678433140441},60.668392511132751,0.77214317741441685,1.1030616820205955E-2,5158.2878543053039,52.164418162939,0.34397907575986553,8.9131330573114821E-3,3037.9365851632383,{"$f":"[20]!EPA_MXD_ResTrips","v":112.76415071750424},{"$f":"[20]!EPA_MXD_RetTrips","v":0},{"$f":"[20]!EPA_MXD_OffTrips","v":0},{"$f":"[20]!EPA_MXD_EduTrips","v":0},{"$f":"[20]!EPA_MXD_OtherTrips","v":0},{"$f":"[20]!EPA_MXD_ResVMT","v":320.10194185437751},{"$f":"[20]!EPA_MXD_RetVMT","v":0},{"$f":"[20]!EPA_MXD_OffVMT","v":0},{"$f":"[20]!EPA_MXD_EduVMT","v":0},{"$f":"[20]!EPA_MXD_OtherVMT","v":0}]
[21,{"$f":"[21]!name","v":"T5USSRowhouseLarge"},{"$f":"[21]!lot_size","v":5000},{"$f":"[21]!Building_Lot_Coverage","v":0.32},{"$f":"[21]!Landscaping_Coverage","v":0.53825000000000001},{"$f":"[21]!Parking_Coverage","v":0.14175000000000004},{"$f":"[21]!Height","v":5},{"$f":"[21]!FAR","v":1.6},8000,{"$f":"[21]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[21]!ParkingPct","v":0},8000,{"$f":"[21]!NetUnitSize","v":2666.6666666666661},{"$f":"[21]!UnitSize","v":2666.6666666666661},3.0000000000000009,26.136000000000006,{"$f":"[21]!HousingType","v":"SF"},{"$f":"[21]!RentalPct","v":0},1,{"$f":"[21]!AffordablePct","v":0},{"$f":"[21]!Rent","v":0},0,{"$f":"[21]!Sales_Price","v":379},1010666.6666666664,6059.4573075438821,0.08,24.045120000000008,3,1.5289176434022296,0.1951,279667.26034817914,0,0,0,0,0,{"$f":"[21]!RetRent","v":31.38},{"$f":"[21]!RetSpace","v":945},0,0,{"$f":"[21]!OffRent","v":36.78},{"$f":"[21]!OffSpace","v":387},0,0,{"$f":"[21]!IndRent","v":12},{"$f":"[21]!IndSpace","v":1730},0,0,{"$f":"[21]!PubRent","v":14},{"$f":"[21]!PubSpace","v":746},0,0,{"$f":"[21]!EduRent","v":14},{"$f":"[21]!EduSpace","v":767},0,0,{"$f":"[21]!HotelRent","v":150},{"$f":"[21]!HotelSpaceEmp","v":1317},0,{"$f":"[21]!HotelRoomNet","v":0},{"$f":"[21]!HotelRoomGross","v":0},0,0,0,{"$f":"[21]!ParkingRent","v":4},{"$f":"[21]!ParkingSpace","v":20000},0,{"$f":"[21]!ParkingSpaces","v":2.2500000000000009},{"$f":"[21]!ParkingArea","v":708.75000000000023},{"$f":"[21]!IntStructParkingArea","v":0},{"$f":"[21]!ParkingCost","v":11250.000000000004},4.4539199067007941E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":22.813679891977532},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":159.20772938198206},{"$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$19),0)))))/1000,0)","v":78.185788187301185},260.20719746126076,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,780.62159238378251,260.20719746126076,24.272098513544353,0,72.816295540633078,44.85416666666665,134.5625,100,300,0,300.00000000000011,70,210,0,210.00000000000006,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},9,0,9.0000000000000036,{"$f":"[21]!LandCost","v":292.45464407667976},1462273.2203833987,12739324.295980169,null,1462273.2203833987,12739324.295980169,{"$f":"[21]!ProjectValue","v":2525864.9090377004},22005335.087536447,{"$f":"[21]!YInt","v":0.80130000000000479},{"$f":"[21]!Slope","v":0.25142979999999998},{"$f":"[21]!ProdType","v":"Residential Owner"},{"$f":"[21]!Subsidy","v":0},0,0,{"$f":"[21]!ImpactFees","v":0},0,{"$f":"[21]!ROI_Rental","v":0},{"$f":"[21]!ROI_Owner","v":0.2003809028548269},{"$f":"[21]!PropTax","v":72121.590614987988},628323.2974377753,0,0,9.6401789974314353E-2,{"$f":"[21]!GreenRoof","v":0},{"$f":"[21]!GreenRoofEff","v":0},{"$f":"[21]!GreenRoofVolume","v":0},{"$f":"[21]!Biofiltration","v":845.86969778495393},{"$f":"[21]!BiofiltrationEff","v":0},{"$f":"[21]!BiofiltrationVolume","v":2847.1974027441552},{"$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},0,97.092481380274791,null,0,0,0,326.81329232600496,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU24","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU24","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU24","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU24","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU24","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU24*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C24*(1-$E24)+$EM24-$EJ24-$ER24)*$C24/43560*'Building Inputs'!$EN24*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV24","v":2.9127744414082436E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV24","v":5.7090379051601574E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV24","v":2.2234178236082928E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV24","v":1.1068542877351326E-2},9.728666634303533E-2,0.19068186603234924,4.5802407166330834E-2,3.1434661771677766E-2,0.36520560131339314,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV24*3.67","v":11.8301363012982},8.943583043781439E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX24*'Building Inputs'!$EQ24+'Building Inputs'!$EY24*'Building Inputs'!$ES24)*144*0.00433","v":0},null,0,null,0,2.9127744414082436E-2,0.19068186603234924,2.2234178236082928E-2,1.1068542877351326E-2,0.25311233155986596,9.728666634303533E-2,0.63687743254804641,4.5802407166330834E-2,3.1434661771677766E-2,0.81140116782909033,11.8301363012982,8.943583043781439E-2,{"$f":"[21]!RequiredWQV","v":1096.2502947916666},{"$f":"[21]!ConventionalWQV","v":0},125.8322193287037,0,326.81329232600496,{"$f":"[21]!TSSload","v":27.593115081330108},{"$f":"[21]!TNload","v":0.50169300147872908},{"$f":"[21]!TLload","v":5.0169300147872914E-3},{"$f":"[21]!fColiLoad","v":2703.5017690243753},{"$f":"[21]!TSSreduction","v":22.667178380453517},{"$f":"[21]!TNreduction","v":0.24059264832864158},{"$f":"[21]!TLreduction","v":3.9068828254829515E-3},{"$f":"[21]!fColiReduction","v":2015.1225560615189},3.1672537972142001,5.75864326766218E-2,5.7586432676621797E-4,310.31930314788514,2.6018340657086223,2.7616236034049769E-2,4.4844844185984288E-4,231.30424197216701,{"$f":"[21]!EPA_MXD_ResTrips","v":28.119710030710543},{"$f":"[21]!EPA_MXD_RetTrips","v":0},{"$f":"[21]!EPA_MXD_OffTrips","v":0},{"$f":"[21]!EPA_MXD_EduTrips","v":0},{"$f":"[21]!EPA_MXD_OtherTrips","v":0},{"$f":"[21]!EPA_MXD_ResVMT","v":79.806668008432865},{"$f":"[21]!EPA_MXD_RetVMT","v":0},{"$f":"[21]!EPA_MXD_OffVMT","v":0},{"$f":"[21]!EPA_MXD_EduVMT","v":0},{"$f":"[21]!EPA_MXD_OtherVMT","v":0}]
[22,{"$f":"[22]!name","v":"T5USSLowRise"},{"$f":"[22]!lot_size","v":15000},{"$f":"[22]!Building_Lot_Coverage","v":0.50349650349650354},{"$f":"[22]!Landscaping_Coverage","v":9.9999999999999992E-2},{"$f":"[22]!Parking_Coverage","v":0.39650349650349653},{"$f":"[22]!Height","v":3},{"$f":"[22]!FAR","v":1.5104895104895106},22657.342657342659,{"$f":"[22]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[22]!ParkingPct","v":0},22657.342657342659,{"$f":"[22]!NetUnitSize","v":900},{"$f":"[22]!UnitSize","v":900},25.174825174825177,73.107692307692318,{"$f":"[22]!HousingType","v":"MF"},{"$f":"[22]!RentalPct","v":1},0,{"$f":"[22]!AffordablePct","v":0},{"$f":"[22]!Rent","v":2.46},2214,{"$f":"[22]!Sales_Price","v":0},0,0,0.06,68.721230769230772,1.8036072144288577,0.91918896396927641,0.1951,88560,0,0,0,0,0,{"$f":"[22]!RetRent","v":31.38},{"$f":"[22]!RetSpace","v":945},0,0,{"$f":"[22]!OffRent","v":36.78},{"$f":"[22]!OffSpace","v":387},0,0,{"$f":"[22]!IndRent","v":12},{"$f":"[22]!IndSpace","v":1730},0,0,{"$f":"[22]!PubRent","v":14},{"$f":"[22]!PubSpace","v":746},0,0,{"$f":"[22]!EduRent","v":14},{"$f":"[22]!EduSpace","v":767},0,0,{"$f":"[22]!HotelRent","v":150},{"$f":"[22]!HotelSpaceEmp","v":1317},0,{"$f":"[22]!HotelRoomNet","v":0},{"$f":"[22]!HotelRoomGross","v":0},0,0,0,{"$f":"[22]!ParkingRent","v":4},{"$f":"[22]!ParkingSpace","v":20000},0,{"$f":"[22]!ParkingSpaces","v":18.881118881118883},{"$f":"[22]!ParkingArea","v":5947.552447552448},{"$f":"[22]!IntStructParkingArea","v":0},{"$f":"[22]!ParkingCost","v":94405.594405594413},1.4698411933051814E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.3842378156403488},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":78.454920989481039},{"$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$19),0)))))/1000,0)","v":27.667058514274292},115.50621731939567,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,2907.8488276211501,115.50621731939567,10.774407138067835,0,271.24381606324624,2.9791666666666661,74.999999999999986,60,108.21643286573146,0,1510.4895104895106,35,63.126252505010022,0,881.11888111888118,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.7054108216432864,0,37.762237762237767,{"$f":"[22]!LandCost","v":168.83092843636149},2532463.9265454225,7354275.2426879071,null,2532463.9265454225,7354275.2426879071,{"$f":"[22]!ProjectValue","v":6422843.1503751632},18651936.508689474,{"$f":"[22]!YInt","v":0.80130000000000479},{"$f":"[22]!Slope","v":0.25142979999999998},{"$f":"[22]!ProdType","v":"Residential Owner"},{"$f":"[22]!Subsidy","v":0},0,0,{"$f":"[22]!ImpactFees","v":0},0,{"$f":"[22]!ROI_Rental","v":0.10006674272687888},{"$f":"[22]!ROI_Owner","v":0},{"$f":"[22]!PropTax","v":153827.100039193},446713.89851381647,0,0,9.1008682842884187E-2,{"$f":"[22]!GreenRoof","v":0},{"$f":"[22]!GreenRoofEff","v":0},{"$f":"[22]!GreenRoofVolume","v":0},{"$f":"[22]!Biofiltration","v":471.4554748453063},{"$f":"[22]!BiofiltrationEff","v":0},{"$f":"[22]!BiofiltrationVolume","v":1586.9191283293012},{"$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},0,162.3469265996234,null,0,0,0,546.4597549343323,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU25","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU25","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU25","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU25","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU25","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU25","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU25*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C25*(1-$E25)+$EM25-$EJ25-$ER25)*$C25/43560*'Building Inputs'!$EN25*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV25","v":4.8704077979887017E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV25","v":9.5459992840578559E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV25","v":3.7177446191313759E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV25","v":1.8507549632357068E-2},0.16267162045282263,0.31883637608753235,7.6585539154106347E-2,5.2561440955894066E-2,0.6106549766503554,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV25*3.67","v":19.780998924604514},0.14954435187001011,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX25*'Building Inputs'!$EQ25+'Building Inputs'!$EY25*'Building Inputs'!$ES25)*144*0.00433","v":0},null,0,null,0,4.8704077979887017E-2,0.31883637608753235,3.7177446191313759E-2,1.8507549632357068E-2,0.42322544989109018,0.16267162045282263,1.0649134961323581,7.6585539154106347E-2,5.2561440955894066E-2,1.3567320966951812,19.780998924604514,0.14954435187001011,{"$f":"[22]!RequiredWQV","v":10098},{"$f":"[22]!ConventionalWQV","v":6286.863640901468},3477.2727272727275,2164.8979479688251,546.4597549343323,{"$f":"[22]!TSSload","v":213.4788081439394},{"$f":"[22]!TNload","v":2.7170030127410465},{"$f":"[22]!TLload","v":3.8814328753443525E-2},{"$f":"[22]!fColiLoad","v":9435.2987682459898},{"$f":"[22]!TSSreduction","v":196.26790461276886},{"$f":"[22]!TNreduction","v":1.2272184736507912},{"$f":"[22]!TLreduction","v":3.3415900930303923E-2},{"$f":"[22]!fColiReduction","v":4854.1089087723676},73.511986275461226,0.93560709805132458,1.3365815686447496E-2,3249.0698237761671,67.585366602193133,0.42259589313043772,1.150685293743248E-2,1671.5251063265728,{"$f":"[22]!EPA_MXD_ResTrips","v":163.77645087022756},{"$f":"[22]!EPA_MXD_RetTrips","v":0},{"$f":"[22]!EPA_MXD_OffTrips","v":0},{"$f":"[22]!EPA_MXD_EduTrips","v":0},{"$f":"[22]!EPA_MXD_OtherTrips","v":0},{"$f":"[22]!EPA_MXD_ResVMT","v":464.91060103657861},{"$f":"[22]!EPA_MXD_RetVMT","v":0},{"$f":"[22]!EPA_MXD_OffVMT","v":0},{"$f":"[22]!EPA_MXD_EduVMT","v":0},{"$f":"[22]!EPA_MXD_OtherVMT","v":0}]
[23,{"$f":"[23]!name","v":"T5URowhouseLarge"},{"$f":"[23]!lot_size","v":5000},{"$f":"[23]!Building_Lot_Coverage","v":0.32},{"$f":"[23]!Landscaping_Coverage","v":0.53825000000000001},{"$f":"[23]!Parking_Coverage","v":0.14175000000000001},{"$f":"[23]!Height","v":5},{"$f":"[23]!FAR","v":1.6},8000,{"$f":"[23]!ResPct","v":1},0,0,1,1,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[23]!ParkingPct","v":0},8000,{"$f":"[23]!NetUnitSize","v":2666.6666666666665},{"$f":"[23]!UnitSize","v":2666.6666666666665},3,26.135999999999999,{"$f":"[23]!HousingType","v":"SF"},{"$f":"[23]!RentalPct","v":0},1,{"$f":"[23]!AffordablePct","v":0},{"$f":"[23]!Rent","v":0},0,{"$f":"[23]!Sales_Price","v":379},1010666.6666666666,6059.457307543883,0.08,24.045120000000001,3,1.5289176434022296,0.1951,279667.2603481792,0,0,0,0,0,{"$f":"[23]!RetRent","v":31.38},{"$f":"[23]!RetSpace","v":945},0,0,{"$f":"[23]!OffRent","v":36.78},{"$f":"[23]!OffSpace","v":387},0,0,{"$f":"[23]!IndRent","v":12},{"$f":"[23]!IndSpace","v":1730},0,0,{"$f":"[23]!PubRent","v":14},{"$f":"[23]!PubSpace","v":746},0,0,{"$f":"[23]!EduRent","v":14},{"$f":"[23]!EduSpace","v":767},0,0,{"$f":"[23]!HotelRent","v":150},{"$f":"[23]!HotelSpaceEmp","v":1317},0,{"$f":"[23]!HotelRoomNet","v":0},{"$f":"[23]!HotelRoomGross","v":0},0,0,0,{"$f":"[23]!ParkingRent","v":4},{"$f":"[23]!ParkingSpace","v":20000},0,{"$f":"[23]!ParkingSpaces","v":2.25},{"$f":"[23]!ParkingArea","v":708.75},{"$f":"[23]!IntStructParkingArea","v":0},{"$f":"[23]!ParkingCost","v":11250},4.4539199067007897E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":22.813679891977532},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":159.20772938198206},{"$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$19),0)))))/1000,0)","v":78.185788187301185},260.20719746126076,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,780.62159238378229,260.20719746126076,24.272098513544353,0,72.816295540633064,44.854166666666664,134.5625,100,300,0,300,70,210,0,210,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},9,0,9,{"$f":"[23]!LandCost","v":292.45464407667987},1462273.2203833994,12739324.295980176,null,1462273.2203833994,12739324.295980176,{"$f":"[23]!ProjectValue","v":2525864.9090377018},22005335.087536458,{"$f":"[23]!YInt","v":0.80130000000000479},{"$f":"[23]!Slope","v":0.25142979999999998},{"$f":"[23]!ProdType","v":"Residential Owner"},{"$f":"[23]!Subsidy","v":0},0,0,{"$f":"[23]!ImpactFees","v":0},0,{"$f":"[23]!ROI_Rental","v":0},{"$f":"[23]!ROI_Owner","v":0.20038090285482668},{"$f":"[23]!PropTax","v":72121.590614987988},628323.2974377753,0,0,9.6401789974314353E-2,{"$f":"[23]!GreenRoof","v":0},{"$f":"[23]!GreenRoofEff","v":0},{"$f":"[23]!GreenRoofVolume","v":0},{"$f":"[23]!Biofiltration","v":845.86969778495393},{"$f":"[23]!BiofiltrationEff","v":0},{"$f":"[23]!BiofiltrationVolume","v":2847.1974027441552},{"$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},0,97.092481380274791,null,0,0,0,326.81329232600496,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU26","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU26","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU26","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU26","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU26","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU26*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C26*(1-$E26)+$EM26-$EJ26-$ER26)*$C26/43560*'Building Inputs'!$EN26*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV26","v":2.9127744414082436E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV26","v":5.7090379051601574E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV26","v":2.2234178236082928E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV26","v":1.1068542877351326E-2},9.728666634303533E-2,0.19068186603234924,4.5802407166330834E-2,3.1434661771677766E-2,0.36520560131339314,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV26*3.67","v":11.8301363012982},8.943583043781439E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX26*'Building Inputs'!$EQ26+'Building Inputs'!$EY26*'Building Inputs'!$ES26)*144*0.00433","v":0},null,0,null,0,2.9127744414082436E-2,0.19068186603234924,2.2234178236082928E-2,1.1068542877351326E-2,0.25311233155986596,9.728666634303533E-2,0.63687743254804641,4.5802407166330834E-2,3.1434661771677766E-2,0.81140116782909033,11.8301363012982,8.943583043781439E-2,{"$f":"[23]!RequiredWQV","v":1096.2502947916666},{"$f":"[23]!ConventionalWQV","v":0},125.8322193287037,0,326.81329232600496,{"$f":"[23]!TSSload","v":27.593115081330108},{"$f":"[23]!TNload","v":0.50169300147872908},{"$f":"[23]!TLload","v":5.0169300147872914E-3},{"$f":"[23]!fColiLoad","v":2703.5017690243753},{"$f":"[23]!TSSreduction","v":22.667178380453514},{"$f":"[23]!TNreduction","v":0.24059264832864158},{"$f":"[23]!TLreduction","v":3.9068828254829515E-3},{"$f":"[23]!fColiReduction","v":2015.1225560615189},3.1672537972142001,5.75864326766218E-2,5.7586432676621797E-4,310.31930314788514,2.6018340657086219,2.7616236034049769E-2,4.4844844185984288E-4,231.30424197216701,{"$f":"[23]!EPA_MXD_ResTrips","v":28.119710030710539},{"$f":"[23]!EPA_MXD_RetTrips","v":0},{"$f":"[23]!EPA_MXD_OffTrips","v":0},{"$f":"[23]!EPA_MXD_EduTrips","v":0},{"$f":"[23]!EPA_MXD_OtherTrips","v":0},{"$f":"[23]!EPA_MXD_ResVMT","v":79.806668008432851},{"$f":"[23]!EPA_MXD_RetVMT","v":0},{"$f":"[23]!EPA_MXD_OffVMT","v":0},{"$f":"[23]!EPA_MXD_EduVMT","v":0},{"$f":"[23]!EPA_MXD_OtherVMT","v":0}]
[24,{"$f":"[24]!name","v":"T5ULowRise"},{"$f":"[24]!lot_size","v":15000},{"$f":"[24]!Building_Lot_Coverage","v":0.50349650349650354},{"$f":"[24]!Landscaping_Coverage","v":9.9999999999999992E-2},{"$f":"[24]!Parking_Coverage","v":0.39650349650349653},{"$f":"[24]!Height","v":3},{"$f":"[24]!FAR","v":1.5104895104895106},22657.342657342659,{"$f":"[24]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[24]!ParkingPct","v":0},22657.342657342659,{"$f":"[24]!NetUnitSize","v":900},{"$f":"[24]!UnitSize","v":900},25.174825174825177,73.107692307692318,{"$f":"[24]!HousingType","v":"MF"},{"$f":"[24]!RentalPct","v":1},0,{"$f":"[24]!AffordablePct","v":0},{"$f":"[24]!Rent","v":2.46},2214,{"$f":"[24]!Sales_Price","v":0},0,0,0.06,68.721230769230772,1.8036072144288577,0.91918896396927641,0.1951,88560,0,0,0,0,0,{"$f":"[24]!RetRent","v":31.38},{"$f":"[24]!RetSpace","v":945},0,0,{"$f":"[24]!OffRent","v":36.78},{"$f":"[24]!OffSpace","v":387},0,0,{"$f":"[24]!IndRent","v":12},{"$f":"[24]!IndSpace","v":1730},0,0,{"$f":"[24]!PubRent","v":14},{"$f":"[24]!PubSpace","v":746},0,0,{"$f":"[24]!EduRent","v":14},{"$f":"[24]!EduSpace","v":767},0,0,{"$f":"[24]!HotelRent","v":150},{"$f":"[24]!HotelSpaceEmp","v":1317},0,{"$f":"[24]!HotelRoomNet","v":0},{"$f":"[24]!HotelRoomGross","v":0},0,0,0,{"$f":"[24]!ParkingRent","v":4},{"$f":"[24]!ParkingSpace","v":20000},0,{"$f":"[24]!ParkingSpaces","v":18.881118881118883},{"$f":"[24]!ParkingArea","v":5947.552447552448},{"$f":"[24]!IntStructParkingArea","v":0},{"$f":"[24]!ParkingCost","v":94405.594405594413},1.4698411933051814E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.3842378156403488},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":78.454920989481039},{"$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$19),0)))))/1000,0)","v":27.667058514274292},115.50621731939567,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,2907.8488276211501,115.50621731939567,10.774407138067835,0,271.24381606324624,2.9791666666666661,74.999999999999986,60,108.21643286573146,0,1510.4895104895106,35,63.126252505010022,0,881.11888111888118,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.7054108216432864,0,37.762237762237767,{"$f":"[24]!LandCost","v":168.83092843636149},2532463.9265454225,7354275.2426879071,null,2532463.9265454225,7354275.2426879071,{"$f":"[24]!ProjectValue","v":6422843.1503751632},18651936.508689474,{"$f":"[24]!YInt","v":0.80130000000000479},{"$f":"[24]!Slope","v":0.25142979999999998},{"$f":"[24]!ProdType","v":"Residential Owner"},{"$f":"[24]!Subsidy","v":0},0,0,{"$f":"[24]!ImpactFees","v":0},0,{"$f":"[24]!ROI_Rental","v":0.10006674272687888},{"$f":"[24]!ROI_Owner","v":0},{"$f":"[24]!PropTax","v":153827.100039193},446713.89851381647,0,0,9.1008682842884187E-2,{"$f":"[24]!GreenRoof","v":0},{"$f":"[24]!GreenRoofEff","v":0},{"$f":"[24]!GreenRoofVolume","v":0},{"$f":"[24]!Biofiltration","v":471.4554748453063},{"$f":"[24]!BiofiltrationEff","v":0},{"$f":"[24]!BiofiltrationVolume","v":1586.9191283293012},{"$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},0,162.3469265996234,null,0,0,0,546.4597549343323,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU27","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU27","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU27","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU27","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU27","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU27*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C27*(1-$E27)+$EM27-$EJ27-$ER27)*$C27/43560*'Building Inputs'!$EN27*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV27","v":4.8704077979887017E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV27","v":9.5459992840578559E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV27","v":3.7177446191313759E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV27","v":1.8507549632357068E-2},0.16267162045282263,0.31883637608753235,7.6585539154106347E-2,5.2561440955894066E-2,0.6106549766503554,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV27*3.67","v":19.780998924604514},0.14954435187001011,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX27*'Building Inputs'!$EQ27+'Building Inputs'!$EY27*'Building Inputs'!$ES27)*144*0.00433","v":0},null,0,null,0,4.8704077979887017E-2,0.31883637608753235,3.7177446191313759E-2,1.8507549632357068E-2,0.42322544989109018,0.16267162045282263,1.0649134961323581,7.6585539154106347E-2,5.2561440955894066E-2,1.3567320966951812,19.780998924604514,0.14954435187001011,{"$f":"[24]!RequiredWQV","v":10098},{"$f":"[24]!ConventionalWQV","v":6286.863640901468},3477.2727272727275,2164.8979479688251,546.4597549343323,{"$f":"[24]!TSSload","v":213.4788081439394},{"$f":"[24]!TNload","v":2.7170030127410465},{"$f":"[24]!TLload","v":3.8814328753443525E-2},{"$f":"[24]!fColiLoad","v":9435.2987682459898},{"$f":"[24]!TSSreduction","v":196.26790461276886},{"$f":"[24]!TNreduction","v":1.2272184736507912},{"$f":"[24]!TLreduction","v":3.3415900930303923E-2},{"$f":"[24]!fColiReduction","v":4854.1089087723676},73.511986275461226,0.93560709805132458,1.3365815686447496E-2,3249.0698237761671,67.585366602193133,0.42259589313043772,1.150685293743248E-2,1671.5251063265728,{"$f":"[24]!EPA_MXD_ResTrips","v":163.77645087022756},{"$f":"[24]!EPA_MXD_RetTrips","v":0},{"$f":"[24]!EPA_MXD_OffTrips","v":0},{"$f":"[24]!EPA_MXD_EduTrips","v":0},{"$f":"[24]!EPA_MXD_OtherTrips","v":0},{"$f":"[24]!EPA_MXD_ResVMT","v":464.91060103657861},{"$f":"[24]!EPA_MXD_RetVMT","v":0},{"$f":"[24]!EPA_MXD_OffVMT","v":0},{"$f":"[24]!EPA_MXD_EduVMT","v":0},{"$f":"[24]!EPA_MXD_OtherVMT","v":0}]
[25,{"$f":"[25]!name","v":"T5UCourtyard"},{"$f":"[25]!lot_size","v":15000},{"$f":"[25]!Building_Lot_Coverage","v":0.50666666666666682},{"$f":"[25]!Landscaping_Coverage","v":0.22733333333333322},{"$f":"[25]!Parking_Coverage","v":0.26600000000000007},{"$f":"[25]!Height","v":2},{"$f":"[25]!FAR","v":1.0133333333333336},15200.000000000005,{"$f":"[25]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[25]!ParkingPct","v":0},15200.000000000005,{"$f":"[25]!NetUnitSize","v":900},{"$f":"[25]!UnitSize","v":900},16.888888888888896,49.045333333333353,{"$f":"[25]!HousingType","v":"MF"},{"$f":"[25]!RentalPct","v":1},0,{"$f":"[25]!AffordablePct","v":0},{"$f":"[25]!Rent","v":2.46},2214,{"$f":"[25]!Sales_Price","v":0},0,0,0.06,46.102613333333352,1.8036072144288577,0.91918896396927641,0.1951,88560,0,0,0,0,0,{"$f":"[25]!RetRent","v":31.38},{"$f":"[25]!RetSpace","v":945},0,0,{"$f":"[25]!OffRent","v":36.78},{"$f":"[25]!OffSpace","v":387},0,0,{"$f":"[25]!IndRent","v":12},{"$f":"[25]!IndSpace","v":1730},0,0,{"$f":"[25]!PubRent","v":14},{"$f":"[25]!PubSpace","v":746},0,0,{"$f":"[25]!EduRent","v":14},{"$f":"[25]!EduSpace","v":767},0,0,{"$f":"[25]!HotelRent","v":150},{"$f":"[25]!HotelSpaceEmp","v":1317},0,{"$f":"[25]!HotelRoomNet","v":0},{"$f":"[25]!HotelRoomGross","v":0},0,0,0,{"$f":"[25]!ParkingRent","v":4},{"$f":"[25]!ParkingSpace","v":20000},0,{"$f":"[25]!ParkingSpaces","v":12.66666666666667},{"$f":"[25]!ParkingArea","v":3990.0000000000009},{"$f":"[25]!IntStructParkingArea","v":0},{"$f":"[25]!ParkingCost","v":63333.33333333335},1.4793221939406473E-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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.3842378156403488},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":78.454920989481039},{"$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$19),0)))))/1000,0)","v":27.667058514274292},115.50621731939567,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,1950.7716702831278,115.50621731939567,10.774407138067835,0,181.96776499847908,10.095394736842096,170.49999999999991,60,108.21643286573146,0,1013.3333333333338,35,63.126252505010022,0,591.11111111111143,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.7054108216432864,0,25.333333333333343,{"$f":"[25]!LandCost","v":108.2286127061091},1623429.1905916366,4714438.3694781121,null,1623429.1905916366,4714438.3694781121,{"$f":"[25]!ProjectValue","v":4281239.9890131289},12432720.928094126,{"$f":"[25]!YInt","v":0.80130000000000479},{"$f":"[25]!Slope","v":0.25142979999999998},{"$f":"[25]!ProdType","v":"Residential Owner"},{"$f":"[25]!Subsidy","v":0},0,0,{"$f":"[25]!ImpactFees","v":0},0,{"$f":"[25]!ROI_Rental","v":0.10074112019630777},{"$f":"[25]!ROI_Owner","v":0},{"$f":"[25]!PropTax","v":102695.65105032167},298228.1706501341,0,0,6.1054466983732437E-2,{"$f":"[25]!GreenRoof","v":0},{"$f":"[25]!GreenRoofEff","v":0},{"$f":"[25]!GreenRoofVolume","v":0},{"$f":"[25]!Biofiltration","v":1071.7754461483294},{"$f":"[25]!BiofiltrationEff","v":0},{"$f":"[25]!BiofiltrationVolume","v":3607.5961517352771},{"$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},0,369.06867980314371,null,0,0,0,1242.2851762173818,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU28","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU28","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU28","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU28","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU28","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU28*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C28*(1-$E28)+$EM28-$EJ28-$ER28)*$C28/43560*'Building Inputs'!$EN28*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV28","v":0.1107206039409431},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV28","v":0.2170123837242485},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV28","v":8.4516727674919911E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV28","v":4.2073829497558383E-2},0.36980681716274993,0.72482136163898991,0.17410445901033503,0.11948967577306581,1.3882223135851408,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV28*3.67","v":44.968804221934242},0.33996415991782286,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX28*'Building Inputs'!$EQ28+'Building Inputs'!$EY28*'Building Inputs'!$ES28)*144*0.00433","v":0},null,0,null,0,0.1107206039409431,0.72482136163898991,8.4516727674919911E-2,4.2073829497558383E-2,0.96213252275241123,0.36980681716274993,2.4209033478742263,0.17410445901033503,0.11948967577306581,3.0843042998203769,44.968804221934242,0.33996415991782286,{"$f":"[25]!RequiredWQV","v":7749.4088222222263},{"$f":"[25]!ConventionalWQV","v":2807.8980371536154},2668.5292087542102,966.90703758733321,1242.2851762173818,{"$f":"[25]!TSSload","v":169.48679130729806},{"$f":"[25]!TNload","v":2.157104616638339},{"$f":"[25]!TLload","v":3.0815780237690556E-2},{"$f":"[25]!fColiLoad","v":15733.522013951055},{"$f":"[25]!TSSreduction","v":144.50851199677226},{"$f":"[25]!TNreduction","v":0.97430996967854555},{"$f":"[25]!TLreduction","v":2.4729829776509872E-2},{"$f":"[25]!fColiReduction","v":9595.1954083130386},58.363220147141206,0.74280462005452441,1.0611494572207491E-2,5417.8794813881041,49.761884296409185,0.33550618790583525,8.5157816034813604E-3,3304.1306502455363,{"$f":"[25]!EPA_MXD_ResTrips","v":109.87282769126996},{"$f":"[25]!EPA_MXD_RetTrips","v":0},{"$f":"[25]!EPA_MXD_OffTrips","v":0},{"$f":"[25]!EPA_MXD_EduTrips","v":0},{"$f":"[25]!EPA_MXD_OtherTrips","v":0},{"$f":"[25]!EPA_MXD_ResVMT","v":311.89435102022298},{"$f":"[25]!EPA_MXD_RetVMT","v":0},{"$f":"[25]!EPA_MXD_OffVMT","v":0},{"$f":"[25]!EPA_MXD_EduVMT","v":0},{"$f":"[25]!EPA_MXD_OtherVMT","v":0}]
[26,{"$f":"[26]!name","v":"T5MSMainStreet"},{"$f":"[26]!lot_size","v":10000},{"$f":"[26]!Building_Lot_Coverage","v":0.72243346007604559},{"$f":"[26]!Landscaping_Coverage","v":5.0000000000000044E-2},{"$f":"[26]!Parking_Coverage","v":0.22756653992395437},{"$f":"[26]!Height","v":3},{"$f":"[26]!FAR","v":2.167300380228137},21673.003802281371,{"$f":"[26]!ResPct","v":0.6},0.6,0,0,0,0,0,0,0.4,{"$f":"[26]!RetPct","v":0.4},{"$f":"[26]!OffPct","v":0},{"$f":"[26]!IndPct","v":0},{"$f":"[26]!PubPct","v":0},{"$f":"[26]!EduPct","v":0},{"$f":"[26]!HotelPct","v":0},{"$f":"[26]!ComParkingPct","v":0},{"$f":"[26]!ParkingPct","v":0},13003.802281368822,{"$f":"[26]!NetUnitSize","v":900},{"$f":"[26]!UnitSize","v":900},14.448669201520914,62.938403041825104,{"$f":"[26]!HousingType","v":"MF"},{"$f":"[26]!RentalPct","v":1},0,{"$f":"[26]!AffordablePct","v":0},{"$f":"[26]!Rent","v":2.46},2214,{"$f":"[26]!Sales_Price","v":0},0,0,0.06,59.162098859315591,1.8036072144288577,0.91918896396927641,0.1951,88560,0,8669.2015209125493,9.1737582231878836,39.960890820206423,8669.2015209125493,{"$f":"[26]!RetRent","v":31.38},{"$f":"[26]!RetSpace","v":945},39.960890820206423,0,{"$f":"[26]!OffRent","v":36.78},{"$f":"[26]!OffSpace","v":387},0,0,{"$f":"[26]!IndRent","v":12},{"$f":"[26]!IndSpace","v":1730},0,0,{"$f":"[26]!PubRent","v":14},{"$f":"[26]!PubSpace","v":746},0,0,{"$f":"[26]!EduRent","v":14},{"$f":"[26]!EduSpace","v":767},0,0,{"$f":"[26]!HotelRent","v":150},{"$f":"[26]!HotelSpaceEmp","v":1317},0,{"$f":"[26]!HotelRoomNet","v":0},{"$f":"[26]!HotelRoomGross","v":0},0,0,0,{"$f":"[26]!ParkingRent","v":4},{"$f":"[26]!ParkingSpace","v":20000},0,{"$f":"[26]!ParkingSpaces","v":7.2243346007604554},{"$f":"[26]!ParkingArea","v":2275.6653992395436},{"$f":"[26]!IntStructParkingArea","v":0},{"$f":"[26]!ParkingCost","v":36121.67300380228},6.1232510997035888E-3,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.3842378156403488},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":78.454920989481039},{"$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$19),0)))))/1000,0)","v":27.667058514274292},115.50621731939567,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":2.2204262009672653},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":807.81673285405498},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":330.80831413885977},1140.8454731938821,124.35966214045675,0.13159752607455744,2809.7565979608162,115.50621731939567,10.774407138067835,11.600255488834598,262.09378376222463,1.7302631578947383,25.000000000000025,60,108.21643286573146,68,1490.7357112680311,35,63.126252505010022,38,854.30623453437147,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.7054108216432864,5,67.541794918220788,{"$f":"[26]!LandCost","v":212.44613107087307},2124461.3107087305,9254153.4694472291,null,2124461.3107087305,9254153.4694472291,{"$f":"[26]!ProjectValue","v":5899100.3987327646},25696481.33687992,{"$f":"[26]!YInt","v":0.80130000000000479},{"$f":"[26]!Slope","v":0.25142979999999998},{"$f":"[26]!ProdType","v":"Residential Owner"},{"$f":"[26]!Subsidy","v":0},0,0,{"$f":"[26]!ImpactFees","v":0},0,{"$f":"[26]!ROI_Rental","v":0.10027890378046456},{"$f":"[26]!ROI_Owner","v":0},{"$f":"[26]!PropTax","v":141066.07636707343},614483.82865497179,179192.3954372624,780562.07452471496,0.13058227254125279,{"$f":"[26]!GreenRoof","v":0},{"$f":"[26]!GreenRoofEff","v":0},{"$f":"[26]!GreenRoofVolume","v":0},{"$f":"[26]!Biofiltration","v":157.1518249484356},{"$f":"[26]!BiofiltrationEff","v":0},{"$f":"[26]!BiofiltrationVolume","v":528.97304277643423},{"$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},0,36.077094799916345,null,0,0,0,121.43550109651842,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU29","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU29","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU29","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU29","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU29","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU29*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C29*(1-$E29)+$EM29-$EJ29-$ER29)*$C29/43560*'Building Inputs'!$EN29*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV29","v":1.0823128439974903E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV29","v":2.1213331742350811E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV29","v":8.2616547091808427E-3},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV29","v":4.1127888071904638E-3},3.6149248989516172E-2,7.0852528019451702E-2,1.7019008700912535E-2,1.1680320212420917E-2,0.13570110592230133,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV29*3.67","v":4.3957775388010072},3.3232078193335617E-2,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX29*'Building Inputs'!$EQ29+'Building Inputs'!$EY29*'Building Inputs'!$ES29)*144*0.00433","v":0},null,0,null,0,1.0823128439974903E-2,7.0852528019451702E-2,8.2616547091808427E-3,4.1127888071904638E-3,9.4050099975797913E-2,3.6149248989516172E-2,0.23664744358496867,1.7019008700912535E-2,1.1680320212420917E-2,0.30149602148781834,4.3957775388010072,3.3232078193335617E-2,{"$f":"[26]!RequiredWQV","v":7402.0833333333339},{"$f":"[26]!ConventionalWQV","v":5986.6793336494211},1699.284511784512,1374.3524641068459,121.43550109651842,{"$f":"[26]!TSSload","v":154.73387837752523},{"$f":"[26]!TNload","v":1.9693402702594118},{"$f":"[26]!TLload","v":2.8133432432277318E-2},{"$f":"[26]!fColiLoad","v":3785.2073606386166},{"$f":"[26]!TSSreduction","v":136.02347099742747},{"$f":"[26]!TNreduction","v":0.7504409448720164},{"$f":"[26]!TLreduction","v":2.2980170774524532E-2},{"$f":"[26]!fColiReduction","v":1794.6451163764382},35.522010646814792,0.4520983173230973,6.4585473903299622E-3,868.96404055064647,31.226692148169761,0.17227753555372277,5.2755212981002138E-3,411.99382836924661,{"$f":"[26]!EPA_MXD_ResTrips","v":89.295579330339734},{"$f":"[26]!EPA_MXD_RetTrips","v":345.95658734840197},{"$f":"[26]!EPA_MXD_OffTrips","v":0},{"$f":"[26]!EPA_MXD_EduTrips","v":0},{"$f":"[26]!EPA_MXD_OtherTrips","v":0},{"$f":"[26]!EPA_MXD_ResVMT","v":253.88150403313614},{"$f":"[26]!EPA_MXD_RetVMT","v":902.9593718305689},{"$f":"[26]!EPA_MXD_OffVMT","v":0},{"$f":"[26]!EPA_MXD_EduVMT","v":0},{"$f":"[26]!EPA_MXD_OtherVMT","v":0}]
[27,{"$f":"[27]!name","v":"T5MSGeneralOffice"},{"$f":"[27]!lot_size","v":20000},{"$f":"[27]!Building_Lot_Coverage","v":0.55105348460291725},{"$f":"[27]!Landscaping_Coverage","v":5.0000000000000044E-2},{"$f":"[27]!Parking_Coverage","v":0.39894651539708265},{"$f":"[27]!Height","v":5},{"$f":"[27]!FAR","v":1.6531604538087514},33063.20907617503,{"$f":"[27]!ResPct","v":0},0,0,0,0,0,0,0,0.8,{"$f":"[27]!RetPct","v":0},{"$f":"[27]!OffPct","v":0.8},{"$f":"[27]!IndPct","v":0},{"$f":"[27]!PubPct","v":0},{"$f":"[27]!EduPct","v":0},{"$f":"[27]!HotelPct","v":0},{"$f":"[27]!ComParkingPct","v":0},{"$f":"[27]!ParkingPct","v":0.2},0,{"$f":"[27]!NetUnitSize","v":0},{"$f":"[27]!UnitSize","v":0},0,0,{"$f":"[27]!HousingType","v":0},{"$f":"[27]!RentalPct","v":1},0,{"$f":"[27]!AffordablePct","v":0},{"$f":"[27]!Rent","v":2.46},0,{"$f":"[27]!Sales_Price","v":0},0,0,0,0,0,0,0,0,0,26450.567260940024,68.347719020516863,148.86133202668572,0,{"$f":"[27]!RetRent","v":31.38},{"$f":"[27]!RetSpace","v":945},0,26450.567260940024,{"$f":"[27]!OffRent","v":36.78},{"$f":"[27]!OffSpace","v":387},148.86133202668572,0,{"$f":"[27]!IndRent","v":12},{"$f":"[27]!IndSpace","v":1730},0,0,{"$f":"[27]!PubRent","v":14},{"$f":"[27]!PubSpace","v":746},0,0,{"$f":"[27]!EduRent","v":14},{"$f":"[27]!EduSpace","v":767},0,0,{"$f":"[27]!HotelRent","v":150},{"$f":"[27]!HotelSpaceEmp","v":1317},0,{"$f":"[27]!HotelRoomNet","v":0},{"$f":"[27]!HotelRoomGross","v":0},0,0,0,{"$f":"[27]!ParkingRent","v":4},{"$f":"[27]!ParkingSpace","v":20000},0,{"$f":"[27]!ParkingSpaces","v":99.189627228525111},{"$f":"[27]!ParkingArea","v":31244.732576985411},{"$f":"[27]!IntStructParkingArea","v":8265.8022690437574},{"$f":"[27]!ParkingCost","v":2425021.2240487766},0.20032583555596684,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":285.26724657970374},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":126.16271309746102},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":817.65787132279593},1229.0878309999607,17.982865392055128,4.6467352434250979E-2,1229.0878309999607,0,0,1.6774396888723733,114.64917652891219,0,50.00000000000005,0,0,106,7244.8582161747872,false,0,49,3349.0382320053263,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5,239.21701657180901,{"$f":"[27]!LandCost","v":104.71994221574407},2094398.8443148814,4561600.6829178119,null,2094398.8443148814,4561600.6829178119,{"$f":"[27]!ProjectValue","v":12105384.297130644},26365526.999150544,{"$f":"[27]!YInt","v":0.80130000000000479},{"$f":"[27]!Slope","v":0.25142979999999998},{"$f":"[27]!ProdType","v":"Residential Owner"},{"$f":"[27]!Subsidy","v":0},0,0,{"$f":"[27]!ImpactFees","v":0},0,{"$f":"[27]!ROI_Rental","v":0.12053519448035921},{"$f":"[27]!ROI_Owner","v":0},{"$f":"[27]!PropTax","v":287993.86525158776},627250.63851795811,0,0,9.9604766788695898E-2,{"$f":"[27]!GreenRoof","v":0},{"$f":"[27]!GreenRoofEff","v":0},{"$f":"[27]!GreenRoofVolume","v":0},{"$f":"[27]!Biofiltration","v":314.30364989687121},{"$f":"[27]!BiofiltrationEff","v":0},{"$f":"[27]!BiofiltrationVolume","v":1057.9460855528685},{"$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},0,144.30837919966538,null,0,0,0,485.74200438607369,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU30","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU30","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU30","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU30","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU30","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU30","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU30*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C30*(1-$E30)+$EM30-$EJ30-$ER30)*$C30/43560*'Building Inputs'!$EN30*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV30","v":4.3292513759899613E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV30","v":8.4853326969403245E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV30","v":3.3046618836723371E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV30","v":1.6451155228761855E-2},0.14459699595806469,0.28341011207780681,6.807603480365014E-2,4.6721280849683668E-2,0.54280442368920534,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV30*3.67","v":17.583110155204029},0.13292831277334247,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX30*'Building Inputs'!$EQ30+'Building Inputs'!$EY30*'Building Inputs'!$ES30)*144*0.00433","v":0},null,0,null,0,4.3292513759899613E-2,0.28341011207780681,3.3046618836723371E-2,1.6451155228761855E-2,0.37620039990319165,0.14459699595806469,0.94658977433987468,6.807603480365014E-2,4.6721280849683668E-2,1.2059840859512734,17.583110155204029,0.13292831277334247,{"$f":"[27]!RequiredWQV","v":14804.166666666668},{"$f":"[27]!ConventionalWQV","v":10637.399882842596},6797.138047138048,4884.0219847762146,485.74200438607369,{"$f":"[27]!TSSload","v":309.46775675505046},{"$f":"[27]!TNload","v":3.9386805405188232},{"$f":"[27]!TLload","v":5.6266864864554636E-2},{"$f":"[27]!fColiLoad","v":7724.2335937691632},{"$f":"[27]!TSSreduction","v":289.38413756344414},{"$f":"[27]!TNreduction","v":1.7394831469324079},{"$f":"[27]!TLreduction","v":4.9144605426693466E-2},{"$f":"[27]!fColiReduction","v":3824.8440951355983},142.08804258725917,1.8083932692923892,2.5834189561319849E-2,3546.4800706010851,132.86691348183845,0.7986607653500496,2.2564097992053934E-2,1756.1267654433418,{"$f":"[27]!EPA_MXD_ResTrips","v":0},{"$f":"[27]!EPA_MXD_RetTrips","v":0},{"$f":"[27]!EPA_MXD_OffTrips","v":283.64303393514496},{"$f":"[27]!EPA_MXD_EduTrips","v":0},{"$f":"[27]!EPA_MXD_OtherTrips","v":0},{"$f":"[27]!EPA_MXD_ResVMT","v":0},{"$f":"[27]!EPA_MXD_RetVMT","v":0},{"$f":"[27]!EPA_MXD_OffVMT","v":879.35277191293767},{"$f":"[27]!EPA_MXD_EduVMT","v":0},{"$f":"[27]!EPA_MXD_OtherVMT","v":0}]
[28,{"$f":"[28]!name","v":"T5MSMidRise"},{"$f":"[28]!lot_size","v":20000},{"$f":"[28]!Building_Lot_Coverage","v":0.64871481028151778},{"$f":"[28]!Landscaping_Coverage","v":5.0000000000000044E-2},{"$f":"[28]!Parking_Coverage","v":0.30128518971848234},{"$f":"[28]!Height","v":5},{"$f":"[28]!FAR","v":2.1894124847001222},43788.249694002443,{"$f":"[28]!ResPct","v":0.9},0.9,0,0,0,0,0,0,0,{"$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]!ComParkingPct","v":0},{"$f":"[28]!ParkingPct","v":0.1},39409.424724602199,{"$f":"[28]!NetUnitSize","v":750},{"$f":"[28]!UnitSize","v":937.5},42.036719706242344,91.55597552019583,{"$f":"[28]!HousingType","v":"MF"},{"$f":"[28]!RentalPct","v":1},0,{"$f":"[28]!AffordablePct","v":0},{"$f":"[28]!Rent","v":2.46},1845,{"$f":"[28]!Sales_Price","v":0},0,0,0.06,86.062616988984075,1.503006012024048,0.76599080330773028,0.1951,73800,0,0,0,0,0,{"$f":"[28]!RetRent","v":31.38},{"$f":"[28]!RetSpace","v":945},0,0,{"$f":"[28]!OffRent","v":36.78},{"$f":"[28]!OffSpace","v":387},0,0,{"$f":"[28]!IndRent","v":12},{"$f":"[28]!IndSpace","v":1730},0,0,{"$f":"[28]!PubRent","v":14},{"$f":"[28]!PubSpace","v":746},0,0,{"$f":"[28]!EduRent","v":14},{"$f":"[28]!EduSpace","v":767},0,0,{"$f":"[28]!HotelRent","v":150},{"$f":"[28]!HotelSpaceEmp","v":1317},0,{"$f":"[28]!HotelRoomNet","v":0},{"$f":"[28]!HotelRoomGross","v":0},0,0,0,{"$f":"[28]!ParkingRent","v":4},{"$f":"[28]!ParkingSpace","v":20000},0,{"$f":"[28]!ParkingSpaces","v":58.384332925336587},{"$f":"[28]!ParkingArea","v":18391.064871481023},{"$f":"[28]!IntStructParkingArea","v":4865.3610771113827},{"$f":"[28]!ParkingCost","v":1279710.9051699007},0.14817524224088982,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.0548129006025739},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":73.101930021017196},{"$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$19),0)))))/1000,0)","v":24.413271549162602},106.57001447078237,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,4479.8538273984686,106.57001447078237,9.9408391276716213,0,417.88026805477858,1.1894362916375509,50.00000000000005,60,90.180360721442881,0,2522.2031823745406,35,52.605210420841679,0,1471.2851897184821,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.2545090180360718,0,63.05507955936352,{"$f":"[28]!LandCost","v":-75.190121586422592},-1503802.4317284517,-3275281.6963045676,null,-1503802.4317284517,-3275281.6963045676,{"$f":"[28]!ProjectValue","v":8636469.128152078},18810229.761115227,{"$f":"[28]!YInt","v":0.80130000000000479},{"$f":"[28]!Slope","v":0.25142979999999998},{"$f":"[28]!ProdType","v":"Residential Owner"},{"$f":"[28]!Subsidy","v":0},0,0,{"$f":"[28]!ImpactFees","v":0},0,{"$f":"[28]!ROI_Rental","v":0.11993283421498391},{"$f":"[28]!ROI_Owner","v":0},{"$f":"[28]!PropTax","v":206932.323219913},450698.59997297049,0,0,0.1319145515732518,{"$f":"[28]!GreenRoof","v":0},{"$f":"[28]!GreenRoofEff","v":0},{"$f":"[28]!GreenRoofVolume","v":0},{"$f":"[28]!Biofiltration","v":314.30364989687121},{"$f":"[28]!BiofiltrationEff","v":0},{"$f":"[28]!BiofiltrationVolume","v":1057.9460855528685},{"$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},0,144.30837919966538,null,0,0,0,485.74200438607369,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU31","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU31","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU31","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU31","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU31","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU31*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C31*(1-$E31)+$EM31-$EJ31-$ER31)*$C31/43560*'Building Inputs'!$EN31*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV31","v":4.3292513759899613E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV31","v":8.4853326969403245E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV31","v":3.3046618836723371E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV31","v":1.6451155228761855E-2},0.14459699595806469,0.28341011207780681,6.807603480365014E-2,4.6721280849683668E-2,0.54280442368920534,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV31*3.67","v":17.583110155204029},0.13292831277334247,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX31*'Building Inputs'!$EQ31+'Building Inputs'!$EY31*'Building Inputs'!$ES31)*144*0.00433","v":0},null,0,null,0,4.3292513759899613E-2,0.28341011207780681,3.3046618836723371E-2,1.6451155228761855E-2,0.37620039990319165,0.14459699595806469,0.94658977433987468,6.807603480365014E-2,4.6721280849683668E-2,1.2059840859512734,17.583110155204029,0.13292831277334247,{"$f":"[28]!RequiredWQV","v":14804.166666666668},{"$f":"[28]!ConventionalWQV","v":11398.822208000782},6797.138047138048,5233.6190119379162,485.74200438607369,{"$f":"[28]!TSSload","v":309.46775675505057},{"$f":"[28]!TNload","v":3.9386805405188245},{"$f":"[28]!TLload","v":5.6266864864554643E-2},{"$f":"[28]!fColiLoad","v":7636.5795083926314},{"$f":"[28]!TSSreduction","v":279.56182615339537},{"$f":"[28]!TNreduction","v":1.6037723778771014},{"$f":"[28]!TLreduction","v":4.7339624316067475E-2},{"$f":"[28]!fColiReduction","v":3690.4998330944682},142.0880425872592,1.8083932692923894,2.5834189561319856E-2,3506.2348523382148,128.35712862873984,0.73635095402989037,2.17353646997555E-2,1694.4443678119687,{"$f":"[28]!EPA_MXD_ResTrips","v":303.78724676351982},{"$f":"[28]!EPA_MXD_RetTrips","v":0},{"$f":"[28]!EPA_MXD_OffTrips","v":0},{"$f":"[28]!EPA_MXD_EduTrips","v":0},{"$f":"[28]!EPA_MXD_OtherTrips","v":0},{"$f":"[28]!EPA_MXD_ResVMT","v":862.39686812622631},{"$f":"[28]!EPA_MXD_RetVMT","v":0},{"$f":"[28]!EPA_MXD_OffVMT","v":0},{"$f":"[28]!EPA_MXD_EduVMT","v":0},{"$f":"[28]!EPA_MXD_OtherVMT","v":0}]
[29,{"$f":"[29]!name","v":"T6LGeneralOffice"},{"$f":"[29]!lot_size","v":20000},{"$f":"[29]!Building_Lot_Coverage","v":0.58179117410410353},{"$f":"[29]!Landscaping_Coverage","v":0.05},{"$f":"[29]!Parking_Coverage","v":0.36820882589589649},{"$f":"[29]!Height","v":12},{"$f":"[29]!FAR","v":5.2361205669369317},104722.41133873863,{"$f":"[29]!ResPct","v":0},0,0,0,0,0,0,0,1,{"$f":"[29]!RetPct","v":0.1},{"$f":"[29]!OffPct","v":0.9},{"$f":"[29]!IndPct","v":0},{"$f":"[29]!PubPct","v":0},{"$f":"[29]!EduPct","v":0},{"$f":"[29]!HotelPct","v":0},{"$f":"[29]!ComParkingPct","v":0},{"$f":"[29]!ParkingPct","v":0},0,{"$f":"[29]!NetUnitSize","v":0},{"$f":"[29]!UnitSize","v":0},0,0,{"$f":"[29]!HousingType","v":0},{"$f":"[29]!RentalPct","v":1},0,{"$f":"[29]!AffordablePct","v":0},{"$f":"[29]!Rent","v":2.46},0,{"$f":"[29]!Sales_Price","v":0},0,0,0,0,0,0,0,0,0,104722.41133873863,254.62222813504064,554.56721287811854,10472.241133873864,{"$f":"[29]!RetRent","v":31.38},{"$f":"[29]!RetSpace","v":945},24.136022422833094,94250.170204864771,{"$f":"[29]!OffRent","v":36.78},{"$f":"[29]!OffSpace","v":387},530.43119045528545,0,{"$f":"[29]!IndRent","v":12},{"$f":"[29]!IndSpace","v":1730},0,0,{"$f":"[29]!PubRent","v":14},{"$f":"[29]!PubSpace","v":746},0,0,{"$f":"[29]!EduRent","v":14},{"$f":"[29]!EduSpace","v":767},0,0,{"$f":"[29]!HotelRent","v":150},{"$f":"[29]!HotelSpaceEmp","v":1317},0,{"$f":"[29]!HotelRoomNet","v":0},{"$f":"[29]!HotelRoomGross","v":0},0,0,0,{"$f":"[29]!ParkingRent","v":4},{"$f":"[29]!ParkingSpace","v":20000},0,{"$f":"[29]!ParkingSpaces","v":316.78529429968438},{"$f":"[29]!ParkingArea","v":82364.176517917935},{"$f":"[29]!IntStructParkingArea","v":0},{"$f":"[29]!ParkingCost","v":11680080.317652268},0.31760277690071875,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":762.40001209615764},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1333.8148716713665},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":3201.730923056185},5297.9458068237091,20.807082891498016,5.0590372577334911E-2,5297.9458068237091,0,0,1.9408823839206502,494.19179714192529,0,50,0,0,104.34615384615385,26568.850189629436,false,0,48.521255060728741,12354.590075471369,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5652834008097165,907.80040344704514,{"$f":"[29]!LandCost","v":144.73168431667128},2894633.6863334253,6304512.1688342001,null,2894633.6863334253,6304512.1688342001,{"$f":"[29]!ProjectValue","v":36775749.984400831},80097583.46602501,{"$f":"[29]!YInt","v":0.80130000000000479},{"$f":"[29]!Slope","v":0.25142979999999998},{"$f":"[29]!ProdType","v":"Residential Owner"},{"$f":"[29]!Subsidy","v":0},0,0,{"$f":"[29]!ImpactFees","v":0},0,{"$f":"[29]!ROI_Rental","v":0.1209863999118268},{"$f":"[29]!ROI_Owner","v":0},{"$f":"[29]!PropTax","v":874239.86509233736},1904094.4261711107,216461.22423717278,471452.5463885623,0.31548212198377618,{"$f":"[29]!GreenRoof","v":0},{"$f":"[29]!GreenRoofEff","v":0},{"$f":"[29]!GreenRoofVolume","v":0},{"$f":"[29]!Biofiltration","v":314.30364989687092},{"$f":"[29]!BiofiltrationEff","v":0},{"$f":"[29]!BiofiltrationVolume","v":1057.9460855528678},{"$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},0,144.30837919966527,null,0,0,0,485.74200438607329,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU32","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU32","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU32","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU32","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU32","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU32*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C32*(1-$E32)+$EM32-$EJ32-$ER32)*$C32/43560*'Building Inputs'!$EN32*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV32","v":4.3292513759899579E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV32","v":8.4853326969403176E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV32","v":3.304661883672335E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV32","v":1.6451155228761841E-2},0.14459699595806458,0.28341011207780659,6.8076034803650098E-2,4.6721280849683626E-2,0.5428044236892049,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV32*3.67","v":17.583110155204015},0.13292831277334236,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX32*'Building Inputs'!$EQ32+'Building Inputs'!$EY32*'Building Inputs'!$ES32)*144*0.00433","v":0},null,0,null,0,4.3292513759899579E-2,0.28341011207780659,3.304661883672335E-2,1.6451155228761841E-2,0.37620039990319132,0.14459699595806458,0.94658977433987401,6.8076034803650098E-2,4.6721280849683626E-2,1.205984085951272,17.583110155204015,0.13292831277334236,{"$f":"[29]!RequiredWQV","v":14804.166666666668},{"$f":"[29]!ConventionalWQV","v":10877.191377569416},6797.138047138048,4994.1190897931201,485.74200438607329,{"$f":"[29]!TSSload","v":309.46775675505046},{"$f":"[29]!TNload","v":3.9386805405188241},{"$f":"[29]!TLload","v":5.6266864864554629E-2},{"$f":"[29]!fColiLoad","v":7696.6455588833605},{"$f":"[29]!TSSreduction","v":286.31061026120551},{"$f":"[29]!TNreduction","v":1.6968497069237429},{"$f":"[29]!TLreduction","v":4.8579504031191975E-2},{"$f":"[29]!fColiReduction","v":3782.5227382009302},142.08804258725917,1.8083932692923894,2.5834189561319849E-2,3533.8133879170614,131.45574392158196,0.77908618316057987,2.2304639132778685E-2,1736.6954720849085,{"$f":"[29]!EPA_MXD_ResTrips","v":0},{"$f":"[29]!EPA_MXD_RetTrips","v":449.6780342885437},{"$f":"[29]!EPA_MXD_OffTrips","v":808.55443173165634},{"$f":"[29]!EPA_MXD_EduTrips","v":0},{"$f":"[29]!EPA_MXD_OtherTrips","v":0},{"$f":"[29]!EPA_MXD_ResVMT","v":0},{"$f":"[29]!EPA_MXD_RetVMT","v":1135.9479955271468},{"$f":"[29]!EPA_MXD_OffVMT","v":2505.1340260709549},{"$f":"[29]!EPA_MXD_EduVMT","v":0},{"$f":"[29]!EPA_MXD_OtherVMT","v":0}]
[30,{"$f":"[30]!name","v":"T6LHighRise"},{"$f":"[30]!lot_size","v":20000},{"$f":"[30]!Building_Lot_Coverage","v":0.69580034790017398},{"$f":"[30]!Landscaping_Coverage","v":0.05},{"$f":"[30]!Parking_Coverage","v":0.25419965209982603},{"$f":"[30]!Height","v":12},{"$f":"[30]!FAR","v":5.7403528701764355},114807.05740352871,{"$f":"[30]!ResPct","v":0.82499999999999996},0.82499999999999996,0,0,0,0,0,0,9.1666666666666674E-2,{"$f":"[30]!RetPct","v":9.1666666666666674E-2},{"$f":"[30]!OffPct","v":0},{"$f":"[30]!IndPct","v":0},{"$f":"[30]!PubPct","v":0},{"$f":"[30]!EduPct","v":0},{"$f":"[30]!HotelPct","v":0},{"$f":"[30]!ComParkingPct","v":0},{"$f":"[30]!ParkingPct","v":8.3333333333333329E-2},94715.82235791118,{"$f":"[30]!NetUnitSize","v":750},{"$f":"[30]!UnitSize","v":937.5},101.03021051510525,220.04379850189923,{"$f":"[30]!HousingType","v":"MF"},{"$f":"[30]!RentalPct","v":1},0,{"$f":"[30]!AffordablePct","v":0},{"$f":"[30]!Rent","v":2.46},1845,{"$f":"[30]!Sales_Price","v":0},0,0,0.06,206.84117059178527,1.503006012024048,0.76599080330773028,0.1951,73800,0,10523.980261990133,11.136487049725007,24.255268794301067,10523.980261990133,{"$f":"[30]!RetRent","v":31.38},{"$f":"[30]!RetSpace","v":945},24.255268794301067,0,{"$f":"[30]!OffRent","v":36.78},{"$f":"[30]!OffSpace","v":387},0,0,{"$f":"[30]!IndRent","v":12},{"$f":"[30]!IndSpace","v":1730},0,0,{"$f":"[30]!PubRent","v":14},{"$f":"[30]!PubSpace","v":746},0,0,{"$f":"[30]!EduRent","v":14},{"$f":"[30]!EduSpace","v":767},0,0,{"$f":"[30]!HotelRent","v":150},{"$f":"[30]!HotelSpaceEmp","v":1317},0,{"$f":"[30]!HotelRoomNet","v":0},{"$f":"[30]!HotelRoomGross","v":0},0,0,0,{"$f":"[30]!ParkingRent","v":4},{"$f":"[30]!ParkingSpace","v":20000},0,{"$f":"[30]!ParkingSpaces","v":175.0807625403813},{"$f":"[30]!ParkingArea","v":45520.998260499138},{"$f":"[30]!IntStructParkingArea","v":10437.005218502611},{"$f":"[30]!ParkingCost","v":5315288.6287981616},0.23276356019945557,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.0548129006025739},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":73.101930021017196},{"$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$19),0)))))/1000,0)","v":24.413271549162602},106.57001447078237,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":2.5624820268056236},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":951.80247215236921},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":380.66056401340978},1335.0255181925845,119.87851395432192,0.12685557032203376,12101.81651477354,106.57001447078237,9.9408391276716213,11.182254483140479,1128.8561020036825,0.4949014729858886,50,60,90.180360721442881,68,6819.0937502876159,35,52.605210420841679,38,3959.2438759182342,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.2545090180360718,5,207.22775102128293,{"$f":"[30]!LandCost","v":-579.47981816745437},-11589596.363349088,-25242140.87937431,null,-11589596.363349088,-25242140.87937431,{"$f":"[30]!ProjectValue","v":22835570.24236732},49735871.98787602,{"$f":"[30]!YInt","v":0.80130000000000479},{"$f":"[30]!Slope","v":0.25142979999999998},{"$f":"[30]!ProdType","v":"Residential Owner"},{"$f":"[30]!Subsidy","v":0},0,0,{"$f":"[30]!ImpactFees","v":0},0,{"$f":"[30]!ROI_Rental","v":0.1198463859231278},{"$f":"[30]!ROI_Owner","v":0},{"$f":"[30]!PropTax","v":546722.23629876308},1190761.0306587059,217530.67201533605,473781.80364940193,0.34586268235575079,{"$f":"[30]!GreenRoof","v":0},{"$f":"[30]!GreenRoofEff","v":0},{"$f":"[30]!GreenRoofVolume","v":0},{"$f":"[30]!Biofiltration","v":314.30364989687092},{"$f":"[30]!BiofiltrationEff","v":0},{"$f":"[30]!BiofiltrationVolume","v":1057.9460855528678},{"$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},0,144.30837919966527,null,0,0,0,485.74200438607329,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU33","v":0},{"$f":"FE33*Cost_per_kWh","v":0},{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU33","v":0},{"$f":"FG33*Cost_per_BUT","v":0},{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU33","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU33","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU33","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU33","v":0},0,0,0,0,{"$f":"FO33*NO2_price_lb","v":0},{"$f":"FJ33*O3_price_lb","v":0},{"$f":"FP33*SO2_price_lb","v":0},{"$f":"FL33*PM_10_price_lb","v":0},{"$f":"SUM(FQ33:FT33)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU33*3.67","v":0},0,0,{"$f":"FX33*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*($C33*(1-$E33)+$EM33-$EJ33-$ER33)*$C33/43560*'Building Inputs'!$EN33*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV33","v":4.3292513759899579E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV33","v":8.4853326969403176E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV33","v":3.304661883672335E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV33","v":1.6451155228761841E-2},0.14459699595806458,0.28341011207780659,6.8076034803650098E-2,4.6721280849683626E-2,0.5428044236892049,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV33*3.67","v":17.583110155204015},0.13292831277334236,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX33*'Building Inputs'!$EQ33+'Building Inputs'!$EY33*'Building Inputs'!$ES33)*144*0.00433","v":0},null,0,null,0,4.3292513759899579E-2,0.28341011207780659,3.304661883672335E-2,1.6451155228761841E-2,0.37620039990319132,0.14459699595806458,0.94658977433987401,6.8076034803650098E-2,4.6721280849683626E-2,1.205984085951272,17.583110155204015,0.13292831277334236,{"$f":"[30]!RequiredWQV","v":14804.166666666668},{"$f":"[30]!ConventionalWQV","v":11765.584335891512},6797.138047138048,5402.0130100511997,485.74200438607329,{"$f":"[30]!TSSload","v":309.46775675505046},{"$f":"[30]!TNload","v":3.9386805405188241},{"$f":"[30]!TLload","v":5.6266864864554636E-2},{"$f":"[30]!fColiLoad","v":7594.3187700118233},{"$f":"[30]!TSSreduction","v":274.77099327283634},{"$f":"[30]!TNreduction","v":1.5380956607882128},{"$f":"[30]!TLreduction","v":4.6460166505852274E-2},{"$f":"[30]!fColiReduction","v":3625.8411041487584},142.08804258725917,1.8083932692923894,2.5834189561319849E-2,3486.8313911900013,126.15748084152264,0.70619635481552467,2.1331573235010226E-2,1664.7571644392829,{"$f":"[30]!EPA_MXD_ResTrips","v":691.61548593691441},{"$f":"[30]!EPA_MXD_RetTrips","v":465.19374946947227},{"$f":"[30]!EPA_MXD_OffTrips","v":0},{"$f":"[30]!EPA_MXD_EduTrips","v":0},{"$f":"[30]!EPA_MXD_OtherTrips","v":0},{"$f":"[30]!EPA_MXD_ResVMT","v":1966.0442047341596},{"$f":"[30]!EPA_MXD_RetVMT","v":1211.5214692514057},{"$f":"[30]!EPA_MXD_OffVMT","v":0},{"$f":"[30]!EPA_MXD_EduVMT","v":0},{"$f":"[30]!EPA_MXD_OtherVMT","v":0}]
[31,{"$f":"[31]!name","v":"T6LMidRise"},{"$f":"[31]!lot_size","v":20000},{"$f":"[31]!Building_Lot_Coverage","v":0.83231334149326797},{"$f":"[31]!Landscaping_Coverage","v":0.05},{"$f":"[31]!Parking_Coverage","v":0.11768665850673195},{"$f":"[31]!Height","v":5},{"$f":"[31]!FAR","v":2.8090575275397791},56181.150550795581,{"$f":"[31]!ResPct","v":0.89999999999999991},0.89999999999999991,0,0,0,0,0,0,0,{"$f":"[31]!RetPct","v":0},{"$f":"[31]!OffPct","v":0},{"$f":"[31]!IndPct","v":0},{"$f":"[31]!PubPct","v":0},{"$f":"[31]!EduPct","v":0},{"$f":"[31]!HotelPct","v":0},{"$f":"[31]!ComParkingPct","v":0},{"$f":"[31]!ParkingPct","v":0.1},50563.035495716016,{"$f":"[31]!NetUnitSize","v":750},{"$f":"[31]!UnitSize","v":937.49999999999989},53.933904528763755,117.46804406364745,{"$f":"[31]!HousingType","v":"MF"},{"$f":"[31]!RentalPct","v":1},0,{"$f":"[31]!AffordablePct","v":0},{"$f":"[31]!Rent","v":2.46},1845,{"$f":"[31]!Sales_Price","v":0},0,0,0.06,110.4199614198286,1.503006012024048,0.76599080330773028,0.1951,73800,0,0,0,0,0,{"$f":"[31]!RetRent","v":31.38},{"$f":"[31]!RetSpace","v":945},0,0,{"$f":"[31]!OffRent","v":36.78},{"$f":"[31]!OffSpace","v":387},0,0,{"$f":"[31]!IndRent","v":12},{"$f":"[31]!IndSpace","v":1730},0,0,{"$f":"[31]!PubRent","v":14},{"$f":"[31]!PubSpace","v":746},0,0,{"$f":"[31]!EduRent","v":14},{"$f":"[31]!EduSpace","v":767},0,0,{"$f":"[31]!HotelRent","v":150},{"$f":"[31]!HotelSpaceEmp","v":1317},0,{"$f":"[31]!HotelRoomNet","v":0},{"$f":"[31]!HotelRoomGross","v":0},0,0,0,{"$f":"[31]!ParkingRent","v":4},{"$f":"[31]!ParkingSpace","v":20000},0,{"$f":"[31]!ParkingSpaces","v":74.908200734394086},{"$f":"[31]!ParkingArea","v":23596.083231334138},{"$f":"[31]!IntStructParkingArea","v":6242.3500611995096},{"$f":"[31]!ParkingCost","v":2239377.513551319},0.20323952626736738,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.0548129006025739},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":73.101930021017196},{"$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$19),0)))))/1000,0)","v":24.413271549162602},106.57001447078237,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,5747.736986096148,106.57001447078237,9.9408391276716213,0,536.14826844764036,0.92706063907044323,50,60,90.180360721442881,0,3236.0342717258254,35,52.605210420841679,0,1887.6866585067314,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.2545090180360718,0,80.900856793145635,{"$f":"[31]!LandCost","v":-130.36804902574727},-2607360.9805149455,-5678832.215561551,null,-2607360.9805149455,-5678832.215561551,{"$f":"[31]!ProjectValue","v":11018415.338192405},23998108.606583059,{"$f":"[31]!YInt","v":0.80130000000000479},{"$f":"[31]!Slope","v":0.25142979999999998},{"$f":"[31]!ProdType","v":"Residential Owner"},{"$f":"[31]!Subsidy","v":0},0,0,{"$f":"[31]!ImpactFees","v":0},0,{"$f":"[31]!ROI_Rental","v":0.12068590091614317},{"$f":"[31]!ROI_Owner","v":0},{"$f":"[31]!PropTax","v":264129.6881905222},575274.4608789573,0,0,0.16924885862228534,{"$f":"[31]!GreenRoof","v":0},{"$f":"[31]!GreenRoofEff","v":0},{"$f":"[31]!GreenRoofVolume","v":0},{"$f":"[31]!Biofiltration","v":314.30364989687092},{"$f":"[31]!BiofiltrationEff","v":0},{"$f":"[31]!BiofiltrationVolume","v":1057.9460855528678},{"$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},0,144.30837919966527,null,0,0,0,485.74200438607329,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU34","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU34","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU34","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU34","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU34","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU34*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C34*(1-$E34)+$EM34-$EJ34-$ER34)*$C34/43560*'Building Inputs'!$EN34*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV34","v":4.3292513759899579E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV34","v":8.4853326969403176E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV34","v":3.304661883672335E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV34","v":1.6451155228761841E-2},0.14459699595806458,0.28341011207780659,6.8076034803650098E-2,4.6721280849683626E-2,0.5428044236892049,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV34*3.67","v":17.583110155204015},0.13292831277334236,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX34*'Building Inputs'!$EQ34+'Building Inputs'!$EY34*'Building Inputs'!$ES34)*144*0.00433","v":0},null,0,null,0,4.3292513759899579E-2,0.28341011207780659,3.304661883672335E-2,1.6451155228761841E-2,0.37620039990319132,0.14459699595806458,0.94658977433987401,6.8076034803650098E-2,4.6721280849683626E-2,1.205984085951272,17.583110155204015,0.13292831277334236,{"$f":"[31]!RequiredWQV","v":14804.166666666661},{"$f":"[31]!ConventionalWQV","v":12829.349319383888},6797.1380471380444,5890.4266847492599,485.74200438607329,{"$f":"[31]!TSSload","v":309.46775675505046},{"$f":"[31]!TNload","v":3.9386805405188232},{"$f":"[31]!TLload","v":5.6266864864554622E-2},{"$f":"[31]!fColiLoad","v":7471.7941010881759},{"$f":"[31]!TSSreduction","v":260.7105583197731},{"$f":"[31]!TNreduction","v":1.3469147836182369},{"$f":"[31]!TLreduction","v":4.3881884703438033E-2},{"$f":"[31]!fColiReduction","v":3438.6858727188378},142.08804258725917,1.8083932692923892,2.5834189561319845E-2,3430.5758039890611,119.70181741036414,0.61841817429671109,2.0147789120035828E-2,1578.827306115169,{"$f":"[31]!EPA_MXD_ResTrips","v":389.76214536388642},{"$f":"[31]!EPA_MXD_RetTrips","v":0},{"$f":"[31]!EPA_MXD_OffTrips","v":0},{"$f":"[31]!EPA_MXD_EduTrips","v":0},{"$f":"[31]!EPA_MXD_OtherTrips","v":0},{"$f":"[31]!EPA_MXD_ResVMT","v":1106.4653893730338},{"$f":"[31]!EPA_MXD_RetVMT","v":0},{"$f":"[31]!EPA_MXD_OffVMT","v":0},{"$f":"[31]!EPA_MXD_EduVMT","v":0},{"$f":"[31]!EPA_MXD_OtherVMT","v":0}]
[32,{"$f":"[32]!name","v":"T6CGeneralOffice"},{"$f":"[32]!lot_size","v":20000},{"$f":"[32]!Building_Lot_Coverage","v":0.88240936121235369},{"$f":"[32]!Landscaping_Coverage","v":0.05},{"$f":"[32]!Parking_Coverage","v":6.7590638787646276E-2},{"$f":"[32]!Height","v":12},{"$f":"[32]!FAR","v":4.4120468060617695},88240.936121235383,{"$f":"[32]!ResPct","v":0},0,0,0,0,0,0,0,0.83333333333333337,{"$f":"[32]!RetPct","v":2.5000000000000001E-2},{"$f":"[32]!OffPct","v":0.80833333333333335},{"$f":"[32]!IndPct","v":0},{"$f":"[32]!PubPct","v":0},{"$f":"[32]!EduPct","v":0},{"$f":"[32]!HotelPct","v":0},{"$f":"[32]!ComParkingPct","v":0},{"$f":"[32]!ParkingPct","v":0.16666666666666669},0,{"$f":"[32]!NetUnitSize","v":0},{"$f":"[32]!UnitSize","v":0},0,0,{"$f":"[32]!HousingType","v":0},{"$f":"[32]!RentalPct","v":1},0,{"$f":"[32]!AffordablePct","v":0},{"$f":"[32]!Rent","v":2.46},0,{"$f":"[32]!Sales_Price","v":0},0,0,0,0,0,0,0,0,0,73534.113434362807,186.64472645798401,406.51221422548917,2206.0234030308848,{"$f":"[32]!RetRent","v":31.38},{"$f":"[32]!RetSpace","v":945},5.0843587003188011,71328.090031331929,{"$f":"[32]!OffRent","v":36.78},{"$f":"[32]!OffSpace","v":387},401.4278555251704,0,{"$f":"[32]!IndRent","v":12},{"$f":"[32]!IndSpace","v":1730},0,0,{"$f":"[32]!PubRent","v":14},{"$f":"[32]!PubSpace","v":746},0,0,{"$f":"[32]!EduRent","v":14},{"$f":"[32]!EduSpace","v":767},0,0,{"$f":"[32]!HotelRent","v":150},{"$f":"[32]!HotelSpaceEmp","v":1317},0,{"$f":"[32]!HotelRoomNet","v":0},{"$f":"[32]!HotelRoomGross","v":0},0,0,0,{"$f":"[32]!ParkingRent","v":4},{"$f":"[32]!ParkingSpace","v":20000},0,{"$f":"[32]!ParkingSpaces","v":265.38461538461542},{"$f":"[32]!ParkingArea","v":69000.000000000015},{"$f":"[32]!IntStructParkingArea","v":17648.187224247078},{"$f":"[32]!ParkingCost","v":8736468.739394119},0.27277116643487026,{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":613.74829044933927},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":555.82646804679712},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":2273.74705866354},3443.3218171596764,18.448535260034845,4.6826182520487113E-2,3443.3218171596764,0,0,1.720877322499228,321.19267712561634,0,50,0,0,105.52472367655615,19695.63318516517,false,0,48.862420011634676,9119.9130171466786,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5187609075043635,656.7581670521995,{"$f":"[32]!LandCost","v":256.85334467169326},5137066.8934338652,11188531.693898957,null,5137066.8934338652,11188531.693898957,{"$f":"[32]!ProjectValue","v":32028563.91890721},69758212.215379909,{"$f":"[32]!YInt","v":0.80130000000000479},{"$f":"[32]!Slope","v":0.25142979999999998},{"$f":"[32]!ProdType","v":"Residential Owner"},{"$f":"[32]!Subsidy","v":0},0,0,{"$f":"[32]!ImpactFees","v":0},0,{"$f":"[32]!ROI_Rental","v":0.12004971111202067},{"$f":"[32]!ROI_Owner","v":0},{"$f":"[32]!PropTax","v":761128.40766774851},1657737.6719003562,45598.50374064839,99313.541147132186,0.26583075597175693,{"$f":"[32]!GreenRoof","v":0},{"$f":"[32]!GreenRoofEff","v":0},{"$f":"[32]!GreenRoofVolume","v":0},{"$f":"[32]!Biofiltration","v":314.30364989687092},{"$f":"[32]!BiofiltrationEff","v":0},{"$f":"[32]!BiofiltrationVolume","v":1057.9460855528678},{"$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},0,144.30837919966527,null,0,0,0,485.74200438607329,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU35","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU35","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU35","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU35","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU35","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU35","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU35*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C35*(1-$E35)+$EM35-$EJ35-$ER35)*$C35/43560*'Building Inputs'!$EN35*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV35","v":4.3292513759899579E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV35","v":8.4853326969403176E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV35","v":3.304661883672335E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV35","v":1.6451155228761841E-2},0.14459699595806458,0.28341011207780659,6.8076034803650098E-2,4.6721280849683626E-2,0.5428044236892049,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV35*3.67","v":17.583110155204015},0.13292831277334236,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX35*'Building Inputs'!$EQ35+'Building Inputs'!$EY35*'Building Inputs'!$ES35)*144*0.00433","v":0},null,0,null,0,4.3292513759899579E-2,0.28341011207780659,3.304661883672335E-2,1.6451155228761841E-2,0.37620039990319132,0.14459699595806458,0.94658977433987401,6.8076034803650098E-2,4.6721280849683626E-2,1.205984085951272,17.583110155204015,0.13292831277334236,{"$f":"[32]!RequiredWQV","v":14804.166666666668},{"$f":"[32]!ConventionalWQV","v":13219.649793339639},6797.138047138048,6069.6280042881717,485.74200438607329,{"$f":"[32]!TSSload","v":309.46775675505046},{"$f":"[32]!TNload","v":3.9386805405188241},{"$f":"[32]!TLload","v":5.6266864864554636E-2},{"$f":"[32]!fColiLoad","v":7426.8313611399999},{"$f":"[32]!TSSreduction","v":255.49527525884776},{"$f":"[32]!TNreduction","v":1.276508194884254},{"$f":"[32]!TLreduction","v":4.2926454528798313E-2},{"$f":"[32]!fColiReduction","v":3370.1035925586129},142.08804258725917,1.8083932692923894,2.5834189561319849E-2,3409.9317544260784,117.30728891590806,0.58609191684309181,1.9709115945270115E-2,1547.3386559038627,{"$f":"[32]!EPA_MXD_ResTrips","v":0},{"$f":"[32]!EPA_MXD_RetTrips","v":113.67197391137542},{"$f":"[32]!EPA_MXD_OffTrips","v":734.29227567138605},{"$f":"[32]!EPA_MXD_EduTrips","v":0},{"$f":"[32]!EPA_MXD_OtherTrips","v":0},{"$f":"[32]!EPA_MXD_ResVMT","v":0},{"$f":"[32]!EPA_MXD_RetVMT","v":287.18147243070638},{"$f":"[32]!EPA_MXD_OffVMT","v":2275.2395857479528},{"$f":"[32]!EPA_MXD_EduVMT","v":0},{"$f":"[32]!EPA_MXD_OtherVMT","v":0}]
[33,{"$f":"[33]!name","v":"T6C - High Rise"},{"$f":"[33]!lot_size","v":20000},{"$f":"[33]!Building_Lot_Coverage","v":0.8196149231260611},{"$f":"[33]!Landscaping_Coverage","v":9.3750000000001193E-2},{"$f":"[33]!Parking_Coverage","v":8.6635076873937622E-2},{"$f":"[33]!Height","v":30},{"$f":"[33]!FAR","v":16.597202193302738},{"$f":"B_Lot_Size*B_FAR","v":331944.0438660548},{"$f":"[33]!ResPct","v":0.873},{"$f":"IF(B_Housing_Type=\"MF\",B_Res_per,0)","v":0.873},{"$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>0,IF((B_Lot_Size/B_HU_Building)<=SF_Small_Lot_Size,B_SF_per,0),0)","v":0},{"$f":"IF(B_SF_per>0,IF(AND((B_Lot_Size/B_HU_Building)>SF_Small_Lot_Size,(B_Lot_Size/B_HU_Building)<SF_Large_Lot_Size),B_SF_per,0),0)","v":0},{"$f":"IF(B_SF_per>0,IF((B_Lot_Size/B_HU_Building)>=SF_Large_Lot_Size,B_SF_per,0),0)","v":0},{"$f":"IF(B_Housing_Type=\"MH\",B_Res_per,0)","v":0},{"$f":"SUM(S36:Y36)","v":2.7E-2},{"$f":"[33]!RetPct","v":2.7E-2},{"$f":"[33]!OffPct","v":0},{"$f":"[33]!IndPct","v":0},{"$f":"[33]!PubPct","v":0},{"$f":"[33]!EduPct","v":0},{"$f":"[33]!HotelPct","v":0},{"$f":"[33]!ComParkingPct","v":0},{"$f":"[33]!ParkingPct","v":0.1},289787.15029506583,{"$f":"[33]!NetUnitSize","v":750},{"$f":"[33]!UnitSize","v":937.5},{"$f":"IF(B_Gross_Sq_Ft_per_Unit=0,0,(B_Residential_Sq_Ft/B_Gross_Sq_Ft_per_Unit))","v":309.10629364807022},{"$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":673.23350756549689},{"$f":"[33]!HousingType","v":"MF"},{"$f":"[33]!RentalPct","v":1},{"$f":"IF(B_Pct_Renter=\"\",0,IF(B_HU_Acre=0,0,IF(B_Pct_Renter=1,0,IF(B_Pct_Renter=0,1,1-B_Pct_Renter))))","v":0},{"$f":"[33]!AffordablePct","v":0},{"$f":"[33]!Rent","v":2.46},{"$f":"IF(B_Pct_Renter=0,0,B_Net_Sq_Ft_per_Unit*B_Rent_SqFt)","v":1845},{"$f":"[33]!Sales_Price","v":0},{"$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":0.06},632.83949711156708,{"$f":"IF(B_Housing_Type=\"MF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF)>Info_Max_HH_Size_MF,Info_Max_HH_Size_MF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MF),IF(B_Housing_Type=\"TH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH)>Info_Max_HH_Size_TH,Info_Max_HH_Size_TH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_TH),IF(B_Housing_Type=\"SF\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF)>Info_Max_HH_Size_SF,Info_Max_HH_Size_SF,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_SF),IF(B_Housing_Type=\"MH\",IF((B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH)>Info_Max_HH_Size_MH,Info_Max_HH_Size_MH,B_Net_Sq_Ft_per_Unit/Info_Sq_Ft_Res_MH),0))))","v":1.503006012024048},{"$f":"B_HH_Size*WorkersHH","v":0.76599080330773028},0.1951,{"$f":"IF(B_Pct_Renter=1,B_Avg_Rent*12/HCost_Max_per_Income_Renter,IF(B_Pct_Renter=0,(12/HCost_Max_per_Income_Owner)*(B_Avg_Sales_Price*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1))),IF(OR(B_Pct_Renter>0,B_Pct_Renter<1),(B_Pct_Renter*B_Avg_Rent*(12/HCost_Max_per_Income_Renter))+(B_Pct_Owner*(12/HCost_Max_per_Income_Owner)*(B_Avg_Sales_Price*((HCost_Interest_Rate/12*POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs))/(POWER(1+HCost_Interest_Rate/12,12*HCost_Mortgage_Yrs)-1)))))))","v":73800},{"$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},{"$f":"B_RET_Gross_Sq_Ft+B_OFF_Gross_Sq_Ft+B_IND_Gross_Sq_Ft+B_PUB_Gross_Sq_Ft+B_EDU_Gross_Sq_Ft+B_Hotel_Gross_Sq_Ft+B_COMPRKG_Gross_Sq_Ft","v":8962.4891843834794},{"$f":"B_EMP_Acre*(B_Lot_Size/43560)","v":9.484115539030137},{"$f":"B_Ret_Emp_Acre+B_OFF_Emp_Acre+B_IND_Emp_Acre+B_Pub_Emp_Acre+B_Edu_Emp_Acre+B_Hotel_Emp_Acre+B_COMPRKG_Emp_Acre","v":20.656403644007639},8962.4891843834794,{"$f":"[33]!RetRent","v":31.38},{"$f":"[33]!RetSpace","v":945},{"$f":"IF(B_Ret_SqFt_per_EMP=0,0,(B_RET_Gross_Sq_Ft/B_Ret_SqFt_per_EMP)*(43560/B_Lot_Size))","v":20.656403644007639},0,{"$f":"[33]!OffRent","v":36.78},{"$f":"[33]!OffSpace","v":387},{"$f":"IF(B_Off_SqFt_per_EMP=0,0,(B_OFF_Gross_Sq_Ft/B_Off_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},0,{"$f":"[33]!IndRent","v":12},{"$f":"[33]!IndSpace","v":1730},{"$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,{"$f":"[33]!PubRent","v":14},{"$f":"[33]!PubSpace","v":746},{"$f":"IF(B_Pub_SqFt_per_EMP=0,0,(B_PUB_Gross_Sq_Ft/B_Pub_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},0,{"$f":"[33]!EduRent","v":14},{"$f":"[33]!EduSpace","v":767},{"$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,{"$f":"[33]!HotelRent","v":150},{"$f":"[33]!HotelSpaceEmp","v":1317},{"$f":"IF(B_Hotel_SqFt_per_EMP=0,0,(B_Hotel_Gross_Sq_Ft/B_Hotel_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$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_COMPRKG_per*B_Gross_Bldg_Sq_Ft","v":0},{"$f":"[33]!ParkingRent","v":4},{"$f":"[33]!ParkingSpace","v":20000},{"$f":"IF(B_COMPRKG_SqFt_per_EMP=0,0,(B_COMPRKG_Gross_Sq_Ft/B_COMPRKG_SqFt_per_EMP)*(43560/B_Lot_Size))","v":0},{"$f":"[33]!ParkingSpaces","v":436.98220414673659},{"$f":"[33]!ParkingArea","v":113615.37307815152},{"$f":"[33]!IntStructParkingArea","v":36882.671540672753},{"$f":"[33]!ParkingCost","v":13699629.156913405},{"$f":"IF(B_Project_Value=0,0,B_Parking_Cost/B_Project_Value)","v":0.20678877779589921},{"$f":"IFERROR(IF(B_Housing_Type=\"SF\",EXP('Residential Energy Coefficients'!$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.0548129006025739},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":73.101930021017196},{"$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$19),0)))))/1000,0)","v":24.413271549162602},106.57001447078237,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":2.2756976335747106},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":830.87781035868977},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":338.87371785007434},1172.0272258423388,123.57791520137812,0.13077028063637897,{"$f":"(B_res_energy_use*(B_Hotel_Rooms_per_Building+B_HU_Building))+B_Com_Energy_Use","v":34113.489412927083},{"$f":"(B_res_energy_use*Residential_Energy_Cost)/12","v":106.57001447078237},9.9408391276716213,11.527334221079107,3182.1025081160205,{"$f":"IFERROR(B_LW_Bldg/B_HU_Building,0)","v":0.30329372751866157},{"$f":"IF((B_Lot_Size*B_Landscaping_Lot_Coverage)>Maximum_Watered_Lawn_Area*43560,Maximum_Watered_Lawn_Area*43560*Water_per_Sq_Foot_of_Lawn_Area,B_Lot_Size*B_Landscaping_Lot_Coverage*Water_per_Sq_Foot_of_Lawn_Area)","v":93.750000000001194},{"$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},{"$f":"(B_IW_Res*B_HH_Size)","v":90.180360721442881},{"$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":68},{"$f":"(B_HU_Building*B_IW_Res)+(B_EMP_Building*B_IW_Emp)","v":19191.297475538264},{"$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},{"$f":"(B_WW_Res*B_HH_Size)","v":52.605210420841679},{"$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":38},{"$f":"(B_HU_Building*B_WW_Res)+(B_EMP_Building*B_WW_Emp)","v":11179.116668165603},{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},{"$f":"(B_SW_Res*B_HH_Size)","v":2.2545090180360718},{"$f":"IF(B_EMP_Acre=0,0,(B_Ret_Emp_Acre/B_EMP_Acre*Info_SW_RET)+(B_OFF_Emp_Acre/B_EMP_Acre*Info_SW_OFF)+(B_IND_Emp_Acre/B_EMP_Acre*Info_SW_IND))","v":5},{"$f":"(B_HU_Building*B_SW_Res)+(B_EMP_Building*B_SW_Emp)","v":511.08001816725596},{"$f":"[33]!LandCost","v":-1441.8939989671915},{"$f":"B_Land_Cost_SqFt*B_Lot_Size","v":-28837879.979343828},{"$f":"IF(B_Lot_Size=0,0,B_Land_Cost_Lot*(43560/B_Lot_Size))","v":-62808902.595010854},null,-28837879.979343828,-62808902.595010854,{"$f":"[33]!ProjectValue","v":66249384.047498733},{"$f":"IF(B_Lot_Size=0,0,B_Project_Value*(43560/B_Lot_Size))","v":144291158.45545223},{"$f":"[33]!YInt","v":0.80130000000000479},{"$f":"[33]!Slope","v":0.25142979999999998},{"$f":"[33]!ProdType","v":"Residential Owner"},{"$f":"[33]!Subsidy","v":0},0,{"$f":"IF(B_Lot_Size=0,0,B_Project_Subsidy*(43560/B_Lot_Size))","v":0},{"$f":"[33]!ImpactFees","v":0},{"$f":"IF(B_Lot_Size=0,0,B_Impact_Fees*(43560/B_Lot_Size))","v":0},{"$f":"[33]!ROI_Rental","v":0.11959979285887479},{"$f":"[33]!ROI_Owner","v":0},{"$f":"[33]!PropTax","v":1584881.856338572},{"$f":"IFERROR(B_Property_Tax_Revenue*(43560/B_Lot_Size),0)","v":3451872.6831054096},185254.65144120654,{"$f":"IFERROR(B_Sales_Tax_Revenue*(43560/B_Lot_Size),0)","v":403484.63083894784},1,{"$f":"[33]!GreenRoof","v":0},{"$f":"[33]!GreenRoofEff","v":0},{"$f":"[33]!GreenRoofVolume","v":0},{"$f":"[33]!Biofiltration","v":589.31934355664055},{"$f":"[33]!BiofiltrationEff","v":0},{"$f":"[33]!BiofiltrationVolume","v":1983.6489104116524},{"$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},{"$f":"EJ36*C36/43560","v":0},270.57821099937581,null,0,0,{"$f":"EL36*G36/43560","v":0},910.76625822389929,0,{"$f":"Average_annual_rainfall_in*$EU36*$EK36*144*0.00433","v":0},null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU36","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU36","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU36","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU36","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU36","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU36","v":0},{"$f":"FE36*Electricity_Emmission_rates_NO2+FG36*Natural_Gas_Emmission_rates_NO2","v":0},{"$f":"FE36*Electricity_Emmission_rates_SO2+FG36*Natural_Gas_Emmission_rates_SO2","v":0},0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU36*3.67","v":0},{"$f":"FE36*Electricity_Emmission_rate_CO2+FG36*Natural_gas_Emmission_rate_CO2","v":0},0,0,{"$f":"Average_annual_rainfall_in*($C36*(1-$E36)+$EM36-$EJ36-$ER36)*$C36/43560*'Building Inputs'!$EN36*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV36","v":8.1173463299812731E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV36","v":0.15909998806763298},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV36","v":6.1962410318857061E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV36","v":3.0845916053928845E-2},0.27111936742137449,0.53139396014589413,0.12764256525684556,8.7602401593157922E-2,1.0177582944172723,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV36*3.67","v":32.968331541007949},0.24924058645002009,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX36*'Building Inputs'!$EQ36+'Building Inputs'!$EY36*'Building Inputs'!$ES36)*144*0.00433","v":0},null,0,null,0,8.1173463299812731E-2,0.53139396014589413,6.1962410318857061E-2,3.0845916053928845E-2,0.70537574981849271,{"$f":"GR36*NO2_price_lb","v":0.27111936742137449},{"$f":"GS36*O3_price_lb","v":1.7748558268872863},{"$f":"GT36*SO2_price_lb","v":0.12764256525684556},{"$f":"GU36*PM_10_price_lb","v":8.7602401593157922E-2},2.261220161158664,32.968331541007949,0.24924058645002009,{"$f":"[33]!RequiredWQV","v":13628.111979166633},{"$f":"[33]!ConventionalWQV","v":10992.793793981116},{"$f":"HD36*C36/43560","v":6257.1680345117693},{"$f":"HE36*C36/43560","v":5047.1964159692916},{"$f":"(EL36+EO36+ET36)*C36/43560","v":910.76625822389929},{"$f":"[33]!TSSload","v":287.68666555693596},{"$f":"[33]!TNload","v":3.6614666525428219},{"$f":"[33]!TLload","v":5.2306666464897456E-2},{"$f":"[33]!fColiLoad","v":11764.510075826349},{"$f":"[33]!TSSreduction","v":239.24565779788566},{"$f":"[33]!TNreduction","v":1.2616028312079655},{"$f":"[33]!TLreduction","v":4.0314671393703823E-2},{"$f":"[33]!fColiReduction","v":5686.8630387103849},132.08754157802386,1.6811141655384858,2.4015916650549796E-2,5401.5197776980476,109.84649118360223,0.57924831552248179,1.8509950134850239E-2,2611.0482271397541,{"$f":"[33]!EPA_MXD_ResTrips","v":2191.1189530371526},{"$f":"[33]!EPA_MXD_RetTrips","v":410.22974507341377},{"$f":"[33]!EPA_MXD_OffTrips","v":0},{"$f":"[33]!EPA_MXD_EduTrips","v":0},{"$f":"[33]!EPA_MXD_OtherTrips","v":0},{"$f":"[33]!EPA_MXD_ResVMT","v":6224.520203738075},{"$f":"[33]!EPA_MXD_RetVMT","v":1065.8103885738437},{"$f":"[33]!EPA_MXD_OffVMT","v":0},{"$f":"[33]!EPA_MXD_EduVMT","v":0},{"$f":"[33]!EPA_MXD_OtherVMT","v":0}]
[34,{"$f":"[34]!name","v":"T6C - Mid Rise"},{"$f":"[34]!lot_size","v":20000},{"$f":"[34]!Building_Lot_Coverage","v":0.95000000000000018},{"$f":"[34]!Landscaping_Coverage","v":4.9999999999999767E-2},{"$f":"[34]!Parking_Coverage","v":0},{"$f":"[34]!Height","v":5},{"$f":"[34]!FAR","v":3.5625000000000009},71250.000000000015,{"$f":"[34]!ResPct","v":1},1,0,0,0,0,0,0,0,{"$f":"[34]!RetPct","v":0},{"$f":"[34]!OffPct","v":0},{"$f":"[34]!IndPct","v":0},{"$f":"[34]!PubPct","v":0},{"$f":"[34]!EduPct","v":0},{"$f":"[34]!HotelPct","v":0},{"$f":"[34]!ComParkingPct","v":0},{"$f":"[34]!ParkingPct","v":0},71250.000000000015,{"$f":"[34]!NetUnitSize","v":750},{"$f":"[34]!UnitSize","v":937.5},76.000000000000014,165.52800000000002,{"$f":"[34]!HousingType","v":"MF"},{"$f":"[34]!RentalPct","v":1},0,{"$f":"[34]!AffordablePct","v":0},{"$f":"[34]!Rent","v":2.46},1845,{"$f":"[34]!Sales_Price","v":0},0,0,0.06,155.59632000000002,1.503006012024048,0.76599080330773028,0.1951,73800,0,0,0,0,0,{"$f":"[34]!RetRent","v":31.38},{"$f":"[34]!RetSpace","v":945},0,0,{"$f":"[34]!OffRent","v":36.78},{"$f":"[34]!OffSpace","v":387},0,0,{"$f":"[34]!IndRent","v":12},{"$f":"[34]!IndSpace","v":1730},0,0,{"$f":"[34]!PubRent","v":14},{"$f":"[34]!PubSpace","v":746},0,0,{"$f":"[34]!EduRent","v":14},{"$f":"[34]!EduSpace","v":767},0,0,{"$f":"[34]!HotelRent","v":150},{"$f":"[34]!HotelSpaceEmp","v":1317},0,{"$f":"[34]!HotelRoomNet","v":0},{"$f":"[34]!HotelRoomGross","v":0},0,0,0,{"$f":"[34]!ParkingRent","v":4},{"$f":"[34]!ParkingSpace","v":20000},0,{"$f":"[34]!ParkingSpaces","v":95.000000000000014},{"$f":"[34]!ParkingArea","v":29925.000000000004},{"$f":"[34]!IntStructParkingArea","v":0},{"$f":"[34]!ParkingCost","v":3800000.0000000005},0.26986666440809515,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.0548129006025739},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":73.101930021017196},{"$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$19),0)))))/1000,0)","v":24.413271549162602},106.57001447078237,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,8099.3210997794613,106.57001447078237,9.9408391276716213,0,755.50377370304341,0.6578947368421022,49.999999999999773,60,90.180360721442881,0,4560.0000000000009,35,52.605210420841679,0,2660.0000000000005,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.2545090180360718,0,114.00000000000003,{"$f":"[34]!LandCost","v":-190.56660833719482},-3811332.1667438964,-8301081.459168206,null,-3811332.1667438964,-8301081.459168206,{"$f":"[34]!ProjectValue","v":14081027.785831308},30668478.517540589,{"$f":"[34]!YInt","v":0.80130000000000479},{"$f":"[34]!Slope","v":0.25142979999999998},{"$f":"[34]!ProdType","v":"Residential Owner"},{"$f":"[34]!Subsidy","v":0},0,0,{"$f":"[34]!ImpactFees","v":0},0,{"$f":"[34]!ROI_Rental","v":0.11976823590608787},{"$f":"[34]!ROI_Owner","v":0},{"$f":"[34]!PropTax","v":337090.40762486646},734182.90780695912,0,0,0.21464461048968433,{"$f":"[34]!GreenRoof","v":0},{"$f":"[34]!GreenRoofEff","v":0},{"$f":"[34]!GreenRoofVolume","v":0},{"$f":"[34]!Biofiltration","v":314.30364989686944},{"$f":"[34]!BiofiltrationEff","v":0},{"$f":"[34]!BiofiltrationVolume","v":1057.9460855528625},{"$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},0,144.30837919966456,null,0,0,0,485.7420043860709,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU37","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU37","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU37","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU37","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU37","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU37","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU37*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C37*(1-$E37)+$EM37-$EJ37-$ER37)*$C37/43560*'Building Inputs'!$EN37*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV37","v":4.3292513759899363E-2},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV37","v":8.4853326969402759E-2},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV37","v":3.3046618836723184E-2},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV37","v":1.6451155228761762E-2},0.14459699595806386,0.2834101120778052,6.8076034803649765E-2,4.6721280849683404E-2,0.54280442368920223,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV37*3.67","v":17.583110155203926},0.13292831277334169,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX37*'Building Inputs'!$EQ37+'Building Inputs'!$EY37*'Building Inputs'!$ES37)*144*0.00433","v":0},null,0,null,0,4.3292513759899363E-2,0.2834101120778052,3.3046618836723184E-2,1.6451155228761762E-2,0.37620039990318949,0.14459699595806386,0.94658977433986935,6.8076034803649765E-2,4.6721280849683404E-2,1.2059840859512663,17.583110155203926,0.13292831277334169,{"$f":"[34]!RequiredWQV","v":14804.166666666673},{"$f":"[34]!ConventionalWQV","v":13746.22058111381},6797.1380471380508,6311.3960427519787,485.7420043860709,{"$f":"[34]!TSSload","v":309.46775675505057},{"$f":"[34]!TNload","v":3.9386805405188245},{"$f":"[34]!TLload","v":5.626686486455465E-2},{"$f":"[34]!fColiLoad","v":7366.1666550059981},{"$f":"[34]!TSSreduction","v":248.41777292104211},{"$f":"[34]!TNreduction","v":1.1813303538540585},{"$f":"[34]!TLreduction","v":4.1630527817372712E-2},{"$f":"[34]!fColiReduction","v":3277.638955726803},142.0880425872592,1.8083932692923894,2.5834189561319856E-2,3382.078353997244,114.05774697935817,0.54239226531407647,1.9114108272439263E-2,1504.884736330029,{"$f":"[34]!EPA_MXD_ResTrips","v":494.30030274812475},{"$f":"[34]!EPA_MXD_RetTrips","v":0},{"$f":"[34]!EPA_MXD_OffTrips","v":0},{"$f":"[34]!EPA_MXD_EduTrips","v":0},{"$f":"[34]!EPA_MXD_OtherTrips","v":0},{"$f":"[34]!EPA_MXD_ResVMT","v":1403.232434770845},{"$f":"[34]!EPA_MXD_RetVMT","v":0},{"$f":"[34]!EPA_MXD_OffVMT","v":0},{"$f":"[34]!EPA_MXD_EduVMT","v":0},{"$f":"[34]!EPA_MXD_OtherVMT","v":0}]
[35,"Mixed-Use Residential Owner 40+",217133,0.23910729305106507,0.10800000000000015,0.25289270694893468,36,2.4102015139547364,523334.2853295338,0.62,0.62,0,0,0,0,0,0,0.38,{"$f":"[35]!RetPct","v":0.08},{"$f":"[35]!OffPct","v":0.3},{"$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},null,324467.25690431095,877,1031.7647058823529,314.47795709083732,63.088797238912896,"MF",0,1,null,0,0,500,438500,2629.0290527948478,0.06,59.303469404578117,1.7575150300601203,0.89569857933450603,0.1951,121339.80243668528,0,198867.02842522284,434.36745682351307,87.140353696730699,41866.742826362708,null,1000,8.399070235829468,157000.28559886012,null,400,78.741283460901229,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,1267.1850493371471,329468.1128276583,null,{"$f":"[35]!ParkingCost","v":12671850.493371472},9.2060182215757722E-2,{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":10.548223431210635},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":77.631367687118257},{"$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$19),0)))))/1000,0)","v":32.625451117263566},120.80504223559245,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":1128.5593896882576},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":3570.6377622746754},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":5592.425755795326},10291.622907758259,23.693356272635835,5.1751278174441431E-2,48282.145796279692,120.80504223559245,11.268680938434558,2.2101136447293666,4503.7532037793999,1.7314409093630705,544.5,60,105.45090180360722,102.33734939759034,63320.691621340833,35,61.513026052104209,47.939759036144579,31830.199711441455,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.6362725450901805,3.6445783132530121,2054.8031487580956,66.779347220367242,14500000,2908908.3649191973,null,14500000,2908908.3649191973,137647462.6529955,27614059.001462165,null,null,null,null,0,0,null,0,null,null,null,0,865385.57422091719,173608.78177459509,0.14521733759002434,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU38","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU38","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU38","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU38","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU38","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU38*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C38*(1-$E38)+$EM38-$EJ38-$ER38)*$C38/43560*'Building Inputs'!$EN38*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV38","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV38","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV38","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV38","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV38*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX38*'Building Inputs'!$EQ38+'Building Inputs'!$EY38*'Building Inputs'!$ES38)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,66698.625429333319,0,332471.82358465175,0,0,210.71046594586494,15.956190567330214,0.23184880733325922,80447.080047531213,0,0,0,0,1050.3258861851123,79.53662824738548,1.1556939183354584,401003.5774095637,0,0,0,0,1216.8467215744517,1664.1811551457615,1206.2794237054457,0,0,3467.8533173082242,4344.9168757765874,3892.4595776548467,0,0]
[36,"Mixed-Use Residential and Hotel 30+",76622,0.51434236828248625,2.8487735692817045E-16,0.48565763171751336,37,10.840000000000005,830582.48000000045,0.51,0.51,0,0,0,0,0,0,0.49,{"$f":"[36]!RetPct","v":0.18},{"$f":"[36]!OffPct","v":0},{"$f":"[36]!IndPct","v":0},{"$f":"[36]!PubPct","v":0},{"$f":"[36]!EduPct","v":0},{"$f":"[36]!HotelPct","v":0.31},{"$f":"[36]!ParkingPct","v":0},null,423597.06480000023,2205.25,2394.3822542643402,176.91288182811391,100.57588071875756,"MF",0,1,null,0,0,600,1323150,7932.9527735587289,0.06,94.541327875632106,2.25,1.1466882325516723,0.1951,366136.28185655671,0,406985.41520000016,406.9854152000002,231.3732960000001,149504.84640000007,null,1000,84.994272000000038,0,null,250,0,0,null,972,0,0,null,1000,0,0,null,800,0,257480.56880000012,null,1000,146.37902400000007,942.90438247011957,1023.7721441353725,251.50183102262028,142.98008090816396,0,null,0,0,468.09080310395439,152129.51100878516,null,{"$f":"[36]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":12.637731813454103},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":94.931492482822549},{"$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$19),0)))))/1000,0)","v":50.312395199185083},157.88161949546173,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":17.79272671077177},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":8737.3479683709993},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":2522.8083243981505},11277.949019479922,27.710941469334294,2.7710941469334296E-2,78916.757700037037,157.88161949546173,14.727179952208246,2.5848735461934309,7361.3464037634149,6.1691021640125485E-15,1.0913936421275138E-12,60,135,24.979591836734695,20781.102464886841,35,78.75,13.959183673469388,11873.135027183991,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,1.8367346938775511,1012.8935547421713,195.76622902038579,15000000,8527576.9361280054,null,15000000,8527576.9361280054,232031721.22843188,131911223.62651058,null,null,null,null,0,0,null,0,null,null,null,0,3090265.1750880019,1756831.6022400011,0.65312212707598005,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU39","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU39","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU39","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU39","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU39","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU39","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU39*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C39*(1-$E39)+$EM39-$EJ39-$ER39)*$C39/43560*'Building Inputs'!$EN39*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV39","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV39","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV39","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV39","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV39*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX39*'Building Inputs'!$EQ39+'Building Inputs'!$EY39*'Building Inputs'!$ES39)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,45372.994333333329,0,79811.055367508408,0,0,195.98467884478021,22.124627025462026,0.24680282281962918,7249.4130380594688,0,0,0,0,344.73687012040284,38.917198621325788,0.4341259387071999,12751.710877001666,0,0,0,0,693.81776483598424,6023.1958925544122,0,0,1973.6775134648556,1974.4236872007029,15688.793023604203,0,0,7622.9236234371083]
[37,"Mixed-Use Residential Owner 30",34715,0.62787941575820361,0.14140582201188256,0.23071476222991372,32,10.510701419792328,364878.99978809064,0.95,0.95,0,0,0,0,0,0,0.05,{"$f":"[37]!RetPct","v":0.05},{"$f":"[37]!OffPct","v":0},{"$f":"[37]!IndPct","v":0},{"$f":"[37]!PubPct","v":0},{"$f":"[37]!EduPct","v":0},{"$f":"[37]!HotelPct","v":0},{"$f":"[37]!ParkingPct","v":0},null,346635.04979868612,2000.0000000000002,2352.9411764705883,147.31989616444159,184.85538461538457,"MF",0,1,null,0,0,600,1200000.0000000002,7194.6063018331079,0.06,173.76406153846148,2.25,1.1466882325516723,0.1951,332058.75239229726,0,18243.949989404533,18.24394998940453,22.892307692307689,18243.949989404533,null,1000,22.892307692307689,0,null,400,0,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,331.12769230769226,107616.49999999999,null,{"$f":"[37]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":12.398047024236275},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":93.669390725223153},{"$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$19),0)))))/1000,0)","v":48.6686757136818},{"$f":"SUM(CJ40:CL40)","v":154.73611346314124},{"$f":"(IFERROR(EXP('Commercial Energy Coefficients'!$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":3.7595780907831626},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1474.1030312766841},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":550.15352904967176},{"$f":"SUM(CN40:CP40)","v":2028.016138417139},111.16102267299254,0.11116102267299252,24823.72430669636,154.73611346314124,14.433767498454742,10.369087863478114,2315.5542495510808,1.666069295101553,245.44515555712516,60,135,68,10079.782369146003,35,78.75,38,5849.4664653528271,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,5,312.19959419368502,243.69868932738009,8460000,10615514.907100677,null,8460000,10615514.907100677,103724890.50797167,130152851.23224099,null,null,null,null,0,0,null,0,null,null,null,0,377102.44628099172,473183.99999999994,0.6332815192209672,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM40*$C40/43560","v":0},null,{"$f":"EP40*$C40/43560","v":0},{"$f":"ER40*$C40/43560","v":0},0,{"$f":"EO40*$C40/43560","v":0},{"$f":"ET40*$C40/43560","v":0},0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU40","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU40","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU40","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU40","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU40","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU40","v":0},0,0,{"$f":"FI40+FM40","v":0},{"$f":"FK40+FN40","v":0},0,0,0,0,{"$f":"SUM(FQ40:FT40)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU40*3.67","v":0},0,{"$f":"FV40+FW40","v":0},0,{"$f":"Average_annual_rainfall_in*($C40*(1-$E40)+$EM40-$EJ40-$ER40)*$C40/43560*'Building Inputs'!$EN40*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV40","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV40","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV40","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV40","v":0},{"$f":"GB40*NO2_price_lb","v":0},{"$f":"GC40*O3_price_lb","v":0},{"$f":"GD40*SO2_price_lb","v":0},{"$f":"GE40*PM_10_price_lb","v":0},{"$f":"SUM(GF40:GI40)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV40*3.67","v":0},{"$f":"GK40*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX40*'Building Inputs'!$EQ40+'Building Inputs'!$EY40*'Building Inputs'!$ES40)*144*0.00433","v":0},null,{"$f":"FC40+FZ40+GM40","v":0},null,{"$f":"FF40+FH40","v":0},{"$f":"FO40+GB40","v":0},{"$f":"FJ40+GG40","v":0},{"$f":"FP40+GD40","v":0},{"$f":"FL40+GE40","v":0},{"$f":"SUM(GR40:GU40)","v":0},0,0,0,0,{"$f":"SUM(GW40:GZ40)","v":0},{"$f":"FX40+GK40","v":0},{"$f":"HB40*CO2_price_lb","v":0},17803.171187982389,0,14188.179242213238,0,0,74.170299256296502,7.6150312369935644,9.2038650824865925E-2,28441.825123187009,0,0,0,0,{"$f":"HI40*$C40/43560","v":59.109778206665133},{"$f":"HJ40*$C40/43560","v":6.0687743202991635},{"$f":"HK40*$C40/43560","v":7.3349902740707545E-2},{"$f":"HL40*$C40/43560","v":22666.61981523042},{"$f":"HM40*$C40/43560","v":0},{"$f":"HN40*$C40/43560","v":0},{"$f":"HO40*$C40/43560","v":0},{"$f":"HP40*$C40/43560","v":0},578.86610441985681,736.4128319667193,0,0,0,1646.3092950899836,1919.0120902665121,0,0,0]
[38,"Mixed-Use Residential Owner 15",25481,0.99999999999999989,0,0,16,8.009999999999998,204102.80999999994,0.96,0.96,0,0,0,0,0,0,0.04,{"$f":"[38]!RetPct","v":0.04},{"$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},{"$f":"[38]!ParkingPct","v":0},null,195938.69759999993,1154,1390.3614457831327,140.92644628076249,240.91503473136902,"MF",0,1,null,0,0,380,438520,2629.1489628998784,0.06,226.46013264748686,2.25,1.1466882325516723,0.1951,121345.33674922516,0,8164.1123999999982,8.1641123999999987,13.956623999999998,8164.1123999999982,null,1000,13.956623999999998,0,null,250,0,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1152,0,0,0,0,0,0,null,0,0,463.59990084228764,180803.96132849218,null,{"$f":"[38]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":11.131244920373913},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":86.871792297540097},{"$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$19),0)))))/1000,0)","v":38.760965325567987},136.76400254348201,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":2.0752622951494213},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":746.61423457071419},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":307.36607913134446},1056.0555759972081,129.35338518823042,0.12935338518823042,20329.72043358329,136.76400254348201,12.757330985574429,12.066069420760769,1896.3540668017554,0,0,60,135,68,9010.7464200457507,35,78.75,38,5242.661891026688,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,5,252.21023142114373,158.87131588242221,4048200.0000000005,6920434.5198383117,null,4048200.0000000005,6920434.5198383117,64130722.892494805,109632050.90840523,null,null,null,null,0,0,null,0,null,null,null,0,168752.20330799997,288483.41807999992,0.48261146105891106,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU41","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU41","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU41","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU41","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU41","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU41","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU41*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C41*(1-$E41)+$EM41-$EJ41-$ER41)*$C41/43560*'Building Inputs'!$EN41*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV41","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV41","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV41","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV41","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV41*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX41*'Building Inputs'!$EQ41+'Building Inputs'!$EY41*'Building Inputs'!$ES41)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,15088.998833333333,0,8826.5100843013461,0,0,33.061992350206602,7.7144648817148749,6.2450429994834696E-2,1841.6537528409087,0,0,0,0,19.340051126621084,4.512678596211587,3.6531207683617603E-2,1077.2997997277134,0,0,0,0,560.52622718026919,333.57859198960148,0,0,0,1592.9873559769158,867.79748552761362,0,0,0]
[39,"Mixed-Use Residential Renter 30",42340,0.4930786699569582,0.10742246551506467,0.19949886452797708,37,9.6150340641606853,407100.54227656341,0.89,0.89,0,0,0,0,0,0,0.11,{"$f":"[39]!RetPct","v":0.01},{"$f":"[39]!OffPct","v":0.1},{"$f":"[39]!IndPct","v":0},{"$f":"[39]!PubPct","v":0},{"$f":"[39]!EduPct","v":0},{"$f":"[39]!HotelPct","v":0},{"$f":"[39]!ParkingPct","v":0},null,362319.48262614146,998.88499999999988,998.88499999999988,362.72391979671482,373.17557738178783,"MF",1,0,null,2.35,2347.3797499999996,0,0,0,0.06,350.78504273888052,2.0017735470941882,1.0201822980827229,0.1951,93895.189999999988,0,44781.059650421979,166.91122233339101,171.72066237228418,4071.0054227656342,null,1000,4.1883088383483944,40710.054227656343,null,250,167.53235353393578,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,770.58799999999997,154117.59999999998,null,{"$f":"[39]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.5779487666923746},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":82.017040603802542},{"$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$19),0)))))/1000,0)","v":29.761906783348287},121.35689615384319,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":420.79367717382235},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":648.06721896901627},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":1636.4158712242388},2705.2767673670774,16.207878233397132,6.04111825062984E-2,46724.325834651943,121.35689615384319,11.320157810710013,1.5118690836179312,4358.4399305728657,0.626959919331605,227.41335949539189,60,120.10641282565129,105.07317073170731,39301.326549077246,35,70.062074148296588,48.731707317073173,20829.206027570755,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.0026603206412821,3.5365853658536586,1134.3816659960892,236.18327822390174,10000000,10288143.599433159,null,10000000,10288143.599433159,124384747.45593931,127968814.34059319,null,null,null,null,0,0,null,0,null,null,null,0,84147.682088565663,86572.34368866132,0.57931655903068524,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU42","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU42","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU42","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU42","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU42","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU42","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU42*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C42*(1-$E42)+$EM42-$EJ42-$ER42)*$C42/43560*'Building Inputs'!$EN42*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV42","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV42","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV42","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV42","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV42*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX42*'Building Inputs'!$EQ42+'Building Inputs'!$EY42*'Building Inputs'!$ES42)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,17770.210773128369,0,17272.514328150944,0,0,59.698065237207373,6.1196364687332139,7.3908939232697909E-2,21687.445571256336,0,0,0,0,58.026080857285592,5.9482416916015675,7.1838945985133823E-2,21080.0377751835,0,0,0,0,2218.8123977319992,160.8001551689654,497.30462520816513,0,0,6318.5802704293328,420.14699887021629,1603.1786864577086,0,0]
[40,"Mixed-Use Residential Renter 15",35344,1,0,0,16,8.5039893617021285,300565.00000000006,0.96799999999999997,0.96799999999999997,0,0,0,0,0,0,3.2000000000000001E-2,{"$f":"[40]!RetPct","v":1.2E-2},{"$f":"[40]!OffPct","v":0.02},{"$f":"[40]!IndPct","v":0},{"$f":"[40]!PubPct","v":0},{"$f":"[40]!EduPct","v":0},{"$f":"[40]!HotelPct","v":0},{"$f":"[40]!ParkingPct","v":0},null,290946.92000000004,1030,1144.4444444444446,254.2254640776699,313.32223900020654,"MF",1,0,null,2.75,2832.5,0,0,0,0.06,294.52290466019411,2.0641282565130261,1.051960703209283,0.1951,113300,0,9618.0800000000017,27.651980000000005,34.079907446808519,3606.7800000000007,null,1000,4.4452053191489371,6011.3000000000011,null,250,29.63470212765958,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,337.4405399525757,96170.553886484064,null,{"$f":"[40]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.6357066389353996},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":83.146769206312499},{"$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$19),0)))))/1000,0)","v":30.899579954708184},123.68205579995609,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":97.139126747958812},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":417.46743370505044},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":394.83734145060293},909.44390190361219,32.888925201870244,9.4555659955376958E-2,32352.571935727712,123.6820557999561,11.537048444561801,3.0678752943535823,3017.8443211872427,0,0,60,123.84769539078157,101.04347826086956,18047.580084660192,35,72.244488977955911,47.565217391304351,10213.163682718447,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.0961923847695392,3.695652173913043,483.53029611650481,141.46672702580352,5000000,6162290.6292440016,null,5000000,6162290.6292440016,86625956.670666784,106762864.20818937,null,null,null,null,0,0,null,0,null,null,null,0,74552.142600000021,91882.39394680853,0.51237487274413251,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU43","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU43","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU43","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU43","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU43","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU43*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C43*(1-$E43)+$EM43-$EJ43-$ER43)*$C43/43560*'Building Inputs'!$EN43*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV43","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV43","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV43","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV43","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV43*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX43*'Building Inputs'!$EQ43+'Building Inputs'!$EY43*'Building Inputs'!$ES43)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,20929.538666666671,0,16981.947076094279,0,0,45.859387685950416,10.700523793388431,8.6623287851239683E-2,2554.5076818181824,0,0,0,0,37.209692340960324,8.6822615462240744,7.0284974421813945E-2,2072.6932852658824,0,0,0,0,1592.1429721662914,145.85558483308512,75.180956628759915,0,0,4527.7530856998746,379.9418122253274,240.93389207990504,0,0]
[41,"Mixed-Use Residential Renter 5",390515,0.67002101093067767,2.2000000000000089E-2,0.30797898906932214,5,3.3501050546533881,1308266.2754179679,0.93556712846232137,0.93556712846232137,0,0,0,0,0,0,6.4432871537678627E-2,{"$f":"[41]!RetPct","v":6.4432871537678627E-2},{"$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},{"$f":"[41]!ParkingPct","v":0},null,1223970.9225568848,2776.4557823129248,2776.4557823129248,440.83933565736697,49.173428578248995,"MF",1,0,null,2,5552.9115646258497,0,0,0,0.06,46.22302286355405,2.25,1.1466882325516723,0.1951,222116.46258503399,0,84295.352861083215,84.295352861083217,9.4027260684705709,84295.352861083215,null,1000,9.4027260684705709,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,1394.4395932336968,481081.65966562537,null,{"$f":"[41]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":11.702850645996346},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":97.974898054276068},{"$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$19),0)))))/1000,0)","v":43.75399201999123},153.43174072026363,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":11.650408345660889},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":5380.853228451735},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":1666.1560303681561},7058.6596671655525,83.737233757097613,8.3737233757097615E-2,74697.40631503996,153.43174072026363,14.312095753697486,7.810999875614729,6967.7657746374443,0.97442869829082857,429.56650000000172,60,135,68,32182.444133995676,35,78.75,38,18632.600156729008,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,5,1082.7357677914665,45.000545433594098,17573388,1960223.7590873591,null,17573388,1960223.7590873591,273470007.21909428,30504214.983966678,null,null,null,null,0,0,null,0,null,null,null,0,1742384.9436385902,194354.34783528672,0.20184757741911549,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU44","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU44","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU44","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU44","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU44","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU44","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU44*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C44*(1-$E44)+$EM44-$EJ44-$ER44)*$C44/43560*'Building Inputs'!$EN44*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV44","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV44","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV44","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV44","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV44*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX44*'Building Inputs'!$EQ44+'Building Inputs'!$EY44*'Building Inputs'!$ES44)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,226430.22970333329,0,2029944.930041258,0,0,835.69703362576433,109.82326365074962,1.1384599309888417,84401.29221040837,0,0,0,0,7492.0162324693601,984.56455015088363,10.206282827137455,756656.80963148817,0,0,0,0,2703.8649871283478,3338.4793215992827,0,0,0,7710.284715984837,8726.3412141367044,0,0,0]
[42,"Mixed-Use Residential Owner Townhomes",14375,0.40425319025241929,0.10000000000000014,0.49574680974758067,3,1.0327359229851196,14845.578892911095,0.8,0,0.8,0,0,0,0,0,0.2,{"$f":"[42]!RetPct","v":0.2},{"$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},{"$f":"[42]!ParkingPct","v":0},null,11876.463114328877,923,923,12.867240643909943,38.991095822519448,"TH",0,1,null,0,0,250,230750,1383.4628367899911,0.06,36.651630073168278,1.5409015025041737,0.78530383130787873,0.1951,63852.13092876882,0,2969.1157785822193,2.9691157785822191,8.9971953610463622,2969.1157785822193,null,1000,8.9971953610463622,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,31.672712844984321,7126.3603901214719,null,{"$f":"[42]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":12.064087211387246},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":45.469148927542093},{"$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$19),0)))))/1000,0)","v":36.735942805757411},94.269178944686757,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":0.98275149710615195},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":317.2954373690776},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":147.78007522548003},466.05826409166377,156.96870679600477,0.15696870679600478,1679.0424748767568,94.269178944686757,8.7934185543696515,14.642023556875314,156.62089579478805,5.5858907118534766,71.875000000000099,80,123.27212020033389,68,1231.2791244563864,50,77.045075125208683,38,756.18843178162149,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":2},3.0818030050083474,5,40.580060180730982,9.7391304347826093,140000,424236.52173913043,null,140000,424236.52173913043,2144103.0031037405,6497191.4306225348,null,null,null,null,0,0,null,0,null,null,null,0,61371.623143294477,185972.02811282835,6.2223494716588237E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU45","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU45","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU45","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU45","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU45","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU45*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C45*(1-$E45)+$EM45-$EJ45-$ER45)*$C45/43560*'Building Inputs'!$EN45*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV45","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV45","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV45","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV45","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV45*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX45*'Building Inputs'!$EQ45+'Building Inputs'!$EY45*'Building Inputs'!$ES45)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7705.9583333333348,0,2543.0016308922563,0,0,288.25125011151187,4.7979925548712457,1.9116034985498218E-2,9347.8771314845908,0,0,0,0,95.124236004430287,1.5833595724580845,6.3083793139700837E-3,3084.8423729359733,0,0,0,0,80.006901078518197,119.20913965126239,0,0,0,227.46704603276083,310.95813679902989,0,0,0]
[43,"Condo 8",34774,1,0,0,10,2.706044746074654,94100.000000000015,1,1,0,0,0,0,0,0,0,{"$f":"[43]!RetPct","v":0},{"$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},{"$f":"[43]!ParkingPct","v":0},null,94100.000000000015,1194,1438.5542168674699,65.412897822445572,81.940122768324883,"MF",0,1,null,0,0,380,453720,2720.2806427230976,0.06,77.023715402225392,2.25,1.1466882325516723,0.1951,125551.41427952758,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,972,0,0,null,2050,0,0,null,800,0,0,null,1152,0,0,0,0,0,0,null,0,0,139.98360134003352,47034.490050251261,null,{"$f":"[43]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":11.205835637903759},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":87.278279947035031},{"$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$19),0)))))/1000,0)","v":39.212639845230363},137.69675543016916,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,9007.1437934359328,137.69675543016916,12.844338071371254,0,840.18537385955551,0,0,60,135,0,3924.7738693467345,35,78.75,0,2289.4514237855951,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,0,98.119346733668351,143.78558693276585,5000000,6263300.1667912817,null,5000000,6263300.1667912817,33493331.738028299,41955758.052237675,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0.163042223295116,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU46","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU46","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU46","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU46","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU46","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU46*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C46*(1-$E46)+$EM46-$EJ46-$ER46)*$C46/43560*'Building Inputs'!$EN46*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV46","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV46","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV46","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV46","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV46*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX46*'Building Inputs'!$EQ46+'Building Inputs'!$EY46*'Building Inputs'!$ES46)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,20592.003666666671,0,16438.621108922562,0,0,45.119803853305783,10.527954232438017,8.5226296167355373E-2,2513.3106079545455,0,0,0,0,36.019193278118813,8.4044784315610563,6.803625396977997E-2,2006.3788586090764,0,0,0,0,267.30212055930582,0,0,0,0,758.88908552177099,0,0,0,0]
[44,"Condo 5",65340,0.66298708832645481,0.33701291167354497,0,6,1.1703487639316514,76470.588235294112,1,1,0,0,0,0,0,0,0,{"$f":"[44]!RetPct","v":0},{"$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},{"$f":"[44]!ParkingPct","v":0},null,76470.588235294112,1000.0000000000001,1176.4705882352944,64.999999999999986,43.333333333333321,"MF",0,1,null,0,0,250,250000.00000000003,1498.8763128818973,0.06,40.73333333333332,2.0040080160320644,1.0213210710769738,0.1951,69178.906748395253,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,118.30000000000001,38447.500000000007,null,{"$f":"[44]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":10.823093245510652},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":82.057442262860164},{"$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$19),0)))))/1000,0)","v":33.777352662056252},126.65788817042707,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,8232.7627310777571,126.65788817042706,11.814633757960442,0,767.95119426742838,8.3769230769230791,544.5,60,120.24048096192386,0,3899.9999999999991,35,70.140280561122253,0,2274.9999999999995,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.0060120240480965,0,97.499999999999972,18.818120599938783,1229576,819717.33333333326,null,1229576,819717.33333333326,22132502.612128001,14755001.741418667,null,null,null,null,0,0,null,0,null,null,null,0,0,0,7.0514822335773414E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU47","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU47","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU47","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU47","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU47","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU47","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU47*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C47*(1-$E47)+$EM47-$EJ47-$ER47)*$C47/43560*'Building Inputs'!$EN47*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV47","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV47","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV47","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV47","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV47*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX47*'Building Inputs'!$EQ47+'Building Inputs'!$EY47*'Building Inputs'!$ES47)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,26338.712333051568,0,39508.068499577355,0,0,118.22133016667277,8.9278110671294684,0.13494354542926662,94712.725664958838,0,0,0,0,177.33199525000916,13.391716600694201,0.20241531814389993,142069.08849743824,0,0,0,0,265.46443271063896,0,0,0,0,753.75352613172288,0,0,0,0]
[45,"Condo 3",34525,1,0,0,4,1,34525,1,1,0,0,0,0,0,0,0,{"$f":"[45]!RetPct","v":0},{"$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},{"$f":"[45]!ParkingPct","v":0},null,34525,1194,1438.5542168674699,23.999790619765495,30.280402010050253,"MF",0,1,null,0,0,200,238800,1431.7266540647881,0.06,28.463577889447237,2.25,1.1466882325516723,0.1951,66079.691726067147,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1152,0,0,0,0,0,0,null,0,0,59.999476549413735,19499.829878559463,null,{"$f":"[45]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":11.205835637903759},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":87.278279947035031},{"$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$19),0)))))/1000,0)","v":37.035397480973472},135.51951306591226,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,3252.4399384744684,135.51951306591226,12.641245145162042,0,303.38723665701605,0,0,60,135,0,1439.9874371859296,35,78.75,0,839.99267169179234,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,0,35.999685929648244,115.85807385952208,4000000,5046777.6973207816,null,4000000,5046777.6973207816,12161497.999610228,15344094.217611052,null,null,null,null,0,0,null,0,null,null,null,0,0,0,6.0251118733946465E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU48","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU48","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU48","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU48","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU48","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU48","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU48*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C48*(1-$E48)+$EM48-$EJ48-$ER48)*$C48/43560*'Building Inputs'!$EN48*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV48","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV48","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV48","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV48","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV48*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX48*'Building Inputs'!$EQ48+'Building Inputs'!$EY48*'Building Inputs'!$ES48)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,20444.554166666669,0,16204.045743897308,0,0,44.796722494834711,10.4525685821281,8.4616031379132234E-2,2495.3139914772732,0,0,0,0,35.505207624751343,8.2845484457753127,6.7065392180085864E-2,1977.7482909952446,0,0,0,0,98.074558972625837,0,0,0,0,278.43922041862186,0,0,0,0]
[46,"Apartment 8",175265,0.81490402130205652,-1.4529912789000652E-16,0.1850959786979437,8,2.1163643567963213,370924.59899390728,1,1,0,0,0,0,0,0,0,{"$f":"[46]!RetPct","v":0},{"$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},{"$f":"[46]!ParkingPct","v":0},null,370924.59899390728,983.3202956074847,1156.8474065970408,320.63398930461506,79.689707437931318,"MF",1,0,null,2.35,2310.802694677589,0,0,0,0.06,74.908324991655434,1.9705817547244182,1.0042857375215628,0.1951,92432.107787103567,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,577.14118074830719,181222.33075496845,null,{"$f":"[46]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.5485119047435649},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":81.45366525003125},{"$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$19),0)))))/1000,0)","v":29.41013629385851},120.41231344863333,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,38608.280422433054,120.41231344863333,11.23204724075371,0,3601.3761148607559,-3.9711715693136365E-15,-1.2732925824820999E-12,60,118.2349052834651,0,19238.039358276903,35,68.970361415354631,0,11222.189625661527,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.9558726320866273,0,480.95098395692258,59.992086269363533,10514513,2613255.2778934757,null,10514513,2613255.2778934757,106087562.99398032,26366783.122801375,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0.12751332014562738,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU49","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU49","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU49","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU49","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU49","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU49","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU49*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C49*(1-$E49)+$EM49-$EJ49-$ER49)*$C49/43560*'Building Inputs'!$EN49*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV49","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV49","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV49","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV49","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV49*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX49*'Building Inputs'!$EQ49+'Building Inputs'!$EY49*'Building Inputs'!$ES49)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,103786.09083333336,0,417586.52915298834,0,0,311.59405598476098,52.126723538300659,0.48099682464708088,14159.446947938797,0,0,0,0,1253.7082695631113,209.73347568733388,1.9353055204722367,56970.970370305178,0,0,0,0,2081.1763336979229,0,0,0,0,5910.3811001646009,0,0,0,0]
[47,"Apartment 5",63875,0.54841351590254606,0.3296868520724559,0.12189963202499805,5,1.2563913894324854,80252,1,1,0,0,0,0,0,0,0,{"$f":"[47]!RetPct","v":0},{"$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},{"$f":"[47]!ParkingPct","v":0},null,80252,1833.646,1833.646,43.766354029076496,29.846769182098978,"MF",0,1,null,0,0,250,458411.5,2748.4085556106397,0.06,28.055963031173036,2.25,1.1466882325516723,0.1951,126849.62564356797,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,86.514877728852781,38931.694977983752,null,{"$f":"[47]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":12.188808032766861},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":92.561590557353583},{"$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$19),0)))))/1000,0)","v":43.710703728380736},148.46110231850116,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,6497.6011636184712,148.46110231850116,13.848435154990383,0,606.09551574201794,12.441063736729303,544.5,60,135,0,2625.9812417445896,35,78.75,0,1531.8223910176773,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,0,65.649531043614743,36.790606653620351,2350000,1602598.8258317024,null,2350000,1602598.8258317024,18286158.86748999,12470373.076600609,null,null,null,null,0,0,null,0,null,null,null,0,0,0,7.5698986781004646E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU50","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU50","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU50","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU50","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU50","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU50*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C50*(1-$E50)+$EM50-$EJ50-$ER50)*$C50/43560*'Building Inputs'!$EN50*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV50","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV50","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV50","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV50","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV50*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX50*'Building Inputs'!$EQ50+'Building Inputs'!$EY50*'Building Inputs'!$ES50)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,26010.688387025461,0,38141.247032168299,0,0,129.34481967126007,8.7596610875766139,0.14119751650700552,91815.202630834523,0,0,0,0,189.66713398764318,12.844888704521491,0.20704755204051828,134634.8959606188,0,0,0,0,178.74941840209041,0,0,0,0,507.53442678377496,0,0,0,0]
[48,"Apartment 5 - Wrapped Parking",111753.567549,0.8393876844219712,3.2000000000000084E-2,0.12861231557802869,5,2.7730658340201959,309900,1,1,0,0,0,0,0,0,0,{"$f":"[48]!RetPct","v":0},{"$f":"[48]!OffPct","v":0},{"$f":"[48]!IndPct","v":0},{"$f":"[48]!PubPct","v":0},{"$f":"[48]!EduPct","v":0},{"$f":"[48]!HotelPct","v":0},{"$f":"[48]!ParkingPct","v":0},null,309900,890.00000000000011,1047.0588235294119,295.97191011235952,115.36577030385592,"MF",1,0,null,2,1780.0000000000002,0,0,0,0.06,108.44382408562457,1.7835671342685373,0.90897575325850677,0.1951,71200.000000000015,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,402.52179775280899,130819.58426966293,null,{"$f":"[48]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.3637091320541632},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":78.096666272515961},{"$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$19),0)))))/1000,0)","v":26.945353808954614},114.40572921352475,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,33860.882203124289,114.40572921352475,10.671753729632968,0,3158.5393356081663,0.60413066905748125,178.80570807840047,60,107.01402805611224,0,17758.314606741573,35,62.424849699398806,0,10359.016853932584,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.675350701402806,0,443.95786516853929,20.995830839773454,2346359,914578.3913805316,null,2346359,914578.3913805316,66508610.378323704,25924139.44019727,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0.1670803188226011,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU51","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU51","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU51","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU51","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU51","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU51*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C51*(1-$E51)+$EM51-$EJ51-$ER51)*$C51/43560*'Building Inputs'!$EN51*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV51","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV51","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV51","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV51","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV51*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX51*'Building Inputs'!$EQ51+'Building Inputs'!$EY51*'Building Inputs'!$ES51)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,64170.537538959841,0,164630.08497510993,0,0,190.7716193791876,31.356379666860342,0.29369083947390051,29640.060196306673,0,0,0,0,489.42628679348394,80.445071009930373,0.75346646160856423,76041.838138300824,0,0,0,0,1921.9990867295282,0,0,0,0,5457.8437917769097,0,0,0,0]
[49,"Apartment 4 - Wrapped Parking",176897,0.67252790674701179,7.7492422448052461E-2,0.24997967080493577,4,2.0535283243921603,363263,1,1,0,0,0,0,0,0,0,{"$f":"[49]!RetPct","v":0},{"$f":"[49]!OffPct","v":0},{"$f":"[49]!IndPct","v":0},{"$f":"[49]!PubPct","v":0},{"$f":"[49]!EduPct","v":0},{"$f":"[49]!HotelPct","v":0},{"$f":"[49]!ParkingPct","v":0},null,363263,851,1001.1764705882354,362.83613396004699,89.346580186773352,"MF",1,0,null,1.5,1276.5,0,0,0,0.06,83.985785375566948,1.7054108216432866,0.86914423148650466,0.1951,51060,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,972,0,0,null,2050,0,0,null,800,0,0,null,1152,0,0,0,0,0,0,null,20000,0,544.2542009400704,176882.61530552289,null,{"$f":"[49]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.2818312220327872},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":76.702072760545917},{"$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$19),0)))))/1000,0)","v":25.446015742186066},111.42991972476477,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,40430.801280412037,111.42991972476477,10.394170550637792,0,3771.3806583147898,1.5006774382067376,544.5,60,102.32464929859719,0,21770.16803760282,35,59.68937875751503,0,12699.264688601645,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.55811623246493,0,544.25420094007052,11.30601423427192,2000000,492489.98004488484,null,2000000,492489.98004488484,78222091.270851225,19261798.084525343,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0.12372737889647419,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU52","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU52","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU52","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU52","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU52","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU52*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C52*(1-$E52)+$EM52-$EJ52-$ER52)*$C52/43560*'Building Inputs'!$EN52*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV52","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV52","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV52","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV52","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV52*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX52*'Building Inputs'!$EQ52+'Building Inputs'!$EY52*'Building Inputs'!$ES52)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,97062.219506155394,0,394169.31689578446,0,0,370.27916772772909,44.597481726785333,0.48867512560622195,91263.092384873147,0,0,0,0,1503.7023400719029,181.11020948170673,1.9845078901369111,370619.08295699966,0,0,0,0,2355.0763085896256,0,0,0,0,6688.250225078883,0,0,0,0]
[50,"Apartment 3",14331,0.8,0.19999999999999998,0,3,2,28662,1,1,0,0,0,0,0,0,0,{"$f":"[50]!RetPct","v":0},{"$f":"[50]!OffPct","v":0},{"$f":"[50]!IndPct","v":0},{"$f":"[50]!PubPct","v":0},{"$f":"[50]!EduPct","v":0},{"$f":"[50]!HotelPct","v":0},{"$f":"[50]!ParkingPct","v":0},null,28662,990.44399999999996,1100.4933333333333,26.044682990658735,79.164495923040576,"MF",1,0,null,2,1980.8879999999999,0,0,0,0.06,74.414626167658142,1.9848577154308615,1.011561326921762,0.1951,79235.520000000004,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,26.044682990658732,5729.830257944921,null,{"$f":"[50]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.5620308094358091},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":81.711373635825765},{"$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$19),0)))))/1000,0)","v":29.14952851224238},120.42293295750396,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,3136.3771136835408,120.42293295750396,11.233037827363106,0,292.56090923575005,5.5024666666666668,143.31,60,119.09146292585169,0,1562.6809794395242,35,69.470020040080158,0,911.56390467305573,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},2.9772865731462925,0,39.0670244859881,20.230270043960644,289920,881230.56311492564,null,289920,881230.56311492564,4268604.5683270069,12974699.253110349,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0.12050223746789293,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU53","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU53","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU53","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU53","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU53","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU53","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU53*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C53*(1-$E53)+$EM53-$EJ53-$ER53)*$C53/43560*'Building Inputs'!$EN53*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV53","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV53","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV53","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV53","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV53*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX53*'Building Inputs'!$EQ53+'Building Inputs'!$EY53*'Building Inputs'!$ES53)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6878.4023000000016,0,2262.9564591666672,0,0,24.449304838636369,2.8133446663636374,3.2487432456818191E-2,15019.917226363639,0,0,0,0,8.0436865849976549,0.925574894712059,1.0688186284174965E-2,4941.4700131087538,0,0,0,0,169.44092382844775,0,0,0,0,480.98722229381673,0,0,0,0]
[51,"Garden Apartment",243936,0.47749146348337074,0.16000000000000003,0.16250853651662933,2,0.74350310824601662,181367.17421310031,1,1,0,0,0,0,0,0,0,{"$f":"[51]!RetPct","v":0},{"$f":"[51]!OffPct","v":0},{"$f":"[51]!IndPct","v":0},{"$f":"[51]!PubPct","v":0},{"$f":"[51]!EduPct","v":0},{"$f":"[51]!HotelPct","v":0},{"$f":"[51]!ParkingPct","v":0},null,181367.17421310031,1750,2058.8235294117649,88.092627474934432,15.73082633480972,"MF",0,1,null,0,0,200,350000,2098.4268380346562,0.06,14.786976754721136,2.25,1.1466882325516723,0.1951,96850.469447753363,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,176.18525494986886,39641.682363720494,null,{"$f":"[51]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":12.077772855070506},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":91.971400255222207},{"$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$19),0)))))/1000,0)","v":42.176299784374436},146.22547289466715,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,12881.386111056036,146.22547289466715,13.639895890340888,0,1201.574267464689,6.1809939788086137,544.5,60,135,0,5285.5576484960657,35,78.75,0,3083.2419616227053,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":1.5},3.375,0,132.13894121240165,13.528138528138529,3300000,589285.71428571432,null,3300000,589285.71428571432,25110214.172788959,4483966.8165694568,null,null,null,null,0,0,null,0,null,null,null,0,0,0,4.4796894053988998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU54","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU54","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU54","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU54","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU54","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU54","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU54*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C54*(1-$E54)+$EM54-$EJ54-$ER54)*$C54/43560*'Building Inputs'!$EN54*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV54","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV54","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV54","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV54","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV54*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX54*'Building Inputs'!$EQ54+'Building Inputs'!$EY54*'Building Inputs'!$ES54)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,95185.453440000041,0,533038.53926400025,0,0,338.45645414272929,30.392358216547471,0.4010821795618903,167481.63264797287,0,0,0,0,1895.3561431992839,170.19720601266584,2.2460602055465859,937897.1428286481,0,0,0,0,359.28575239730594,0,0,0,0,1020.4124857138345,0,0,0,0]
[52,"Townhomes High",21562,0.61037918734677665,0.20000000000000057,0.18962081265322292,1,0.38893335573094384,8386.1810162706115,1,0,1,0,0,0,0,0,0,{"$f":"[52]!RetPct","v":0},{"$f":"[52]!OffPct","v":0},{"$f":"[52]!IndPct","v":0},{"$f":"[52]!PubPct","v":0},{"$f":"[52]!EduPct","v":0},{"$f":"[52]!HotelPct","v":0},{"$f":"[52]!ParkingPct","v":0},null,8386.1810162706115,922.99999999999989,922.99999999999989,9.0857865831750946,18.35529466483198,"TH",0,1,null,0,0,250,230749.99999999997,1383.4628367899911,0.06,17.25397698494206,1.5409015025041735,0.78530383130787862,0.1951,63852.130928768813,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,18.171573166350189,4088.6039624287928,null,{"$f":"[52]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":12.064087211387246},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":45.469148927542093},{"$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$19),0)))))/1000,0)","v":36.735942805757411},94.269178944686757,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,856.50964126256702,94.269178944686757,8.7934185543696515,0,79.895124321534709,23.731572167816719,215.62000000000063,80,123.27212020033387,0,726.86292665400754,50,77.045075125208669,0,454.28932915875475,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":2},3.0818030050083469,0,18.171573166350189,15.000139133661071,323433,653406.06066227623,null,323433,653406.06066227623,1390619.3881009247,2809358.1553509082,null,null,null,null,0,0,null,0,null,null,null,0,0,0,2.3433669795737334E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU55","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU55","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU55","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU55","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU55","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU55","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU55*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C55*(1-$E55)+$EM55-$EJ55-$ER55)*$C55/43560*'Building Inputs'!$EN55*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV55","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV55","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV55","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV55","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV55*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX55*'Building Inputs'!$EQ55+'Building Inputs'!$EY55*'Building Inputs'!$ES55)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10349.041266666663,0,5122.7279107407394,0,0,415.22896679126103,7.8957550869022031,4.0862271860695888E-2,9395.6723460284593,0,0,0,0,205.53643209258885,3.9083625156975508,2.0226636957307729E-2,4650.8146722925994,0,0,0,0,59.092688951396092,0,0,0,0,167.75435353265365,0,0,0,0]
[53,"Townhomes Medium",21562,0.72624999999999995,0.16999999999999996,0.10375,1,0.72624999999999995,15659.402499999998,1,0,1,0,0,0,0,0,0,{"$f":"[53]!RetPct","v":0},{"$f":"[53]!OffPct","v":0},{"$f":"[53]!IndPct","v":0},{"$f":"[53]!PubPct","v":0},{"$f":"[53]!EduPct","v":0},{"$f":"[53]!HotelPct","v":0},{"$f":"[53]!ParkingPct","v":0},null,15659.402499999998,1575,1575,9.9424777777777766,20.085999999999999,"TH",0,1,null,0,0,250,393750,2360.730192788988,0.06,18.880839999999999,2.5,1.2740980361685248,0.1951,108956.77812872252,0,0,0,0,0,null,1000,0,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,9.9424777777777766,2237.0574999999999,null,{"$f":"[53]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":13.854883937499929},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":65.346647615782715},{"$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$19),0)))))/1000,0)","v":49.931231430732751},129.13276298401541,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,1283.8996263516178,129.13276298401541,12.045489806025941,0,119.76201471886165,18.433734939759034,183.27699999999996,80,200,0,795.3982222222221,50,125,0,497.12388888888881,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":2},5,0,19.884955555555553,15.000139133661071,323433,653406.06066227623,null,323433,653406.06066227623,2191913.107596722,4428148.3613260929,null,null,null,null,0,0,null,0,null,null,null,0,0,0,4.3757374980528618E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU56","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU56","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU56","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU56","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU56","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU56","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU56*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C56*(1-$E56)+$EM56-$EJ56-$ER56)*$C56/43560*'Building Inputs'!$EN56*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV56","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV56","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV56","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV56","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV56*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX56*'Building Inputs'!$EQ56+'Building Inputs'!$EY56*'Building Inputs'!$ES56)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10711.929726666667,0,5302.3560322861958,0,0,349.68909990984241,7.4436477182262912,4.7310878223096334E-2,7170.1017234495575,0,0,0,0,{"$f":"HI56*$C56/43560","v":173.09449890394907},3.6845714439943822,2.3418667498769585E-2,3549.1674325302888,0,0,0,0,64.664404341422355,0,0,0,0,183.57157511919334,0,0,0,0]
[54,"Cottage Homes",10000,0.31908104658583269,0.50000000000000022,0.18091895341416714,1,0.28717294192724946,2871.7294192724944,1,0,0,1,1,0,0,0,0,{"$f":"[54]!RetPct","v":0},{"$f":"[54]!OffPct","v":0},{"$f":"[54]!IndPct","v":0},{"$f":"[54]!PubPct","v":0},{"$f":"[54]!EduPct","v":0},{"$f":"[54]!HotelPct","v":0},{"$f":"[54]!ParkingPct","v":0},null,2871.7294192724944,1250,1250,2.2973835354179957,10.007402680280789,"SF",0,1,null,0,0,199.08563266666647,248857.0408333331,1492.0236951958643,0.08,9.206810465858327,1.7882689556509299,0.91137198581439538,0.25819999999999999,68862.632085962963,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,5.7434588385449885,1809.1895341416714,null,{"$f":"[54]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":16.374175772988533},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":107.42358351812685},{"$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$19),0)))))/1000,0)","v":46.449591350664491},170.24735064177986,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,391.12346031295937,170.24735064177986,15.880653981765487,0,36.48395298937826,108.81944444444451,250.00000000000011,100,178.826895565093,0,229.73835354179957,70,125.17882689556509,0,160.81684747925971,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},5.3648068669527902,0,6.8921506062539866,10,100000,435600,null,100000,435600,457376.05462667503,1992330.0939537964,null,null,null,null,0,0,null,0,null,null,null,0,0,0,1.7302491021235419E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU57","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU57","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU57","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU57","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU57","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU57*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C57*(1-$E57)+$EM57-$EJ57-$ER57)*$C57/43560*'Building Inputs'!$EN57*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV57","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV57","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV57","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV57","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV57*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX57*'Building Inputs'!$EQ57+'Building Inputs'!$EY57*'Building Inputs'!$ES57)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3116.6666666666656,0,715.48821548821525,0,0,256.74228881976927,4.1039059739355608,1.1534003722172701E-2,5242.0823894951118,0,0,0,0,58.939919380112315,0.94212717491633624,2.6478429114262401E-3,1203.4165265140293,0,0,0,0,21.524972110121343,0,0,0,0,61.095115762523662,0,0,0,0]
[55,"\"Skinny Lot\" Single Family - 2,500 sq ft",2500,0.34127017396772158,0.41849999999999998,0.2402298260322783,2,0.58357199748480393,1458.9299937120097,1,0,0,1,1,0,0,0,0,{"$f":"[55]!RetPct","v":0},{"$f":"[55]!OffPct","v":0},{"$f":"[55]!IndPct","v":0},{"$f":"[55]!PubPct","v":0},{"$f":"[55]!EduPct","v":0},{"$f":"[55]!HotelPct","v":0},{"$f":"[55]!ParkingPct","v":0},null,1458.9299937120097,1400,1400,1.0420928526514355,18.157425864598611,"SF",0,1,null,0,0,205.15340086044898,287214.76120462856,1721.9976091185929,0.08,16.704831795430724,2.0028612303290414,1.0207366241121227,0.1951,79476.812728550445,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,2.6052321316285889,677.36035422343309,null,{"$f":"[55]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":17.098931336267821},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":113.34931956159923},{"$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$19),0)))))/1000,0)","v":49.904863913146912},180.35311481101394,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,187.94469189798139,180.35311481101394,16.823318542405914,0,17.53146001091957,50.199461465357302,52.3125,100,200.28612303290413,0,104.20928526514355,70,140.2002861230329,0,72.946499685600486,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},6.0085836909871242,0,3.1262785579543064,14,35000,609840,null,35000,609840,239443.5598618658,4172064.5870331493,null,null,null,null,0,0,null,0,null,null,null,0,0,0,3.516086571026323E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU58","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU58","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU58","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU58","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU58","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU58","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU58*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C58*(1-$E58)+$EM58-$EJ58-$ER58)*$C58/43560*'Building Inputs'!$EN58*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV58","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV58","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV58","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV58","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV58*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX58*'Building Inputs'!$EQ58+'Building Inputs'!$EY58*'Building Inputs'!$ES58)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,893.47041666666655,0,51.278146043771038,0,0,65.252906064897431,1.0494940705149771,3.1064914599329249E-3,1409.3924246129286,0,0,0,0,3.7450014959192739,6.0232671631943131E-2,1.7828807736070505E-4,80.887994984672204,0,0,0,0,9.771642932600626,0,0,0,0,27.730752673817712,0,0,0,0]
[56,"Small Lot Single Family - 4,000 sq ft",4000,0.31996974281391832,0.53,0.15003025718608171,2,0.48635400907715587,1945.4160363086235,1,0,0,1,1,0,0,0,0,{"$f":"[56]!RetPct","v":0},{"$f":"[56]!OffPct","v":0},{"$f":"[56]!IndPct","v":0},{"$f":"[56]!PubPct","v":0},{"$f":"[56]!EduPct","v":0},{"$f":"[56]!HotelPct","v":0},{"$f":"[56]!ParkingPct","v":0},null,1945.4160363086235,1800,1800,1.0807866868381242,11.769767019667173,"SF",0,1,null,0,0,189.52837499162524,341151.07498492545,2045.3730616364028,0.08,10.828185658093799,2.5751072961373391,1.3123756595727294,0.25819999999999999,94401.833613987823,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,2.7019667170953103,702.51134644478066,null,{"$f":"[56]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":18.563724654762098},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":126.48183511118103},{"$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$19),0)))))/1000,0)","v":57.905786948569492},202.95134671451262,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,219.34711360491352,202.95134671451262,18.931279107467923,0,20.460674424168058,98.076707726763701,106,100,257.51072961373393,0,108.07866868381242,70,180.25751072961373,0,75.655068078668691,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},7.7253218884120169,0,3.2423600605143728,7.5,30000,326700,null,30000,326700,294969.23203537759,3212214.9368652622,null,null,null,null,0,0,null,0,null,null,null,0,0,0,2.9303373147638596E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU59","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU59","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU59","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU59","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU59","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU59","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU59*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C59*(1-$E59)+$EM59-$EJ59-$ER59)*$C59/43560*'Building Inputs'!$EN59*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV59","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV59","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV59","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV59","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV59*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX59*'Building Inputs'!$EQ59+'Building Inputs'!$EY59*'Building Inputs'!$ES59)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1179.346666666667,0,108.29629629629632,0,0,100.80725619715309,1.6130606943336543,4.5162580619584666E-3,2009.1371805803881,0,0,0,0,9.2568646645686954,0.14812311242733281,4.1471607547827975E-4,184.49377232143141,0,0,0,0,10.132030569561412,0,0,0,0,28.754888051681391,0,0,0,0]
[57,"Conventional Lot Single Family - 6,000 sq ft",6000,0.31589743589743596,0.63333333333333319,5.0769230769230761E-2,1,0.25587692307692317,1535.261538461539,1,0,0,1,0,0,1,0,0,{"$f":"[57]!RetPct","v":0},{"$f":"[57]!OffPct","v":0},{"$f":"[57]!IndPct","v":0},{"$f":"[57]!PubPct","v":0},{"$f":"[57]!EduPct","v":0},{"$f":"[57]!HotelPct","v":0},{"$f":"[57]!ParkingPct","v":0},null,1535.261538461539,2100,2100,0.73107692307692329,5.3076184615384632,"SF",0,1,null,0,0,209.25968610093614,439445.34081196587,2634.6968485974721,0.08,4.8830089846153859,3,1.5289176434022296,0.50819999999999999,121601.39301219102,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,1.8276923076923079,475.20000000000005,null,{"$f":"[57]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":19.799362106915215},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":138.51333205164116},{"$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$19),0)))))/1000,0)","v":65.598162708200206},223.9108568667566,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,163.69606028166581,223.9108568667566,20.886379889361699,0,15.26955034373028,259.89057239057229,189.99999999999997,100,300,0,73.107692307692332,70,210,0,51.17538461538463,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},9,0,2.19323076923077,6.666666666666667,40000,290400,null,40000,290400,257014.67809704153,1865926.5629845215,null,null,null,null,0,0,null,0,null,null,null,0,0,0,1.5416870873584584E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU60","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU60","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU60","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU60","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU60","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU60","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU60*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C60*(1-$E60)+$EM60-$EJ60-$ER60)*$C60/43560*'Building Inputs'!$EN60*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV60","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV60","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV60","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV60","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV60*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX60*'Building Inputs'!$EQ60+'Building Inputs'!$EY60*'Building Inputs'!$ES60)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1421.2000000000003,0,195.75757575757581,0,0,137.03555760330576,2.1949792396694217,6.0206493388429766E-3,2545.9728975206608,0,0,0,0,18.875421157480133,0.30233873824647683,8.2929054254035498E-4,350.68497211028387,0,0,0,0,6.8520707525872782,0,0,0,0,19.447172623424713,0,0,0,0]
[58,"Conventional Lot Single Family - 8,000 Sq Ft",8040,0.38403378431774748,0.56965174129353213,4.6314474388720349E-2,1,0.31106736529737544,2500.9816169908986,1,0,0,1,0,1,0,0,0,{"$f":"[58]!RetPct","v":0},{"$f":"[58]!OffPct","v":0},{"$f":"[58]!IndPct","v":0},{"$f":"[58]!PubPct","v":0},{"$f":"[58]!EduPct","v":0},{"$f":"[58]!HotelPct","v":0},{"$f":"[58]!ParkingPct","v":0},null,2500.9816169908986,2500,2500,1.0003926467963595,5.4200377729414706,"SF",0,1,null,0,0,189.81746282408091,474543.65706020227,2845.1289879835499,0.08,4.9864347511061533,3,1.5289176434022296,0.50819999999999999,131313.64559924076,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,2.5009816169908987,650.25522041763361,null,{"$f":"[58]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":20.876625462358088},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":143.94077688857436},{"$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$19),0)))))/1000,0)","v":68.491022754858335},233.30842510579077,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,233.40003291147224,233.30842510579077,21.762984012195588,0,21.771529178147198,228.91011917505156,228.99999999999991,100,300,0,100.03926467963595,70,210,0,70.027485275745164,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},9,0,3.0011779403890788,4.3532338308457712,35000,189626.8656716418,null,35000,189626.8656716418,379783.98808550381,2057635.6369408639,null,null,null,null,0,0,null,0,null,null,null,0,0,0,1.8742156760788067E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU61","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU61","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU61","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU61","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU61","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU61","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU61*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C61*(1-$E61)+$EM61-$EJ61-$ER61)*$C61/43560*'Building Inputs'!$EN61*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV61","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV61","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV61","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV61","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV61*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX61*'Building Inputs'!$EQ61+'Building Inputs'!$EY61*'Building Inputs'!$ES61)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2191.6400000000008,0,404.51757575757586,0,0,191.14751075986436,3.1252232889911808,9.4703064623408439E-3,3540.3872121661921,0,0,0,0,35.280670030057607,0.57683184672839982,1.7479629007626351E-3,653.4598986642834,0,0,0,0,9.3744870203292905,0,0,0,0,26.60713924316736,0,0,0,0]
[59,"Conventional Lot Single Family - 10,000 Sq Ft",10000,0.36884046186371772,0.59499999999999997,3.6159538136282324E-2,1,0.29876077410961133,2987.6077410961134,1,0,0,1,0,0,1,0,0,{"$f":"[59]!RetPct","v":0},{"$f":"[59]!OffPct","v":0},{"$f":"[59]!IndPct","v":0},{"$f":"[59]!PubPct","v":0},{"$f":"[59]!EduPct","v":0},{"$f":"[59]!HotelPct","v":0},{"$f":"[59]!ParkingPct","v":0},null,2987.6077410961134,2800,2800,1.0670027646771834,4.6478640429338105,"SF",0,1,null,0,0,194.65674976038486,545038.89932907757,3267.7835832143014,0.08,4.2760349194991054,3,1.5289176434022296,0.50819999999999999,150820.78076373698,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,2.6675069116929584,693.55179704016916,null,{"$f":"[59]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":21.790630561657192},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":149.1456111184111},{"$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$19),0)))))/1000,0)","v":71.444607329854179},242.38084900992249,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,258.62103599839025,242.38084900992249,22.609258707539105,0,24.124141548245909,278.81839658588626,297.5,100,300,0,106.70027646771834,70,210,0,74.69019352740284,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},9,0,3.2010082940315501,5.5,55000,239580,null,55000,239580,465246.40995258774,2026613.3617534721,null,null,null,null,0,0,null,0,null,null,null,0,0,0,1.800067087392395E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU62","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU62","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU62","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU62","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU62","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU62","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU62*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C62*(1-$E62)+$EM62-$EJ62-$ER62)*$C62/43560*'Building Inputs'!$EN62*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV62","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV62","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV62","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV62","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV62*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX62*'Building Inputs'!$EQ62+'Building Inputs'!$EY62*'Building Inputs'!$ES62)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2583.7166666666676,0,593.13973063973083,0,0,233.65523121234148,3.8016625490811684,1.1234874516663248E-2,4297.5316505310529,0,0,0,0,53.639860241584358,0.87274163202047017,2.5791722949181006E-3,986.57751389601765,0,0,0,0,9.9972388694104524,0,0,0,0,28.375462873325077,0,0,0,0]
[60,"Large Lot Single Family - 20,000 sq ft",20000,0.15884347670890608,0.82199999999999984,1.9156523291094074E-2,1,0.12866321613421394,2573.2643226842788,1,0,0,1,0,0,1,0,0,{"$f":"[60]!RetPct","v":0},{"$f":"[60]!OffPct","v":0},{"$f":"[60]!IndPct","v":0},{"$f":"[60]!PubPct","v":0},{"$f":"[60]!EduPct","v":0},{"$f":"[60]!HotelPct","v":0},{"$f":"[60]!ParkingPct","v":0},null,2573.2643226842788,3000,3000,0.85775477422809299,1.8681898982687866,"SF",0,1,null,0,0,217.93716407588801,653811.49222766398,3919.9302351600491,0.08,1.7187347064072838,3,1.5289176434022296,0.50819999999999999,180919.85700738686,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,2.5732643226842788,669.04872389791251,null,{"$f":"[60]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":22.574988726751926},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":154.18718535741129},{"$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$19),0)))))/1000,0)","v":74.458957667618805},251.22113175178202,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,215.4861251470758,251.22113175178205,23.433879301018063,0,20.100521849133131,634.79681647940004,544.5,120,360,0,102.93057290737116,90,270,0,77.197929680528375,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},12,0,3.4310190969123719,4.5,90000,196020,null,90000,196020,448647.94312277797,977155.22012141044,null,null,null,null,0,0,null,0,null,null,null,0,0,0,7.7521027119939407E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU63","v":0},{"$f":"FE63*Cost_per_kWh","v":0},{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU63","v":0},{"$f":"FG63*Cost_per_BUT","v":0},{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU63","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU63","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU63","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU63","v":0},0,0,0,0,{"$f":"FO63*NO2_price_lb","v":0},{"$f":"FJ63*O3_price_lb","v":0},{"$f":"FP63*SO2_price_lb","v":0},{"$f":"FL63*PM_10_price_lb","v":0},{"$f":"SUM(FQ63:FT63)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU63*3.67","v":0},0,0,{"$f":"FX63*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*($C63*(1-$E63)+$EM63-$EJ63-$ER63)*$C63/43560*'Building Inputs'!$EN63*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV63","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV63","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV63","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV63","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV63*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX63*'Building Inputs'!$EQ63+'Building Inputs'!$EY63*'Building Inputs'!$ES63)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2620.4933333333356,0,1203.1649831649841,0,0,319.7418637262777,4.9499152681693568,1.1043303637213103E-2,5842.854637344446,0,0,0,0,146.80526341886028,2.2726883692237632,5.0703873449095974E-3,2682.6697141159075,0,0,0,0,8.0327502635626118,0,0,0,0,22.80177049525901,0,0,0,0]
[61,"Large Lot Single Family - 40,000 sq ft",40000,8.2529867952211219E-2,0.91,7.4701320477887191E-3,1,6.6849193041291097E-2,2673.9677216516438,1,0,0,1,0,0,1,0,0,{"$f":"[61]!RetPct","v":0},{"$f":"[61]!OffPct","v":0},{"$f":"[61]!IndPct","v":0},{"$f":"[61]!PubPct","v":0},{"$f":"[61]!EduPct","v":0},{"$f":"[61]!HotelPct","v":0},{"$f":"[61]!ParkingPct","v":0},null,2673.9677216516438,3500,3500,0.76399077761475542,0.83198595682246868,"SF",0,1,null,0,0,230.39968449991713,806398.89574970992,4834.7688142934339,0.08,0.76542708027667117,3,1.5289176434022296,0.50819999999999999,223143.17604431233,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,2.2919723328442663,595.91280653950923,null,{"$f":"[61]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":23.978491148938861},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":162.2317783293916},{"$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$19),0)))))/1000,0)","v":79.130172780354414},265.3404422586849,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,202.71765081385578,265.3404422586849,24.750927018800311,0,18.909479979779309,712.70493827160533,544.5,120,360,0,91.678893313770658,90,270,0,68.759169985327986,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},12,0,3.0559631104590217,3,120000,130680,null,120000,130680,492865.05554520083,536730.04548872367,null,null,null,null,0,0,null,0,null,null,null,0,0,0,4.0277386671993378E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU64","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU64","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU64","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU64","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU64","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU64*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C64*(1-$E64)+$EM64-$EJ64-$ER64)*$C64/43560*'Building Inputs'!$EN64*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV64","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV64","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV64","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV64","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV64*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX64*'Building Inputs'!$EQ64+'Building Inputs'!$EY64*'Building Inputs'!$ES64)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4986.666666666667,0,4579.1245791245792,0,0,668.55331247325876,10.222882788749521,2.0885449501204766E-2,12166.336596707728,0,0,0,0,613.91488748692268,9.3874038464182927,1.9178557852345974E-2,11172.026259603057,0,0,0,0,7.1507197714303485,0,0,0,0,20.300192206007399,0,0,0,0]
[62,"Executive Estate Single Family",90000,6.0247141465415481E-2,0.93472222222222234,5.0306363123621915E-3,1,4.5787827513715768E-2,4120.9044762344192,1,0,0,1,0,0,1,0,0,{"$f":"[62]!RetPct","v":0},{"$f":"[62]!OffPct","v":0},{"$f":"[62]!IndPct","v":0},{"$f":"[62]!PubPct","v":0},{"$f":"[62]!EduPct","v":0},{"$f":"[62]!HotelPct","v":0},{"$f":"[62]!ParkingPct","v":0},null,4120.9044762344192,4000,4000,1.0302261190586048,0.49862944162436473,"SF",0,1,null,0,0,244.07157805635728,976286.31222542911,5853.3297119420631,0.08,0.45873908629441557,3,1.5289176434022296,0.50819999999999999,270153.67901271058,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,2.5755652976465115,669.64697738809298,null,{"$f":"[62]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":25.287350772248352},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":169.73008227418268},{"$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$19),0)))))/1000,0)","v":83.539342496363403},278.55677554279441,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,286.97646580493199,278.55677554279441,25.983745121410635,0,26.769132895038837,528.52474804031431,544.5,120,360,0,123.62713428703258,90,270,0,92.720350715274435,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":4},12,0,4.1209044762344194,2.7777777777777777,250000,121000,null,250000,121000,804636.52682723291,389444.0789843807,null,null,null,null,0,0,null,0,null,null,null,0,0,0,2.7587678320983495E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU65","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU65","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU65","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU65","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU65","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU65","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU65*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C65*(1-$E65)+$EM65-$EJ65-$ER65)*$C65/43560*'Building Inputs'!$EN65*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV65","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV65","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV65","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV65","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV65*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX65*'Building Inputs'!$EQ65+'Building Inputs'!$EY65*'Building Inputs'!$ES65)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,11220,0,23181.81818181818,0,0,1542.5896041474391,23.510727484630465,4.6862074194958567E-2,28054.078649573625,0,0,0,0,3187.1686036104115,48.575883232707575,9.6822467344955712E-2,57962.972416474426,0,0,0,0,9.6356683929523594,0,0,0,0,27.358479888046254,0,0,0,0]
[63,"Rural Single Family",440000,8.0332039094925724E-3,0.99045454545454548,1.5122506359619768E-3,1,5.4224126389074857E-3,2385.8615611192936,1,0,0,1,0,0,1,0,0,{"$f":"[63]!RetPct","v":0},{"$f":"[63]!OffPct","v":0},{"$f":"[63]!IndPct","v":0},{"$f":"[63]!PubPct","v":0},{"$f":"[63]!EduPct","v":0},{"$f":"[63]!HotelPct","v":0},{"$f":"[63]!ParkingPct","v":0},null,2385.8615611192936,2000,2000,1.1929307805596467,0.11810014727540503,"SF",0,1,null,0,0,358.8944264007597,717788.85280151945,4303.5068364594736,0.08,0.10865213549337263,2.8612303290414878,1.4581951773030326,0.50819999999999999,198623.3924519757,0,0,0,0,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,0,null,0,0,3.5787923416789411,930.48600883652466,null,{"$f":"[63]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":20.480630737848298},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":143.99513457678435},{"$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$19),0)))))/1000,0)","v":69.049430356729601},233.52519567136224,{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":0},0,0,0,278.57939395258239,233.52519567136224,21.78320434650502,0,25.985854964166524,456.43888888888881,544.5,100,286.12303290414877,0,119.29307805596467,70,200.28612303290416,0,83.505154639175274,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":3},8.5836909871244629,0,3.5787923416789402,0.79545454545454541,350000,34650,null,350000,34650,685017.93315962399,67816.775382802778,null,null,null,null,0,0,null,0,null,null,null,0,0,0,3.2670642773126692E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU66","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU66","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU66","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU66","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU66","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU66","v":0},{"$f":"FE66*Electricity_Emmission_rates_NO2+FG66*Natural_Gas_Emmission_rates_NO2","v":0},{"$f":"FE66*Electricity_Emmission_rates_SO2+FG66*Natural_Gas_Emmission_rates_SO2","v":0},0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU66*3.67","v":0},{"$f":"FE66*Electricity_Emmission_rate_CO2+FG66*Natural_gas_Emmission_rate_CO2","v":0},0,0,{"$f":"Average_annual_rainfall_in*($C66*(1-$E66)+$EM66-$EJ66-$ER66)*$C66/43560*'Building Inputs'!$EN66*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV66","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV66","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV66","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV66","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV66*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX66*'Building Inputs'!$EQ66+'Building Inputs'!$EY66*'Building Inputs'!$ES66)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,{"$f":"GR66*NO2_price_lb","v":0},{"$f":"GS66*O3_price_lb","v":0},{"$f":"GT66*SO2_price_lb","v":0},{"$f":"GU66*PM_10_price_lb","v":0},0,0,0,54853.333333333336,0,554074.07407407416,0,0,7968.2284128397396,120.56966931802968,0.22711306973673001,144847.5786980124,0,0,0,0,80487.155685249905,1217.8754476568654,2.2940714114821215,1463106.8555354788,0,0,0,0,11.139184693512455,0,0,0,0,31.637240864769232,0,0,0,0]
[64,"Mixed-Use Office 30",29490,0.43317034758612316,-3.7008940051797689E-16,0.56682965241387706,31,11.262429037239203,332129.03230818408,0,0,0,0,0,0,0,0,1,{"$f":"[64]!RetPct","v":1.3619339462036091E-2},{"$f":"[64]!OffPct","v":0.98638066053796392},{"$f":"[64]!IndPct","v":0},{"$f":"[64]!PubPct","v":0},{"$f":"[64]!EduPct","v":0},{"$f":"[64]!HotelPct","v":0},{"$f":"[64]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,332129.03230818408,823.53751371615613,1216.4562257536711,4523.378036202711,null,1000,6.6815309344520202,327605.65427198139,null,400,1209.7746948192191,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,724.2222255532896,147450.00000000003,null,{"$f":"[64]!ParkingCost","v":10379338.187258037},0.10341759840440352,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":1978.9478641222352},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1587.8490827673024},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":9600.768892884942},13167.565839774479,15.989029789738112,3.9645934437782707E-2,13167.565839774479,0,0,1.491454925070997,1228.2690808126847,0,-5.4569682106375702E-13,0,0,105.79128046687265,87123.088088536853,false,0,48.939581187778927,40303.581013693423,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5082389289392384,2889.1663650608507,246.31230925737538,7263750,10729364.19125127,null,7263750,10729364.19125127,100363365.10804224,148247819.06091285,null,null,null,null,0,0,null,0,null,null,null,0,93498.224008310048,138107.24441512328,0.67857394915534563,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU67","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU67","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU67","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU67","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU67","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU67","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU67*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C67*(1-$E67)+$EM67-$EJ67-$ER67)*$C67/43560*'Building Inputs'!$EN67*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV67","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV67","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV67","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV67","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV67*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX67*'Building Inputs'!$EQ67+'Building Inputs'!$EY67*'Building Inputs'!$ES67)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,17462.995000000006,0,11822.399507575761,0,0,81.641767761926445,8.4462259516351654,9.8784737820190149E-2,2900.2256748979444,0,0,0,0,55.271251866373071,5.7180717014169193,6.6876995370004758E-2,1963.4447923034979,0,0,0,0,0,194.2338528745444,2719.1269304574453,0,0,0,490.12062668722837,8418.0465715050104,0,0]
[65,"Mixed-Use Office 15",38611,0.87990786804869336,4.946618512142004E-16,0.12009213195130623,13,4.57,176452.27000000002,0,0,0,0,{"$f":"IF(B_SF_per>0,IF((B_Lot_Size/B_HU_Building)<=SF_Small_Lot_Size,B_SF_per,0),0)","v":0},{"$f":"IF(B_SF_per>0,IF(AND((B_Lot_Size/B_HU_Building)>SF_Small_Lot_Size,(B_Lot_Size/B_HU_Building)<SF_Large_Lot_Size),B_SF_per,0),0)","v":0},{"$f":"IF(B_SF_per>0,IF((B_Lot_Size/B_HU_Building)>=SF_Large_Lot_Size,B_SF_per,0),0)","v":0},0,{"$f":"SUM(S68:Y68)","v":1},{"$f":"[65]!RetPct","v":0.06},{"$f":"[65]!OffPct","v":0.94},{"$f":"[65]!IndPct","v":0},{"$f":"[65]!PubPct","v":0},{"$f":"[65]!EduPct","v":0},{"$f":"[65]!HotelPct","v":0},{"$f":"[65]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,{"$f":"B_HH_Size*WorkersHH","v":0},0,0,0,176452.27000000002,425.24997070000006,479.75677200000007,10587.136200000001,null,1000,11.944152000000003,165865.13380000001,null,400,467.81262000000004,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,472.0354991810201,94407.099836204012,null,{"$f":"[65]!ParkingCost","v":17715354.210412949},0.24851135213141842,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":1172.6474390514004},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1553.6574368942431},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":5212.0162386331313},7938.3211145787745,18.667423072390992,4.4988489604462292E-2,7938.3211145787745,0,0,1.741295153353863,740.48571294378235,0,9.5496943686157469E-13,0,0,105.05394190871368,44674.185718600005,false,0,48.726141078838168,20720.790066100002,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5373443983402488,1504.2556017500001,181.29548574240502,7000000,7897231.3589391625,null,{"$f":"B_Land_Cost_SqFt*B_Lot_Size","v":7000000},{"$f":"IF(B_Lot_Size=0,0,B_Land_Cost_Lot*(43560/B_Lot_Size))","v":7897231.3589391625},71285895.225601882,80423029.603667811,null,null,null,null,0,0,null,{"$f":"IF(B_Lot_Size=0,0,B_Impact_Fees*(43560/B_Lot_Size))","v":0},null,null,null,0,218836.10525400002,246885.62184000004,0.27534761261413537,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ68*C68/43560","v":0},0,null,0,0,{"$f":"EL68*G68/43560","v":0},0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU68","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU68","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU68","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU68","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU68","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU68*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C68*(1-$E68)+$EM68-$EJ68-$ER68)*$C68/43560*'Building Inputs'!$EN68*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV68","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV68","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV68","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV68","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV68*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX68*'Building Inputs'!$EQ68+'Building Inputs'!$EY68*'Building Inputs'!$ES68)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,22864.147166666662,0,{"$f":"HD68*C68/43560","v":20266.473513594272},{"$f":"HE68*C68/43560","v":0},{"$f":"(EL68+EO68+ET68)*C68/43560","v":0},62.131211126898727,11.555921630155664,0.1019836583915414,3003.8983806641354,0,0,0,0,55.072272562458373,10.243014005095048,9.039694752423795E-2,2662.6152519702232,0,0,0,0,0,454.61162842799996,1376.6806105400001,0,0,0,1147.8047487184904,4264.2184450790646,0,0]
[66,"Mixed-Use Office 5",23463,1,0,0,5,4.7734731279035092,112000.00000000003,0,0,0,0,0,0,0,0,1,{"$f":"[66]!RetPct","v":0.1},{"$f":"[66]!OffPct","v":0.9},{"$f":"[66]!IndPct","v":0},{"$f":"[66]!PubPct","v":0},{"$f":"[66]!EduPct","v":0},{"$f":"[66]!HotelPct","v":0},{"$f":"[66]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,112000.00000000003,263.2000000000001,488.64135021097064,11200.000000000004,null,1000,20.793248945147685,100800.00000000003,null,400,467.84810126582295,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,0,0,null,{"$f":"[66]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":799.64660967299301},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1377.7860867557092},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":3365.2822135332044},5542.7149099619064,21.058947226299029,4.9488525981802721E-2,5542.7149099619064,0,0,1.9643762611307478,517.02383192961304,0,0,0,0,104.38297872340425,27473.600000000009,false,0,48.531914893617014,12773.600000000002,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5638297872340425,938.00000000000034,74.415036440352893,1746000,3241518.9873417723,null,1746000,3241518.9873417723,15537206.928000001,28845447.461265825,null,null,null,null,0,0,null,0,null,null,null,0,231504.00000000009,429796.4556962027,0.28760709620261715,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU69","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU69","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU69","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU69","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU69","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU69","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU69*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C69*(1-$E69)+$EM69-$EJ69-$ER69)*$C69/43560*'Building Inputs'!$EN69*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV69","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV69","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV69","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV69","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV69*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX69*'Building Inputs'!$EQ69+'Building Inputs'!$EY69*'Building Inputs'!$ES69)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,13894.006500000001,0,7483.8171375000002,0,0,30.443606079545461,7.1035080852272747,5.7504589261363648E-2,1695.8016562500004,0,0,0,0,16.398033274664257,3.8262077640883274,3.0974062852143602E-2,913.42043757102294,0,0,0,0,0,480.92800000000011,836.64000000000021,0,0,0,1214.831118009414,2592.1446834178032,0,0]
[67,"Office 5",3682,1,0,0,5,3.5850081477457909,13200.000000000002,0,0,0,0,0,0,0,0,1,{"$f":"[67]!RetPct","v":0},{"$f":"[67]!OffPct","v":1},{"$f":"[67]!IndPct","v":0},{"$f":"[67]!PubPct","v":0},{"$f":"[67]!EduPct","v":0},{"$f":"[67]!HotelPct","v":0},{"$f":"[67]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,13200.000000000002,33.000000000000007,390.40738728951663,0,null,1000,0,13200.000000000002,null,400,390.40738728951663,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,0,0,1.98,514.79999999999995,null,{"$f":"[67]!ParkingCost","v":42307.692307692319},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$19),0)))))/1000,0)","v":0},{"$f":"SUM(CJ70:CL70)","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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":166.25183689289759},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":67.222725316017971},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":410.42606141881362},{"$f":"SUM(CN70:CP70)","v":643.90062362772915},19.512140109931181,4.8780350274827959E-2,643.90062362772915,0,0,1.8200902649083666,60.06297874197611,0,0,0,0,106,3498.0000000000009,false,0,49,1617.0000000000005,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5,115.50000000000003,474.19880499728407,1746000,20656099.945681695,null,1746000,20656099.945681695,3467769.721846154,41025542.93417123,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0.21600075157199713,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM70*$C70/43560","v":0},null,{"$f":"EP70*$C70/43560","v":0},{"$f":"ER70*$C70/43560","v":0},0,{"$f":"EO70*$C70/43560","v":0},{"$f":"ET70*$C70/43560","v":0},0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU70","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU70","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU70","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU70","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU70","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU70","v":0},0,0,{"$f":"FI70+FM70","v":0},{"$f":"FK70+FN70","v":0},0,0,0,0,{"$f":"SUM(FQ70:FT70)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU70*3.67","v":0},0,{"$f":"FV70+FW70","v":0},0,{"$f":"Average_annual_rainfall_in*($C70*(1-$E70)+$EM70-$EJ70-$ER70)*$C70/43560*'Building Inputs'!$EN70*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV70","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV70","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV70","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV70","v":0},{"$f":"GB70*NO2_price_lb","v":0},{"$f":"GC70*O3_price_lb","v":0},{"$f":"GD70*SO2_price_lb","v":0},{"$f":"GE70*PM_10_price_lb","v":0},{"$f":"SUM(GF70:GI70)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV70*3.67","v":0},{"$f":"GK70*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX70*'Building Inputs'!$EQ70+'Building Inputs'!$EY70*'Building Inputs'!$ES70)*144*0.00433","v":0},null,{"$f":"FC70+FZ70+GM70","v":0},null,{"$f":"FF70+FH70","v":0},{"$f":"FO70+GB70","v":0},{"$f":"FJ70+GG70","v":0},{"$f":"FP70+GD70","v":0},{"$f":"FL70+GE70","v":0},{"$f":"SUM(GR70:GU70)","v":0},0,0,0,0,{"$f":"SUM(GW70:GZ70)","v":0},{"$f":"FX70+GK70","v":0},{"$f":"HB70*CO2_price_lb","v":0},2180.3576666666672,0,184.29928670033675,0,0,4.7774520557851243,1.1147388130165292,9.0240761053719028E-3,266.11864204545458,0,0,0,0,0.40382411545915586,9.4225626940469695E-2,7.6277888475618334E-4,22.494234160040488,0,0,0,0,0,0,109.56000000000002,0,0,0,0,339.77645664311422,0,0]
[68,"Office 3",165528,0.27843977248788709,0.16000000000000003,0.36156022751211286,3,0.6181362949231094,102318.86462603245,0,0,0,0,0,0,0,0,1,{"$f":"[68]!RetPct","v":0},{"$f":"[68]!OffPct","v":1},{"$f":"[68]!IndPct","v":0},{"$f":"[68]!PubPct","v":0},{"$f":"[68]!EduPct","v":0},{"$f":"[68]!HotelPct","v":0},{"$f":"[68]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0,102318.86462603245,409.27545850412974,107.70406802740257,0,null,1000,0,102318.86462603245,null,250,107.70406802740257,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,149.62085334906254,59848.341339625018,null,{"$f":"[68]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":853.85169252919798},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":525.7812729232694},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":3563.0684084094546},4942.7013738619225,12.076710858567273,4.8306843434269081E-2,4942.7013738619225,0,0,1.1265142491778151,461.05463584368567,0,544.5,0,0,106,43383.198601437754,false,0,49,20054.497466702356,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5,1432.4641047644541,38.421052631578945,6359760,1673621.0526315789,null,6359760,1673621.0526315789,24726756.042255491,6507041.0637514442,null,null,null,null,0,0,null,0,null,null,null,0,0,0,3.7243403299174013E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU71","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU71","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU71","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU71","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU71","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU71","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU71*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C71*(1-$E71)+$EM71-$EJ71-$ER71)*$C71/43560*'Building Inputs'!$EN71*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV71","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV71","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV71","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV71","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV71*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX71*'Building Inputs'!$EQ71+'Building Inputs'!$EY71*'Building Inputs'!$ES71)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,64590.129120000005,0,245442.49065600001,0,0,286.0086663933306,19.99736607936299,0.30659399949103538,114646.83549139489,0,0,0,0,1086.8329322946563,75.989991101579363,1.1650571980659346,435657.97486730054,0,0,0,0,0,0,1358.7945222337109,0,0,0,0,4208.776041568688,0,0]
[69,"Suburban Office 1",13982,0.24084778420038536,0.26106459939054727,0.49808761640906735,1,0.15802272094196301,2209.4736842105267,0,0,0,0,0,0,0,0,1,{"$f":"[69]!RetPct","v":0},{"$f":"[69]!OffPct","v":1},{"$f":"[69]!IndPct","v":0},{"$f":"[69]!PubPct","v":0},{"$f":"[69]!EduPct","v":0},{"$f":"[69]!HotelPct","v":0},{"$f":"[69]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0,2209.4736842105267,8.8378947368421059,27.533878896927629,0,null,1000,0,2209.4736842105267,null,250,27.533878896927629,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,17.675789473684212,6964.2610526315793,null,{"$f":"[69]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":44.376523875679823},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":17.989465502606354},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":84.6835300681973},147.04951944648349,16.638523520028503,6.6554094080114007E-2,147.04951944648349,0,0,1.5520396281820046,13.716762861280115,0,182.51026143393162,0,0,106,936.81684210526328,false,0,49,433.05684210526317,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,3.5,30.932631578947372,25.032184236875985,350000,1090401.9453583178,null,350000,1090401.9453583178,818065.77044210513,2548630.0214889213,null,null,null,null,0,0,null,0,null,null,null,0,0,0,9.521045722135503E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU72","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU72","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU72","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU72","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU72","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU72*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C72*(1-$E72)+$EM72-$EJ72-$ER72)*$C72/43560*'Building Inputs'!$EN72*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV72","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV72","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV72","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV72","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV72*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX72*'Building Inputs'!$EQ72+'Building Inputs'!$EY72*'Building Inputs'!$ES72)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6231.9092000446208,0,2000.3341238527064,0,0,38.348201288448102,2.2032193195824252,3.8858521338510074E-2,17771.967802217394,0,0,0,0,{"$f":"HI72*$C72/43560","v":12.309103544882491},{"$f":"HJ72*$C72/43560","v":0.70719496157946438},{"$f":"HK72*$C72/43560","v":1.2472907377296782E-2},{"$f":"HL72*$C72/43560","v":5704.4915934481996},{"$f":"HM72*$C72/43560","v":0},{"$f":"HN72*$C72/43560","v":0},{"$f":"HO72*$C72/43560","v":0},{"$f":"HP72*$C72/43560","v":0},0,0,29.34181052631579,0,0,0,0,91.058591609326371,0,0]
[70,"Flex/Tech Office 1",15246,0.54063198585768801,5.0000000000000176E-2,0.40936801414231183,1,0.48656878727191916,7418.2277307476797,0,0,0,0,0,0,0,0,1,{"$f":"[70]!RetPct","v":0},{"$f":"[70]!OffPct","v":0.41},{"$f":"[70]!IndPct","v":0.59},{"$f":"[70]!PubPct","v":0},{"$f":"[70]!EduPct","v":0},{"$f":"[70]!HotelPct","v":0},{"$f":"[70]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0,7418.2277307476797,14.063878890889825,40.182511116828074,0,null,1000,0,3041.4733696065487,null,250,34.759695652646272,4376.7543611411311,null,2306,5.4228154641818005,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,19.813411884487891,6241.2247436136859,null,{"$f":"[70]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":56.775944468653748},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":23.831864593649669},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":115.64430722434128},196.25211628664471,13.954337761950663,2.645539115403573E-2,196.25211628664471,0,0,1.3016590784340767,18.306375636324116,0,38.115000000000137,0,0,109.64377470355731,1542.0167685708395,false,0,49,689.13006565360138,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,4.2422504025764898,59.66249588666436,19.677292404565133,300000,857142.85714285716,null,300000,857142.85714285716,1254735.6822098608,3584959.0920281736,null,null,null,null,0,0,null,0,null,null,null,0,0,0,2.9316313774152742E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU73","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU73","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU73","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU73","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU73","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU73*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C73*(1-$E73)+$EM73-$EJ73-$ER73)*$C73/43560*'Building Inputs'!$EN73*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV73","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV73","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV73","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV73","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV73*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX73*'Building Inputs'!$EQ73+'Building Inputs'!$EY73*'Building Inputs'!$ES73)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8600.5226999999995,0,3010.182945,0,0,218.55175140875079,0,0.12457191348248831,8532.2550605020406,0,0,0,0,76.493112993062766,0,4.3600169718870908E-2,2986.2892711757145,0,0,0,0,0,0,40.390766348374967,0,11.463831891280327,0,0,125.3248130938474,0,42.728346000268992]
[71,"Light Industrial / Warehousing 1",435600,0.37265822784810115,6.4000000000000071E-2,0.36334177215189867,1,0.37265822784810121,162329.92405063289,0,0,0,0,0,0,0,0,1,{"$f":"[71]!RetPct","v":0},{"$f":"[71]!OffPct","v":0.1},{"$f":"[71]!IndPct","v":0.9},{"$f":"[71]!PubPct","v":0},{"$f":"[71]!EduPct","v":0},{"$f":"[71]!HotelPct","v":0},{"$f":"[71]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0,162329.92405063289,215.54736306929399,21.554736306929399,0,null,1000,0,16232.992405063291,null,250,6.4931969620253174,146096.9316455696,null,970,15.061539344904084,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,486.98977215189859,158271.67594936705,null,{"$f":"[71]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":206.50182718789944},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":104.03868201500535},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":591.91038792527229},902.45089712817708,4.1867869978908434,5.5593625291581513E-3,902.45089712817708,0,0,0.39054302670917662,84.180519572263876,0,544.5,0,0,124.86645962732921,26914.636108469269,false,0,49,10561.820790395406,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,7.3431677018633552,1582.8004347122537,16.069788797061523,7000000,700000,null,7000000,700000,28067706.967753273,2806770.6967753274,null,null,null,null,0,0,null,0,null,null,null,0,0,0,2.2453075133258022E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU74","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU74","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU74","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU74","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU74","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU74","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU74*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C74*(1-$E74)+$EM74-$EJ74-$ER74)*$C74/43560*'Building Inputs'!$EN74*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV74","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV74","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV74","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV74","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV74*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX74*'Building Inputs'!$EQ74+'Building Inputs'!$EY74*'Building Inputs'!$ES74)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,193433.69759999996,0,1934336.9759999996,0,0,4311.1525421383276,0,2.2964695935894675,196566.06081089628,0,0,0,0,43111.525421383274,0,22.964695935894675,1965660.6081089629,0,0,0,0,0,0,215.57413913924043,0,909.71697643220659,0,0,667.79174168440204,0,3388.3194040014669]
[72,"Regional Retail / Mall",23087,0.16547524490336243,8.1700230928331397E-2,0.75282452416830614,1,0.14927516738743379,3446.3157894736842,0,0,0,0,0,0,0,0,1,{"$f":"[72]!RetPct","v":1},{"$f":"[72]!OffPct","v":0},{"$f":"[72]!IndPct","v":0},{"$f":"[72]!PubPct","v":0},{"$f":"[72]!EduPct","v":0},{"$f":"[72]!HotelPct","v":0},{"$f":"[72]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0,3446.3157894736842,3.446315789473684,6.502426291396616,3446.3157894736842,null,1000,6.502426291396616,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,44.112842105263155,17380.459789473683,null,{"$f":"[72]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":1.0971794365664951},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":359.93465379208988},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":164.61860214856034},525.6504353772167,152.52532486510566,0.15252532486510564,525.6504353772167,0,0,14.227545383280049,49.032614299851446,0,94.310661572119358,0,0,68,234.34947368421052,false,0,38,130.95999999999998,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,5,17.231578947368419,24.99978342790315,577170,1088990.5661194613,null,577170,1088990.5661194613,1369712.1208884208,2584340.1042101448,null,null,null,null,0,0,null,0,null,null,null,0,71235.347368421062,134405.15144316808,8.9939958342900063E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU75","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU75","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU75","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU75","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU75","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU75","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU75*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C75*(1-$E75)+$EM75-$EJ75-$ER75)*$C75/43560*'Building Inputs'!$EN75*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV75","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV75","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV75","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV75","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV75*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX75*'Building Inputs'!$EQ75+'Building Inputs'!$EY75*'Building Inputs'!$ES75)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,12613.186210494156,0,6685.046603344319,0,0,76.273793776407743,5.4594586256925135,8.0643611409744798E-2,12899.29288372872,0,0,0,0,40.425460902569455,2.8935381380019067,4.2741484311679942E-2,6836.6844537797288,0,0,0,0,0,147.98479999999995,0,0,0,0,374.69554446153006,0,0,0]
[73,"Lifestyle Retail / Suburban Main Street Retail",55034.842438,0.53966420682580574,0.25000000000000011,0.21033579317419418,1,0.32359352796029867,17808.918825251585,0,0,0,0,0,0,0,0,1,{"$f":"[73]!RetPct","v":1},{"$f":"[73]!OffPct","v":0},{"$f":"[73]!IndPct","v":0},{"$f":"[73]!PubPct","v":0},{"$f":"[73]!EduPct","v":0},{"$f":"[73]!HotelPct","v":0},{"$f":"[73]!ParkingPct","v":0},null,0,0,0,0,0,0,1,0,null,2,0,0,0,0,0,0,0,0,0,0,0,17808.918825251585,17.808918825251585,14.09573407795061,17808.918825251585,null,1000,14.09573407795061,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,35.617837650503176,11575.797236413533,null,{"$f":"[73]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":3.6931199674882236},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1444.3107497048309},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":540.62413309552062},1988.6280027678397,111.66472385443907,0.11166472385443907,1988.6280027678397,0,0,10.416073053806215,185.49899949312527,0,544.5,0,0,68,1211.0064801171077,false,0,38,676.73891535956022,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,5,89.04459412625792,9.5663579048693421,526483,416710.55033610848,null,526483,416710.55033610848,3703425.6081846859,2931256.1342255645,null,null,null,null,0,0,null,0,null,null,null,0,368110.35211795027,291358.8233912391,1.9496872074672579E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU76","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU76","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU76","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU76","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU76","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU76","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU76*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C76*(1-$E76)+$EM76-$EJ76-$ER76)*$C76/43560*'Building Inputs'!$EN76*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV76","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV76","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV76","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV76","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV76*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX76*'Building Inputs'!$EQ76+'Building Inputs'!$EY76*'Building Inputs'!$ES76)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,24871.162545106166,0,31422.876765835739,0,0,119.80671190199374,9.2820798699399774,0.13511191211977724,67534.329659040886,0,0,0,0,151.36693095824344,11.727222294285541,0.17070392091388528,85324.637096906925,0,0,0,0,0,764.71497435630306,0,0,0,0,1934.1027134671374,0,0,0]
[74,"Arterial Commercial",14269,0.41416442327604058,0.20913784037242802,0.37669773635153125,1,0.26631158455392812,3800.0000000000005,0,0,0,0,0,0,0,0,1,{"$f":"[74]!RetPct","v":1},{"$f":"[74]!OffPct","v":0},{"$f":"[74]!IndPct","v":0},{"$f":"[74]!PubPct","v":0},{"$f":"[74]!EduPct","v":0},{"$f":"[74]!HotelPct","v":0},{"$f":"[74]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0,3800.0000000000005,3.8000000000000003,11.600532623169109,3800.0000000000005,null,1000,11.600532623169109,0,null,250,0,0,null,2306,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,0,null,20000,0,15.579999999999998,5375.0999999999995,null,{"$f":"[74]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":1.1793218383318647},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":390.94727953387854},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":176.68397566556203},568.81057703777242,149.68699395730852,0.1496869939573085,568.81057703777242,0,0,13.962786191066133,53.058587526051312,0,149.20939221370878,0,0,68,258.40000000000003,false,0,38,144.4,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,5,19,37.21353984161469,531000,1621021.7955007358,null,531000,1621021.7955007358,1276123.5688,3895713.971331418,null,null,null,null,0,0,null,0,null,null,null,0,78546.000000000015,239783.00932090549,1.6045570901184147E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU77","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU77","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU77","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU77","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU77","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU77","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU77*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C77*(1-$E77)+$EM77-$EJ77-$ER77)*$C77/43560*'Building Inputs'!$EN77*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV77","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV77","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV77","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV77","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV77*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX77*'Building Inputs'!$EQ77+'Building Inputs'!$EY77*'Building Inputs'!$ES77)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6775.4967860288534,0,2219.4573838348419,0,0,35.690498106555069,2.6153241835571612,3.9017506033025562E-2,15631.645049954013,0,0,0,0,11.691178087291879,0.85670479281857514,1.2781009953747514E-2,5120.4761987555976,0,0,0,0,0,163.172,0,0,0,0,413.24068662035342,0,0,0]
[75,"Hotel 30+",79829,0.81693146280726758,-1.5950250942415658E-16,0.1830685371927325,34,13.43,1072103.47,0,0,0,0,0,0,0,0,1,{"$f":"[75]!RetPct","v":0.22},{"$f":"[75]!OffPct","v":0},{"$f":"[75]!IndPct","v":0},{"$f":"[75]!PubPct","v":0},{"$f":"[75]!EduPct","v":0},{"$f":"[75]!HotelPct","v":0.78},{"$f":"[75]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,1072103.47,1072.10347,585.01080000000002,235862.7634,null,1000,128.70237600000002,0,null,400,0,0,null,972,0,0,null,1000,0,0,null,800,0,836240.70660000003,null,1000,456.30842400000006,626.00395647873393,823.6894164193867,1015.2378917713601,553.98116681356953,0,null,0,0,472.54677543826244,122862.16161394824,null,{"$f":"[75]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":8.7397011139362473},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":68.623819155367585},{"$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$19),0)))))/1000,0)","v":6.2746935401240806},83.63821380942791,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":24.921119432282598},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":12849.644429998652},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":3509.4513953836408},16384.016944814575,15.28212285780082,1.528212285780082E-2,101296.70080422043,83.63821380942791,7.8017633058807077,1.4255147248794022,9448.9450138407901,0,-6.3664629124104983E-13,60,0,14.960000000000003,16038.667911200004,false,0,8.3600000000000012,8962.7850092000008,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,1.1000000000000001,1179.3138170000002,212.95519172230644,17000000,9276328.1514236685,null,17000000,9276328.1514236685,282832384.22249049,154332118.11160964,null,null,null,null,0,0,null,0,null,null,null,0,4875283.3194780005,2660278.1119200005,0.80917252459690103,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU78","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU78","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU78","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU78","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU78","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU78","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU78*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C78*(1-$E78)+$EM78-$EJ78-$ER78)*$C78/43560*'Building Inputs'!$EN78*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV78","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV78","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV78","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV78","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV78*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX78*'Building Inputs'!$EQ78+'Building Inputs'!$EY78*'Building Inputs'!$ES78)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,47272.072833333354,0,86631.825119654924,0,0,141.50361001155036,23.747137882447433,0.21882583855991675,6441.8441740695725,0,0,0,0,259.32258226841265,43.519519513725804,0.40102497397611558,11805.463236267216,0,0,0,0,0,10127.947060396,0,0,6832.0865729220004,0,25547.04900212252,0,0,25432.388014629443]
[76,"Hotel 15",23215,0.92880254000000007,7.1197460000000004E-2,0,16,11.331122119319405,263052,0,0,0,0,0,0,0,0,1,{"$f":"[76]!RetPct","v":0.06},{"$f":"[76]!OffPct","v":0},{"$f":"[76]!IndPct","v":0},{"$f":"[76]!PubPct","v":0},{"$f":"[76]!EduPct","v":0},{"$f":"[76]!HotelPct","v":0.94},{"$f":"[76]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,263052,263.05199999999991,493.58367951755321,15783.119999999999,null,1000,29.615020771053192,0,null,400,0,0,null,972,0,0,null,1000,0,0,null,800,0,247268.87999999998,null,1000,463.96865874650001,758.71000000000015,914.10843373493992,270.50278815357638,507.56413749600631,0,null,0,0,121.53002400000001,39497.257800000007,null,{"$f":"[76]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":9.0753280307780582},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":70.455387920918639},{"$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$19),0)))))/1000,0)","v":6.5849229966128},86.115638948309496,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":3.3778221969172533},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1304.0445574916696},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":495.36517147167439},1802.7875511602613,6.8533504826432106,6.8533504826432086E-3,25097.307990304696,86.115638948309496,8.0328572480066462,0.63927977275620118,2341.0741052085264,0,82.642451695000005,60,0,4.08,1073.2521599999995,false,0,2.2799999999999998,599.75855999999976,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,0.3,78.915599999999969,75.209993538660342,1745999.9999999998,3276147.3185440442,null,1745999.9999999998,3276147.3185440442,58020491.022743732,108868084.81372891,null,null,null,null,0,0,null,0,null,null,null,0,326237.09039999999,612142.47933766956,0.68271278419996062,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU79","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU79","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU79","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU79","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU79","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU79*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C79*(1-$E79)+$EM79-$EJ79-$ER79)*$C79/43560*'Building Inputs'!$EN79*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV79","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV79","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV79","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV79","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV79*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX79*'Building Inputs'!$EQ79+'Building Inputs'!$EY79*'Building Inputs'!$ES79)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,12819.900858648769,0,6832.2772826797791,0,0,34.312145506296851,6.0877028039522481,5.5725666578994922E-2,10973.190331362175,0,0,0,0,18.286420062641906,3.2443990035296473,2.9698607659122293E-2,5848.0857103437302,0,0,0,0,0,677.72717279999995,0,0,2020.1867496,0,1711.9521065980684,0,0,7523.1765016991531]
[77,"Hotel 5",26450,1.0000000000000002,0,0,7,3.8000000000000007,100510.00000000001,0,0,0,0,0,0,0,0,1,{"$f":"[77]!RetPct","v":0.05},{"$f":"[77]!OffPct","v":0},{"$f":"[77]!IndPct","v":0},{"$f":"[77]!PubPct","v":0},{"$f":"[77]!EduPct","v":0},{"$f":"[77]!HotelPct","v":0.95},{"$f":"[77]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,100510.00000000001,100.51,165.52799999999999,5025.5000000000009,null,1000,8.2764000000000006,0,null,400,0,0,null,972,0,0,null,1000,0,0,null,800,0,95484.500000000015,null,1000,157.2516,424.99999999999994,512.04819277108436,186.47561176470589,307.10312470588235,0,null,0,0,124.34221704573069,40411.220539862472,null,{"$f":"[77]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":8.1008707605284176},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":65.07783674766192},{"$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$19),0)))))/1000,0)","v":5.6934733784218796},78.872180886612227,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":1.4499190261214876},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":495.24367909659173},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":216.31549804883889},713.00909617155207,7.0939120104621631,7.0939120104621623E-3,15420.747278219111,78.872180886612227,7.357188283552202,0.66171932538486988,1438.4455954379566,0,0,60,0,3.4000000000000008,341.73400000000009,false,0,1.9000000000000004,190.96900000000005,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,0.25000000000000006,25.127500000000008,117.2022684310019,3100000,5105330.8128544418,null,3100000,5105330.8128544418,29785470.666114934,49053122.957125388,null,null,null,null,0,0,null,0,null,null,null,0,103877.08500000002,171073.18800000002,0.22895425118899662,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU80","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU80","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU80","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU80","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU80","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU80","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU80*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C80*(1-$E80)+$EM80-$EJ80-$ER80)*$C80/43560*'Building Inputs'!$EN80*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV80","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV80","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV80","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV80","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV80*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX80*'Building Inputs'!$EQ80+'Building Inputs'!$EY80*'Building Inputs'!$ES80)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,15662.808333333338,0,9510.589541245794,0,0,34.3192848657025,8.0078331353305838,6.4825315857438059E-2,1911.6887784090923,0,0,0,0,20.838959703806957,4.8624239308882906,3.9362479440524255E-2,1160.7935764214988,0,0,0,0,0,215.79497000000003,0,0,780.10836500000005,0,545.47385562890554,0,0,2906.1636917962569]
[78,"Hotel 3",41337,0.99999999999999978,0,0,3,1.9547620775576358,80803.999999999985,0,0,0,0,0,0,0,0,1,{"$f":"[78]!RetPct","v":0.15},{"$f":"[78]!OffPct","v":0},{"$f":"[78]!IndPct","v":0},{"$f":"[78]!PubPct","v":0},{"$f":"[78]!EduPct","v":0},{"$f":"[78]!HotelPct","v":0.85},{"$f":"[78]!ParkingPct","v":0},null,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0,80803.999999999971,71.741606944444428,75.599690313762466,12120.599999999997,null,1000,12.772415414761591,0,null,250,0,0,null,972,0,0,null,2050,0,0,null,800,0,68683.39999999998,null,1152,62.827274899000876,711.96799524663288,837.60940617250935,81.999317932509385,86.409035226071296,0,null,20000,0,191.08471793250942,49682.026662452452,null,{"$f":"[78]!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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))))/1000,0)","v":8.9629242437659222},{"$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$25*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))))/1000,0)","v":69.844290384599688},{"$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$19),0)))))/1000,0)","v":6.4806602072514279},85.287874835617046,{"$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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":2.7790514477132406},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1042.9960827707262},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":409.1714293578334},1454.9465635762729,20.280373210805838,1.8005873020843936E-2,8448.4941280101011,85.287874835617046,7.955643503401296,1.8917509633353247,788.07459504148255,0,0,60,0,11.48846304262808,824.20079999999984,false,0,6.420023464998045,460.58279999999991,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,0.84473992960500599,60.602999999999994,35.08234753368653,1450199,1528187.0585673852,null,1450199,1528187.0585673852,21982054.529043868,23164194.19128507,null,null,null,null,0,0,null,0,null,null,null,0,250532.80199999997,264005.82662312215,0.11777660203154099,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU81","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU81","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU81","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU81","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU81","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU81","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU81*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C81*(1-$E81)+$EM81-$EJ81-$ER81)*$C81/43560*'Building Inputs'!$EN81*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV81","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV81","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV81","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV81","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV81*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX81*'Building Inputs'!$EQ81+'Building Inputs'!$EY81*'Building Inputs'!$ES81)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,24478.393499999998,0,23229.186228409089,0,0,53.635398052685936,12.514926212293386,0.1013113074328512,2987.6551619318175,0,0,0,0,50.898219680988944,11.876251258897423,9.6141081619645782E-2,2835.185983213396,0,0,0,0,0,520.4585639999998,0,0,487.10362673611104,0,1315.643102124267,0,0,1814.8459065503123]
[79,"Commercial Parking 5",15626,1,0,0,8,10.72,167510.72,0,0,0,0,0,0,0,0,1,{"$f":"[79]!RetPct","v":2.9848835943156352E-2},{"$f":"[79]!OffPct","v":0},{"$f":"[79]!IndPct","v":0},{"$f":"[79]!PubPct","v":0},{"$f":"[79]!EduPct","v":0},{"$f":"[79]!HotelPct","v":0},{"$f":"[79]!ParkingPct","v":0.97015116405684365},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,167510.72,4.9999999999999991,13.938307948291309,5000,null,1000,13.938307948291309,0,null,400,0,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,162510.72,null,0,0,500.03298461538469,162510.72000000003,null,{"$f":"[79]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":1.4444785465001491},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":493.11691074825524},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":215.52026986789943},710.08165916265477,142.01633183253097,4.23902219011807E-3,710.08165916265477,0,0,13.247267678998716,66.236338394993567,0,0,0,0,68,339.99999999999994,false,0,38,189.99999999999997,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,5,24.999999999999996,191.98771278638168,3000000,8362984.7689747848,null,3000000,8362984.7689747848,11417532.342611691,31828216.360179525,null,null,null,null,0,0,null,0,null,null,null,0,103350.00000000001,288104.82529118139,0.6458919928279061,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU82","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU82","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU82","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU82","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU82","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU82","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU82*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C82*(1-$E82)+$EM82-$EJ82-$ER82)*$C82/43560*'Building Inputs'!$EN82*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV82","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV82","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV82","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV82","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV82*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX82*'Building Inputs'!$EQ82+'Building Inputs'!$EY82*'Building Inputs'!$ES82)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,9253.1963333333351,0,3319.3398968013475,0,0,20.274977138429751,4.7308279989669426,3.8297179039256196E-2,1129.378028409091,0,0,0,0,7.2731127815680274,1.69705964903254,1.3738101920739607E-2,405.13455169698022,0,0,0,0,0,214.7,0,0,0,0,543.6566763457555,0,0,0]
[80,"Commercial Parking 3",210438,0.83682008368200844,0.13707112970711299,2.6108786610878666E-2,4,0.53556485355648531,112703.19665271965,0,0,0,0,0,0,0,0,1,{"$f":"[80]!RetPct","v":0.15},{"$f":"[80]!OffPct","v":0},{"$f":"[80]!IndPct","v":0},{"$f":"[80]!PubPct","v":0},{"$f":"[80]!EduPct","v":0},{"$f":"[80]!HotelPct","v":0},{"$f":"[80]!ParkingPct","v":0.85},null,0,0,0,0,0,0,0,0,null,0,0,200,0,0,0,0,0,0,0,0,0,112703.19665271965,16.905479497907947,3.4993807531380745,16905.479497907945,null,1000,3.4993807531380745,0,null,400,0,0,null,972,0,0,null,1000,0,0,null,800,0,0,null,1000,0,0,0,0,0,95797.717154811704,null,0,0,452.9801557772771,117774.84050209206,null,{"$f":"[80]!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$23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0))/1000","v":3.5537312430275416},{"$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$24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0))/1000","v":1382.0779303840436},{"$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$22*LN(Commercial_Energy_Cost)),0))/1000","v":520.62586971811811},1906.2575313451894,112.75974346548932,1.6913961519823398E-2,1906.2575313451894,0,0,10.518216361650847,177.81549105644834,0,544.5,0,0,68,1149.5726058577404,false,0,38,642.408220920502,{"$f":"IF(B_Housing_Type=\"\",0,IF(B_Housing_Type=\"MF\",'Project Info'!$B$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,5,84.527397489539737,166.3197711439949,35000000,7244889.2310324181,null,35000000,7244889.2310324181,47681443.767713584,9869907.9563653134,null,null,null,null,0,0,null,0,null,null,null,0,349436.26122175728,72332.200167364004,3.2268381581360445E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU83","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU83","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU83","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU83","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU83","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU83","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU83*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C83*(1-$E83)+$EM83-$EJ83-$ER83)*$C83/43560*'Building Inputs'!$EN83*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV83","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV83","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV83","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV83","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV83*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX83*'Building Inputs'!$EQ83+'Building Inputs'!$EY83*'Building Inputs'!$ES83)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,108432.33836535568,0,523835.73050800548,0,0,351.31449094704851,47.700833428418719,0.49978424072739958,166660.21992619889,0,0,0,0,1697.1974023396463,230.44233207092697,2.4144535365057971,805134.14510627743,0,0,0,0,0,725.9212896401674,0,0,0,0,1834.3154494360112,0,0,0]
[81,"Commercial Parking 1 - Surface",40000,0.86875000000000002,0.13125000000000001,0,1,0.78187499999999999,31275,0,0,0,0,0,0,0,0,1,{"$f":"[81]!RetPct","v":0},{"$f":"[81]!OffPct","v":0},{"$f":"[81]!IndPct","v":0},{"$f":"[81]!PubPct","v":0},{"$f":"[81]!EduPct","v":0},{"$f":"[81]!HotelPct","v":0},{"$f":"[81]!ParkingPct","v":1},null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,31275,1.5637499999999998,1.7029237499999998,0,null,650,0,0,null,350,0,0,null,700,0,0,null,400,0,0,null,500,0,0,null,1000,0,0,0,0,0,31275,null,20000,1.7029237499999998,78.1875,31275,null,{"$f":"[81]!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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":false},0,0,0,10,400000,435600,null,400000,435600,911295.86250000005,992401.19426250004,null,null,null,null,0,0,null,0,null,null,null,0,0,0,4.710884346010439E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU84","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU84","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU84","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU84","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU84","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU84","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU84*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C84*(1-$E84)+$EM84-$EJ84-$ER84)*$C84/43560*'Building Inputs'!$EN84*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV84","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV84","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV84","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV84","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV84*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX84*'Building Inputs'!$EQ84+'Building Inputs'!$EY84*'Building Inputs'!$ES84)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,20741.416666666668,0,19046.296296296299,0,0,64.004789062499995,9.2125236328124984,9.3797945312500006E-2,30592.880957031251,0,0,0,0,58.773910984848484,8.459617660984847,8.6132181186868689E-2,28092.636324179293,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[82,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,null,null,null,0,{"$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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU85","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU85","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU85","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU85","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU85","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU85","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU85*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C85*(1-$E85)+$EM85-$EJ85-$ER85)*$C85/43560*'Building Inputs'!$EN85*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV85","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV85","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV85","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV85","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV85*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX85*'Building Inputs'!$EQ85+'Building Inputs'!$EY85*'Building Inputs'!$ES85)*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]
[83,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU86","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU86","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU86","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU86","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU86","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU86","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU86*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C86*(1-$E86)+$EM86-$EJ86-$ER86)*$C86/43560*'Building Inputs'!$EN86*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV86","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV86","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV86","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV86","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV86*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX86*'Building Inputs'!$EQ86+'Building Inputs'!$EY86*'Building Inputs'!$ES86)*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]
[84,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU87","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU87","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU87","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU87","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU87","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU87","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU87*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C87*(1-$E87)+$EM87-$EJ87-$ER87)*$C87/43560*'Building Inputs'!$EN87*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV87","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV87","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV87","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV87","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV87*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX87*'Building Inputs'!$EQ87+'Building Inputs'!$EY87*'Building Inputs'!$ES87)*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]
[85,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU88","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU88","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU88","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU88","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU88","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU88","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU88*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C88*(1-$E88)+$EM88-$EJ88-$ER88)*$C88/43560*'Building Inputs'!$EN88*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV88","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV88","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV88","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV88","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV88*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX88*'Building Inputs'!$EQ88+'Building Inputs'!$EY88*'Building Inputs'!$ES88)*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]
[86,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU89","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU89","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU89","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU89","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU89","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU89","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU89*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C89*(1-$E89)+$EM89-$EJ89-$ER89)*$C89/43560*'Building Inputs'!$EN89*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV89","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV89","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV89","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV89","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV89*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX89*'Building Inputs'!$EQ89+'Building Inputs'!$EY89*'Building Inputs'!$ES89)*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]
[87,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU90","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU90","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU90","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU90","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU90","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU90*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C90*(1-$E90)+$EM90-$EJ90-$ER90)*$C90/43560*'Building Inputs'!$EN90*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV90","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV90","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV90","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV90","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV90*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX90*'Building Inputs'!$EQ90+'Building Inputs'!$EY90*'Building Inputs'!$ES90)*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]
[88,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU91","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU91","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU91","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU91","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU91","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU91","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU91*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C91*(1-$E91)+$EM91-$EJ91-$ER91)*$C91/43560*'Building Inputs'!$EN91*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV91","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV91","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV91","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV91","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV91*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX91*'Building Inputs'!$EQ91+'Building Inputs'!$EY91*'Building Inputs'!$ES91)*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]
[89,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU92","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU92","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU92","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU92","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU92","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU92","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU92*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C92*(1-$E92)+$EM92-$EJ92-$ER92)*$C92/43560*'Building Inputs'!$EN92*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV92","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV92","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV92","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV92","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV92*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX92*'Building Inputs'!$EQ92+'Building Inputs'!$EY92*'Building Inputs'!$ES92)*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]
[90,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU93","v":0},{"$f":"FE93*Cost_per_kWh","v":0},{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU93","v":0},{"$f":"FG93*Cost_per_BUT","v":0},{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU93","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU93","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU93","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU93","v":0},0,0,0,0,{"$f":"FO93*NO2_price_lb","v":0},{"$f":"FJ93*O3_price_lb","v":0},{"$f":"FP93*SO2_price_lb","v":0},{"$f":"FL93*PM_10_price_lb","v":0},{"$f":"SUM(FQ93:FT93)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU93*3.67","v":0},0,0,{"$f":"FX93*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*($C93*(1-$E93)+$EM93-$EJ93-$ER93)*$C93/43560*'Building Inputs'!$EN93*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV93","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV93","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV93","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV93","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV93*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX93*'Building Inputs'!$EQ93+'Building Inputs'!$EY93*'Building Inputs'!$ES93)*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]
[91,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU94","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU94","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU94","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU94","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU94","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU94","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU94*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C94*(1-$E94)+$EM94-$EJ94-$ER94)*$C94/43560*'Building Inputs'!$EN94*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV94","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV94","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV94","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV94","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV94*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX94*'Building Inputs'!$EQ94+'Building Inputs'!$EY94*'Building Inputs'!$ES94)*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]
[92,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU95","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU95","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU95","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU95","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU95","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU95","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU95*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C95*(1-$E95)+$EM95-$EJ95-$ER95)*$C95/43560*'Building Inputs'!$EN95*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV95","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV95","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV95","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV95","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV95*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX95*'Building Inputs'!$EQ95+'Building Inputs'!$EY95*'Building Inputs'!$ES95)*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]
[93,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU96","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU96","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU96","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU96","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU96","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU96","v":0},{"$f":"FE96*Electricity_Emmission_rates_NO2+FG96*Natural_Gas_Emmission_rates_NO2","v":0},{"$f":"FE96*Electricity_Emmission_rates_SO2+FG96*Natural_Gas_Emmission_rates_SO2","v":0},0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU96*3.67","v":0},{"$f":"FE96*Electricity_Emmission_rate_CO2+FG96*Natural_gas_Emmission_rate_CO2","v":0},0,0,{"$f":"Average_annual_rainfall_in*($C96*(1-$E96)+$EM96-$EJ96-$ER96)*$C96/43560*'Building Inputs'!$EN96*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV96","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV96","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV96","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV96","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV96*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX96*'Building Inputs'!$EQ96+'Building Inputs'!$EY96*'Building Inputs'!$ES96)*144*0.00433","v":0},null,0,null,0,0,0,0,0,0,{"$f":"GR96*NO2_price_lb","v":0},{"$f":"GS96*O3_price_lb","v":0},{"$f":"GT96*SO2_price_lb","v":0},{"$f":"GU96*PM_10_price_lb","v":0},0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,null,null,null,0,{"$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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU97","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU97","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU97","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU97","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU97","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU97*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C97*(1-$E97)+$EM97-$EJ97-$ER97)*$C97/43560*'Building Inputs'!$EN97*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV97","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV97","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV97","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV97","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV97*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX97*'Building Inputs'!$EQ97+'Building Inputs'!$EY97*'Building Inputs'!$ES97)*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]
[95,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU98","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU98","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU98","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU98","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU98","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU98","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU98*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C98*(1-$E98)+$EM98-$EJ98-$ER98)*$C98/43560*'Building Inputs'!$EN98*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV98","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV98","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV98","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV98","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV98*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX98*'Building Inputs'!$EQ98+'Building Inputs'!$EY98*'Building Inputs'!$ES98)*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]
[96,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU99","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU99","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU99","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU99","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU99","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU99","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU99*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C99*(1-$E99)+$EM99-$EJ99-$ER99)*$C99/43560*'Building Inputs'!$EN99*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV99","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV99","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV99","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV99","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV99*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX99*'Building Inputs'!$EQ99+'Building Inputs'!$EY99*'Building Inputs'!$ES99)*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]
[97,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,{"$f":"SUM(S100:Y100)","v":0},null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,null,null,null,0,{"$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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU100","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU100","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU100","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU100","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU100","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU100","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU100*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C100*(1-$E100)+$EM100-$EJ100-$ER100)*$C100/43560*'Building Inputs'!$EN100*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV100","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV100","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV100","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV100","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV100*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX100*'Building Inputs'!$EQ100+'Building Inputs'!$EY100*'Building Inputs'!$ES100)*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]
[98,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU101","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU101","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU101","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU101","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU101","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU101*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C101*(1-$E101)+$EM101-$EJ101-$ER101)*$C101/43560*'Building Inputs'!$EN101*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV101","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV101","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV101","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV101","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV101*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX101*'Building Inputs'!$EQ101+'Building Inputs'!$EY101*'Building Inputs'!$ES101)*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]
[99,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU102","v":0},0,{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU102","v":0},0,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU102","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU102","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU102","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU102","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU102*3.67","v":0},0,0,0,{"$f":"Average_annual_rainfall_in*($C102*(1-$E102)+$EM102-$EJ102-$ER102)*$C102/43560*'Building Inputs'!$EN102*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV102","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV102","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV102","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV102","v":0},0,0,0,0,0,{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV102*3.67","v":0},0,{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX102*'Building Inputs'!$EQ102+'Building Inputs'!$EY102*'Building Inputs'!$ES102)*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]
[100,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,0,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,null,null,0,0,0,null,null,0,null,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$19),0)))))/1000,0)","v":0},{"$f":"SUM(CJ103:CL103)","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(CN103:CP103)","v":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$160,IF(B_Housing_Type=\"TH\",'Project Info'!$B$161,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>0,B_Net_Sq_Ft_per_Unit<3000),'Project Info'!$B$162,IF(AND(B_Housing_Type=\"SF\",B_Net_Sq_Ft_per_Unit>=3000),'Project Info'!$B$163)))))","v":0},0,0,0,null,0,0,null,0,0,null,0,null,null,null,null,0,0,null,0,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"EM103*$C103/43560","v":0},null,{"$f":"EP103*$C103/43560","v":0},{"$f":"ER103*$C103/43560","v":0},0,{"$f":"EO103*$C103/43560","v":0},{"$f":"ET103*$C103/43560","v":0},0,null,{"$f":"Annual_Cooling_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)/3412*'Building Inputs'!$EU103","v":0},{"$f":"FE103*Cost_per_kWh","v":0},{"$f":"Annual_Heating_degree_days*24*(1/R_conventional_SF_F_hrs_BTU-1/R_green_roof_SF_F_hrs_Btu)*'Building Inputs'!$EU103","v":0},{"$f":"FG103*Cost_per_BUT","v":0},{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EU103","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EU103","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EU103","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EU103","v":0},{"$f":"FE103*Electricity_Emmission_rates_NO2+FG103*Natural_Gas_Emmission_rates_NO2","v":0},{"$f":"FE103*Electricity_Emmission_rates_SO2+FG103*Natural_Gas_Emmission_rates_SO2","v":0},{"$f":"FI103+FM103","v":0},{"$f":"FK103+FN103","v":0},{"$f":"FO103*NO2_price_lb","v":0},{"$f":"FJ103*O3_price_lb","v":0},{"$f":"FP103*SO2_price_lb","v":0},{"$f":"FL103*PM_10_price_lb","v":0},{"$f":"SUM(FQ103:FT103)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EU103*3.67","v":0},{"$f":"FE103*Electricity_Emmission_rate_CO2+FG103*Natural_gas_Emmission_rate_CO2","v":0},{"$f":"FV103+FW103","v":0},{"$f":"FX103*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*($C103*(1-$E103)+$EM103-$EJ103-$ER103)*$C103/43560*'Building Inputs'!$EN103*144*0.00433","v":0},null,{"$f":"Avg_Annual_NO2_uptake*'Building Inputs'!$EV103","v":0},{"$f":"Avg_Annual_O3_uptake*'Building Inputs'!$EV103","v":0},{"$f":"Avg_Annual_SO2_uptake*'Building Inputs'!$EV103","v":0},{"$f":"Avg_Annual_PM_10_uptake*'Building Inputs'!$EV103","v":0},{"$f":"GB103*NO2_price_lb","v":0},{"$f":"GC103*O3_price_lb","v":0},{"$f":"GD103*SO2_price_lb","v":0},{"$f":"GE103*PM_10_price_lb","v":0},{"$f":"SUM(GF103:GI103)","v":0},{"$f":"Avg_amount_of_carbon_sequestered_lbs_SF*'Building Inputs'!$EV103*3.67","v":0},{"$f":"GK103*CO2_price_lb","v":0},{"$f":"Average_annual_rainfall_in*('Building Inputs'!$EX103*'Building Inputs'!$EQ103+'Building Inputs'!$EY103*'Building Inputs'!$ES103)*144*0.00433","v":0},null,{"$f":"FC103+FZ103+GM103","v":0},null,{"$f":"FF103+FH103","v":0},{"$f":"FO103+GB103","v":0},{"$f":"FJ103+GG103","v":0},{"$f":"FP103+GD103","v":0},{"$f":"FL103+GE103","v":0},{"$f":"SUM(GR103:GU103)","v":0},{"$f":"GR103*NO2_price_lb","v":0},{"$f":"GS103*O3_price_lb","v":0},{"$f":"GT103*SO2_price_lb","v":0},{"$f":"GU103*PM_10_price_lb","v":0},{"$f":"SUM(GW103:GZ103)","v":0},{"$f":"FX103+GK103","v":0},{"$f":"HB103*CO2_price_lb","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,{"$f":"HI103*$C103/43560","v":0},{"$f":"HJ103*$C103/43560","v":0},{"$f":"HK103*$C103/43560","v":0},{"$f":"HL103*$C103/43560","v":0},{"$f":"HM103*$C103/43560","v":0},{"$f":"HN103*$C103/43560","v":0},{"$f":"HO103*$C103/43560","v":0},{"$f":"HP103*$C103/43560","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,null,null," ",null,null,null,null,null,null,null," ",null,null,null," ",null,null,null," ",null," ",null,null,null,null,null," "]
[null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null," ",null,null,null," ",null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,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":106,"n_cols":25,"rows_kept":106,"cut":false,"hidden":false,"merged":[[0,1,4,1],[2,7,4,7],[2,9,4,9],[2,10,4,10],[2,13,4,13],[2,4,4,4],[2,8,4,8],[2,3,4,3],[2,2,4,2],[0,7,1,14],[2,14,4,14],[2,12,4,12],[0,24,1,24],[2,24,4,24],[2,23,4,23],[2,6,4,6],[2,5,4,5],[0,20,1,23],[0,19,4,19],[2,22,4,22],[2,20,4,20],[2,21,4,21],[0,18,4,18],[0,16,4,16],[0,2,1,6],[2,11,4,11],[0,15,4,15],[0,17,4,17]]}
[null,"2.EnterDevelopmentTypeNames","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,"Rural Residential",2500,3000,{"$f":"C6*D6","v":7500000},{"$f":"SUM(C6,N6)*SUM(D6,N6)","v":7677024},{"$f":"F6/43560","v":176.24022038567495},2,16,0,0,0,0,{"$f":"SUM((H6*I6),(2*J6),(2*K6),(2*L6),M6)","v":32},0.65,{"$f":"IF(F6=0,0,IF(O6=0,(F6-E6)*(43560/F6),((((C6+N6)*(D6+N6))-(C6*D6))*(1-O6)*(43560/F6))+((((C6+N6)*(D6+N6))-(C6*D6))*(O6*0.5)*(43560/F6))))","v":678.0018757268441},{"$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":3.9895830728157158E-3},{"$f":"IF(F6=0,0,IF(O6=0,((C6/5280)+(D6/5280))*(27878400/F6),((((C6/5280)+(D6/5280))*(1-O6))+(((C6/5280)+(D6/5280))*(O6*0.5)))*(27878400/F6)))","v":2.5533331666020582},{"$f":"Q6*H6","v":7.9791661456314316E-3},{"$f":"IF(F6=0,0,(27878400/F6)*(1-O6))","v":1.2709925095974688},{"$f":"IF(F6=0,0,(F6-E6)/F6)","v":2.305893533744326E-2},null,0.2,{"$f":"SUM(U6:W6)","v":0.22305893533744328}]
[null,"Lake Austin",2500,3000,{"$f":"C7*D7","v":7500000},7677024,{"$f":"F7/43560","v":176.24022038567495},2,16,0,0,0,0,{"$f":"SUM((H7*I7),(2*J7),(2*K7),(2*L7),M7)","v":32},0.65,{"$f":"IF(F7=0,0,IF(O7=0,(F7-E7)*(43560/F7),((((C7+N7)*(D7+N7))-(C7*D7))*(1-O7)*(43560/F7))+((((C7+N7)*(D7+N7))-(C7*D7))*(O7*0.5)*(43560/F7))))","v":678.0018757268441},{"$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":3.9895830728157158E-3},{"$f":"IF(F7=0,0,IF(O7=0,((C7/5280)+(D7/5280))*(27878400/F7),((((C7/5280)+(D7/5280))*(1-O7))+(((C7/5280)+(D7/5280))*(O7*0.5)))*(27878400/F7)))","v":2.5533331666020582},{"$f":"Q7*H7","v":7.9791661456314316E-3},{"$f":"IF(F7=0,0,(27878400/F7)*(1-O7))","v":1.2709925095974688},2.305893533744326E-2,null,0.2,{"$f":"SUM(U7:W7)","v":0.22305893533744328}]
[null,"R1A",400,1200,480000,525584,12.065748393021121,2,14,0,0,0,0,28,0.55000000000000004,2739.0261195165758,1.8208316843739535E-2,11.653322779993301,{"$f":"Q8*H8","v":3.6416633687479071E-2},23.869219763158693,8.6730189655697287E-2,null,0.15,0.23673018965569728]
[null,"R1B",250,1000,250000,306936,7.0462809917355376,2,14,0,0,4,8,44,0.35,6666.2399718508104,2.7718522753929161E-2,17.739854562514662,5.5437045507858322E-2,59.038235984048796,0.18549795397086039,null,0.1,0.28549795397086042]
[null,"R1C",250,1000,250000,306936,7.0462809917355376,2,14,0,0,4,8,44,0.35,6666.2399718508104,2.7718522753929161E-2,17.739854562514662,5.5437045507858322E-2,59.038235984048796,0.18549795397086039,null,0.1,0.28549795397086042]
[null,"R2A",250,1000,250000,306936,7.0462809917355376,2,14,0,0,4,8,44,0.35,6666.2399718508104,2.7718522753929161E-2,17.739854562514662,5.5437045507858322E-2,59.038235984048796,0.18549795397086039,null,0.1,0.28549795397086042]
[null,"R2B",250,1000,250000,306936,7.0462809917355376,2,14,0,0,4,8,44,0.35,6666.2399718508104,2.7718522753929161E-2,17.739854562514662,5.5437045507858322E-2,59.038235984048796,0.18549795397086039,null,0.1,0.28549795397086042]
[null,"R2C",250,1000,250000,306936,7.0462809917355376,2,14,0,0,4,8,44,0.35,6666.2399718508104,2.7718522753929161E-2,17.739854562514662,5.5437045507858322E-2,59.038235984048796,0.18549795397086039,null,0.1,0.28549795397086042]
[null,"R2D",175,800,140000,178494,4.0976584022038569,2,14,0,0,5,0,38,0.1,{"$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":8924.4384012907994},{"$f":"IF(F14=0,0,IF(O14=0,((C14/5280)+(D14/5280))*(43560/F14),((((C14/5280)+(D14/5280))*(1-O14))+(((C14/5280)+(D14/5280))*(O14*0.5)))*(43560/F14)))","v":4.2811312985310435E-2},{"$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":27.399240310598678},{"$f":"Q14*H14","v":8.5622625970620869E-2},{"$f":"IF(F14=0,0,(27878400/F14)*(1-O14))","v":140.56808632222931},0.21565991013703542,null,0.1,0.31565991013703543]
[null,"R2E",175,800,140000,178494,4.0976584022038569,2,14,0,0,5,0,38,0.1,8924.4384012907994,4.2811312985310435E-2,27.399240310598678,8.5622625970620869E-2,140.56808632222931,0.21565991013703542,null,0.1,0.31565991013703543]
[null,"R3A",250,1000,250000,309616,7.1078053259871439,2,14,0,0,5,8,46,0.25,7338.974213218954,2.9143963813239623E-2,18.652136840473361,5.8287927626479247E-2,67.531393726422408,0.19254818872409696,null,null,0.19254818872409696]
[null,"R3B",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,"R3C",250,1000,250000,309616,7.1078053259871439,2,14,0,0,5,8,46,0.25,7338.974213218954,2.9143963813239623E-2,18.652136840473361,5.8287927626479247E-2,67.531393726422408,0.19254818872409696,null,null,0.19254818872409696]
[null,"R3D",250,1000,250000,309616,7.1078053259871439,2,14,0,0,5,8,46,0.25,7338.974213218954,2.9143963813239623E-2,18.652136840473361,5.8287927626479247E-2,67.531393726422408,0.19254818872409696,null,null,0.19254818872409696]
[null,"R4A",400,800,320000,379904,8.7213957759412306,2,11,4,0,5,8,48,0.2,6181.7628032345019,2.3453293463611864E-2,15.010107816711594,4.6906586927223728E-2,58.706199460916451,0.15768194070080863,null,null,0.15768194070080863]
[null,"R4B",400,800,320000,379904,8.7213957759412306,2,11,4,0,5,8,48,0.2,6181.7628032345019,2.3453293463611864E-2,15.010107816711594,4.6906586927223728E-2,58.706199460916451,0.15768194070080863,null,null,0.15768194070080863]
[null,"R4C",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,"RM1A",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,"RM1B",400,800,320000,379904,8.7213957759412306,2,11,4,0,5,8,48,null,6868.6253369272235,2.6059214959568738E-2,16.677897574123993,5.2118429919137475E-2,73.382749326145557,0.15768194070080863,null,null,0.15768194070080863]
[null,"RM2A",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,"RM2B",400,600,240000,319476,7.3341597796143247,4,11,4,2,6,6,74,0.1,10294.594373286258,2.4532359238252636E-2,15.70070991248169,9.8129436953010546E-2,78.536603688539984,0.24876986064680914,null,null,0.24876986064680914]
[null,"RM3A",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,"RM4A",400,600,240000,319476,7.3341597796143247,4,11,4,2,6,6,74,0.1,10294.594373286258,2.4532359238252636E-2,15.70070991248169,9.8129436953010546E-2,78.536603688539984,0.24876986064680914,null,null,0.24876986064680914]
[null,"RM5A",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,"MHP",800,200,160000,160000,3.6730945821854912,null,null,null,null,null,null,0,0.3,0,4.3828124999999996E-2,28.05,0,121.968,0,null,0.05,0.05]
[null,"MU1A",400,800,320000,379904,8.7213957759412306,2,11,4,null,5,8,48,0.2,6181.7628032345019,2.3453293463611864E-2,15.010107816711594,4.6906586927223728E-2,58.706199460916451,0.15768194070080863,null,null,0.15768194070080863]
[null,"MU1B",400,800,320000,379904,8.7213957759412306,2,11,4,null,5,8,48,0.2,{"$f":"IF(F32=0,0,IF(O32=0,(F32-E32)*(43560/F32),((((C32+N32)*(D32+N32))-(C32*D32))*(1-O32)*(43560/F32))+((((C32+N32)*(D32+N32))-(C32*D32))*(O32*0.5)*(43560/F32))))","v":6181.7628032345019},2.3453293463611864E-2,15.010107816711594,4.6906586927223728E-2,58.706199460916451,0.15768194070080863,null,null,0.15768194070080863]
[null,"MU1C",400,800,320000,379904,8.7213957759412306,2,11,4,0,5,8,48,null,{"$f":"IF(F33=0,0,IF(O33=0,(F33-E33)*(43560/F33),((((C33+N33)*(D33+N33))-(C33*D33))*(1-O33)*(43560/F33))+((((C33+N33)*(D33+N33))-(C33*D33))*(O33*0.5)*(43560/F33))))","v":6868.6253369272235},2.6059214959568738E-2,16.677897574123993,5.2118429919137475E-2,73.382749326145557,0.15768194070080863,null,null,0.15768194070080863]
[null,"MU1D",400,800,320000,379904,8.7213957759412306,2,11,4,0,5,8,48,null,6868.6253369272235,2.6059214959568738E-2,16.677897574123993,5.2118429919137475E-2,73.382749326145557,0.15768194070080863,null,null,0.15768194070080863]
[null,"MU2A",400,1000,400000,480025,11.01985766758494,3,11,0,0,6,10,55,0.1,6898.7960002083228,2.2858184469558878E-2,14.629238060517681,6.8574553408676631E-2,52.269277641789493,0.16671006718400083,null,0.1,0.26671006718400081]
[null,"MU2B",600,1000,{"$f":"C36*D36","v":600000},{"$f":"SUM(C36,N36)*SUM(D36,N36)","v":699600},{"$f":"F36/43560","v":16.060606060606062},2,11,6,4,5,8,{"$f":"SUM((H36*I36),(2*J36),(2*K36),(2*L36),M36)","v":60},0,{"$f":"IF(F36=0,0,IF(O36=0,(F36-E36)*(43560/F36),((((C36+N36)*(D36+N36))-(C36*D36))*(1-O36)*(43560/F36))+((((C36+N36)*(D36+N36))-(C36*D36))*(O36*0.5)*(43560/F36))))","v":6201.5094339622638},{"$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":1.8867924528301886E-2},{"$f":"IF(F36=0,0,IF(O36=0,((C36/5280)+(D36/5280))*(27878400/F36),((((C36/5280)+(D36/5280))*(1-O36))+(((C36/5280)+(D36/5280))*(O36*0.5)))*(27878400/F36)))","v":12.075471698113207},{"$f":"Q36*H36","v":3.7735849056603772E-2},{"$f":"IF(F36=0,0,(27878400/F36)*(1-O36))","v":39.849056603773583},{"$f":"IF(F36=0,0,(F36-E36)/F36)","v":0.14236706689536879},null,0.1,{"$f":"SUM(U36:W36)","v":0.2423670668953688}]
[null,"MU3A",800,1000,800000,986004,22.635537190082644,5,12,0,0,4,30,98,0.1,7806.476979809413,1.4307751287013037E-2,9.156960823688344,7.1538756435065187E-2,25.446712183723395,0.18864426513482704,null,0.05,0.23864426513482706]
[null,"MU4A",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,"MU4B",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,"MU5A",600,400,240000,347604,7.9798898071625342,5,12,0,0,4,30,98,0.1,12810.176890944869,2.2547208892878104E-2,14.430213691441987,0.11273604446439052,72.181447854455072,0.30955915351952223,null,0.05,0.35955915351952222]
[null,"MS1A",400,400,160000,253009,5.8082874196510561,5,11,8,4,10,4,103,0,16013.153840377221,2.6086028560248848E-2,16.695058278559262,0.13043014280124424,110.18738463849112,0.36761142884245224,null,null,0.36761142884245224]
[null,"MS1B",400,400,160000,253009,5.8082874196510561,5,11,8,4,10,4,103,0,16013.153840377221,2.6086028560248848E-2,16.695058278559262,0.13043014280124424,110.18738463849112,0.36761142884245224,null,null,0.36761142884245224]
[null,"MS2A",400,400,160000,232324,5.333425160697888,4,11,8,2,6,6,82,0,13560.51652003237,2.840860178027238E-2,18.181505139374323,0.11363440712108952,119.99793391987052,0.31130662350854843,null,null,0.31130662350854843]
[null,"MS2B",400,400,160000,232324,5.333425160697888,4,11,8,2,6,6,82,0,13560.51652003237,2.840860178027238E-2,18.181505139374323,0.11363440712108952,119.99793391987052,0.31130662350854843,null,null,0.31130662350854843]
[null,"MS2C",400,400,160000,232324,5.333425160697888,4,11,8,2,6,6,82,0,13560.51652003237,2.840860178027238E-2,18.181505139374323,0.11363440712108952,119.99793391987052,0.31130662350854843,null,null,0.31130662350854843]
[null,"MS3A",400,600,240000,353609,8.1177456382001836,5,11,8,4,10,4,103,0,13995.14163949447,2.3330854135499946E-2,14.931746646719965,0.11665427067749973,78.839622294681419,0.32128424333091071,null,null,0.32128424333091071]
[null,"MS3B",400,600,240000,353609,8.1177456382001836,5,11,8,4,10,4,103,0,13995.14163949447,2.3330854135499946E-2,14.931746646719965,0.11665427067749973,78.839622294681419,0.32128424333091071,null,null,0.32128424333091071]
[null,"UC",400,600,240000,353609,8.1177456382001836,5,11,8,4,10,4,103,0,13995.14163949447,2.3330854135499946E-2,14.931746646719965,0.11665427067749973,78.839622294681419,0.32128424333091071,null,null,0.32128424333091071]
[null,"CC40",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,"CC60",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,"CC80",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,"CC120",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,"DC",330,330,108900,178929,4.1076446280991732,5,11,6,4,6,6,93,0,17048.456315074694,3.0431064835772847E-2,19.475881494894622,0.15215532417886424,155.80705195915698,0.39137870328454305,null,0.1,0.49137870328454303]
[null,"CR",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,0.05,7.3808670084979738E-2]
[null,"CW",1500,3000,{"$f":"C55*D55","v":4500000},{"$f":"SUM(C55,N55)*SUM(D55,N55)","v":4645024},{"$f":"F55/43560","v":106.63507805325987},2,16,0,0,0,0,{"$f":"SUM((H55*I55),(2*J55),(2*K55),(2*L55),M55)","v":32},0.15,{"$f":"IF(F55=0,0,IF(O55=0,(F55-E55)*(43560/F55),((((C55+N55)*(D55+N55))-(C55*D55))*(1-O55)*(43560/F55))+((((C55+N55)*(D55+N55))-(C55*D55))*(O55*0.5)*(43560/F55))))","v":1258.0025489642248},{"$f":"IF(F55=0,0,IF(O55=0,((C55/5280)+(D55/5280))*(43560/F55),((((C55/5280)+(D55/5280))*(1-O55))+(((C55/5280)+(D55/5280))*(O55*0.5)))*(43560/F55)))","v":7.3929919414840494E-3},{"$f":"IF(F55=0,0,IF(O55=0,((C55/5280)+(D55/5280))*(27878400/F55),((((C55/5280)+(D55/5280))*(1-O55))+(((C55/5280)+(D55/5280))*(O55*0.5)))*(27878400/F55)))","v":4.7315148425497915},{"$f":"Q55*H55","v":1.4785983882968099E-2},{"$f":"IF(F55=0,0,(27878400/F55)*(1-O55))","v":5.101510777985216},{"$f":"IF(F55=0,0,(F55-E55)/F55)","v":3.122136720929752E-2},null,0.2,{"$f":"SUM(U55:W55)","v":0.23122136720929753}]
[null,"IF",1500,1000,1500000,1701084,39.051515151515154,4,12,0,0,5,20,78,0.15,{"$f":"IF(F56=0,0,IF(O56=0,(F56-E56)*(43560/F56),((((C56+N56)*(D56+N56))-(C56*D56))*(1-O56)*(43560/F56))+((((C56+N56)*(D56+N56))-(C56*D56))*(O56*0.5)*(43560/F56))))","v":4763.0085357336848},1.1215275083417396E-2,7.1777760533871344,{"$f":"Q56*H56","v":4.4861100333669586E-2},13.930317374097926,0.1182093300507206,null,0.05,0.16820933005072058]
[null,"IG",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,"IH",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,"R&D",1500,500,750000,899184,20.642424242424241,3,12,4,0,4,20,72,0.3,6142.9994128009394,1.5597475044039929E-2,9.9823840281855549,4.6792425132119786E-2,21.702877275396357,0.16591042545241019,null,0.21,0.37591042545241016]
[null,"P",400,400,{"$f":"C60*D60","v":160000},{"$f":"SUM(C60,N60)*SUM(D60,N60)","v":253009},{"$f":"F60/43560","v":5.8082874196510561},5,11,8,4,10,4,{"$f":"SUM((H60*I60),(2*J60),(2*K60),(2*L60),M60)","v":103},null,{"$f":"IF(F60=0,0,IF(O60=0,(F60-E60)*(43560/F60),((((C60+N60)*(D60+N60))-(C60*D60))*(1-O60)*(43560/F60))+((((C60+N60)*(D60+N60))-(C60*D60))*(O60*0.5)*(43560/F60))))","v":16013.153840377221},{"$f":"IF(F60=0,0,IF(O60=0,((C60/5280)+(D60/5280))*(43560/F60),((((C60/5280)+(D60/5280))*(1-O60))+(((C60/5280)+(D60/5280))*(O60*0.5)))*(43560/F60)))","v":2.6086028560248848E-2},{"$f":"IF(F60=0,0,IF(O60=0,((C60/5280)+(D60/5280))*(27878400/F60),((((C60/5280)+(D60/5280))*(1-O60))+(((C60/5280)+(D60/5280))*(O60*0.5)))*(27878400/F60)))","v":16.695058278559262},{"$f":"Q60*H60","v":0.13043014280124424},{"$f":"IF(F60=0,0,(27878400/F60)*(1-O60))","v":110.18738463849112},{"$f":"IF(F60=0,0,(F60-E60)/F60)","v":0.36761142884245224},null,null,{"$f":"SUM(U60:W60)","v":0.36761142884245224}]
[null,"PUD",null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,"ERC",400,400,160000,253009,5.8082874196510561,5,11,8,4,10,4,103,null,16013.153840377221,2.6086028560248848E-2,16.695058278559262,0.13043014280124424,110.18738463849112,0.36761142884245224,null,null,0.36761142884245224]
[null,"NBG",400,400,160000,253009,5.8082874196510561,5,11,8,4,10,4,103,null,16013.153840377221,2.6086028560248848E-2,16.695058278559262,0.13043014280124424,110.18738463849112,0.36761142884245224,null,null,0.36761142884245224]
[null,"UNZ",null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,"TOD",400,800,320000,459849,10.55668044077135,5,11,8,4,10,8,107,null,13247.440877331472,2.1528806195077084E-2,13.778435964849333,0.10764403097538541,60.625118245337056,0.30411939571468027,null,null,0.30411939571468027]
[null,"Whisper Valley PUD",1000,500,500000,572709,13.14758953168044,2,11,3.5,0,5,8,47,0.25,4838.9383351754559,1.8906853218650304E-2,12.100386059936195,3.7813706437300608E-2,36.5085933694075,0.12695627273187604,null,null,0.12695627273187604]
[null,"Wildhorse Ranch PUD",500,500,250000,299209,6.8688934802571167,2,11,3.5,0,5,8,47,0.25,6268.5314779969849,2.4126112516668952E-2,15.440712010668129,4.8252225033337905E-2,69.880250928280901,0.1644636357863567,0.04,null,0.20446363578635671]
[null,"Waters Edge PUD",500,500,250000,299209,6.8688934802571167,2,11,3.5,0,5,8,47,0.1,6805.8341761110132,2.619406501809772E-2,16.764201611582539,5.2388130036195441E-2,83.856301113937093,0.1644636357863567,null,null,0.1644636357863567]
[null,"Goodnight Ranch PUD",1000,500,500000,572709,13.14758953168044,2,11,3.5,0,5,8,47,0.35,4562.4275731654288,1.7826461606156002E-2,11.408935427939841,3.5652923212312004E-2,31.640780920153169,0.12695627273187604,null,null,0.12695627273187604]
[null,"Goodnight Ranch PUD",1000,500,500000,572709,13.14758953168044,2,11,3.5,0,5,8,47,0.35,{"$f":"IF(F70=0,0,IF(O70=0,(F70-E70)*(43560/F70),((((C70+N70)*(D70+N70))-(C70*D70))*(1-O70)*(43560/F70))+((((C70+N70)*(D70+N70))-(C70*D70))*(O70*0.5)*(43560/F70))))","v":4562.4275731654288},1.7826461606156002E-2,11.408935427939841,3.5652923212312004E-2,31.640780920153169,0.12695627273187604,null,null,0.12695627273187604]
[null,"UNO",400,400,160000,217156,4.9852157943067033,3,10,4,4,8,4,66,0.05,{"$f":"IF(F71=0,0,IF(O71=0,(F71-E71)*(43560/F71),((((C71+N71)*(D71+N71))-(C71*D71))*(1-O71)*(43560/F71))+((((C71+N71)*(D71+N71))-(C71*D71))*(O71*0.5)*(43560/F71))))","v":11178.472968741364},2.9633074840207042E-2,18.965167897732506,8.8899224520621128E-2,121.96061817311057,0.26320249037558252,null,null,0.26320249037558252]
[null,"Estancia 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,"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,"South Shore PUD",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,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,{"$f":"IF(F81=0,0,IF(O81=0,(F81-E81)*(43560/F81),((((C81+N81)*(D81+N81))-(C81*D81))*(1-O81)*(43560/F81))+((((C81+N81)*(D81+N81))-(C81*D81))*(O81*0.5)*(43560/F81))))","v":0},0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,{"$f":"IF(F82=0,0,IF(O82=0,(F82-E82)*(43560/F82),((((C82+N82)*(D82+N82))-(C82*D82))*(1-O82)*(43560/F82))+((((C82+N82)*(D82+N82))-(C82*D82))*(O82*0.5)*(43560/F82))))","v":0},0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,{"$f":"C104*D104","v":0},{"$f":"SUM(C104,N104)*SUM(D104,N104)","v":0},{"$f":"F104/43560","v":0},null,null,null,null,null,null,{"$f":"SUM((H104*I104),(2*J104),(2*K104),(2*L104),M104)","v":0},null,{"$f":"IF(F104=0,0,IF(O104=0,(F104-E104)*(43560/F104),((((C104+N104)*(D104+N104))-(C104*D104))*(1-O104)*(43560/F104))+((((C104+N104)*(D104+N104))-(C104*D104))*(O104*0.5)*(43560/F104))))","v":0},{"$f":"IF(F104=0,0,IF(O104=0,((C104/5280)+(D104/5280))*(43560/F104),((((C104/5280)+(D104/5280))*(1-O104))+(((C104/5280)+(D104/5280))*(O104*0.5)))*(43560/F104)))","v":0},{"$f":"IF(F104=0,0,IF(O104=0,((C104/5280)+(D104/5280))*(27878400/F104),((((C104/5280)+(D104/5280))*(1-O104))+(((C104/5280)+(D104/5280))*(O104*0.5)))*(27878400/F104)))","v":0},{"$f":"Q104*H104","v":0},{"$f":"IF(F104=0,0,(27878400/F104)*(1-O104))","v":0},{"$f":"IF(F104=0,0,(F104-E104)/F104)","v":0},null,null,{"$f":"SUM(U104:W104)","v":0}]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]
[null,null,null,null,0,0,0,null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,0]

{"sheet":"Dev Type Building Mix","index":4,"n_rows":105,"n_cols":124,"rows_kept":105,"cut":false,"hidden":false,"merged":[[1,121,4,121],[1,120,4,120],[1,122,4,122],[1,117,4,117],[1,118,4,118],[1,119,4,119],[1,112,4,112],[1,113,4,113],[1,114,4,114],[1,115,4,115],[1,116,4,116],[1,107,4,107],[1,108,4,108],[1,109,4,109],[1,110,4,110],[1,111,4,111],[1,102,4,102],[1,103,4,103],[1,104,4,104],[1,105,4,105],[1,106,4,106],[1,97,4,97],[1,98,4,98],[1,99,4,99],[1,100,4,100],[1,101,4,101],[1,92,4,92],[1,93,4,93],[1,94,4,94],[1,95,4,95],[1,96,4,96],[1,90,4,90],[1,91,4,91],[1,88,4,88],[1,89,4,89],[1,83,4,83],[1,84,4,84],[1,85,4,85],[1,86,4,86],[1,87,4,87],[1,78,4,78],[1,79,4,79],[1,80,4,80],[1,81,4,81],[1,82,4,82],[1,73,4,73],[1,74,4,74],[1,75,4,75],[1,76,4,76],[1,77,4,77],[1,62,4,62],[1,25,4,25],[1,24,4,24],[1,19,4,19],[1,30,4,30],[1,29,4,29],[2,23,4,23],[1,55,4,55],[1,54,4,54],[1,33,4,33],[1,32,4,32],[1,34,4,34],[1,35,4,35],[1,36,4,36],[1,37,4,37],[1,38,4,38],[1,39,4,39],[1,40,4,40],[1,41,4,41],[1,42,4,42],[1,43,4,43],[1,44,4,44],[0,24,0,123],[1,61,4,61],[1,60,4,60],[1,53,4,53],[1,45,4,45],[1,46,4,46],[1,47,4,47],[1,48,4,48],[1,49,4,49],[1,123,4,123],[1,72,4,72],[1,71,4,71],[1,70,4,70],[1,69,4,69],[1,59,4,59],[1,58,4,58],[1,57,4,57],[1,56,4,56],[1,68,4,68],[1,67,4,67],[1,66,4,66],[1,65,4,65],[1,64,4,64],[1,63,4,63],[1,0,4,0],[1,50,4,50],[1,51,4,51],[1,52,4,52],[1,28,4,28],[1,27,4,27],[1,26,4,26],[2,16,3,18],[1,20,4,20],[2,2,3,6],[2,8,3,14],[2,7,4,7],[2,15,4,15],[2,1,4,1],[1,31,4,31],[2,21,3,22]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Building Check","Population Factors",null,null,null,{"$f":"'Building Inputs'!$B4","v":"T3NEWLWideHouse"},{"$f":"'Building Inputs'!$B5","v":"T3NEDuplexSideBySide"},{"$f":"'Building Inputs'!$B6","v":"T3NEWideHouse"},{"$f":"'Building Inputs'!$B7","v":"T3NDSSmallHouse"},{"$f":"'Building Inputs'!$B8","v":"T3NDSCottageCourt"},{"$f":"'Building Inputs'!$B9","v":"T3NISCottageCourt"},{"$f":"'Building Inputs'!$B10","v":"T3NISDuplexSideBySide"},{"$f":"'Building Inputs'!$B11","v":"T4NISDuplexStacked"},{"$f":"'Building Inputs'!$B12","v":"T4NISMultiplexMedium"},{"$f":"'Building Inputs'!$B13","v":"T4NISSmallHouse"},{"$f":"'Building Inputs'!$B14","v":"T4NSSCottageCourt"},{"$f":"'Building Inputs'!$B15","v":"T4NSSDuplexStacked"},{"$f":"'Building Inputs'!$B16","v":"T4NSSMultiplexMedium"},{"$f":"'Building Inputs'!$B17","v":"T4MSLiveWork"},{"$f":"'Building Inputs'!$B18","v":"T4MSMainStreet"},{"$f":"'Building Inputs'!$B19","v":"T4MSRowHouseMedium"},{"$f":"'Building Inputs'!$B20","v":"T5NSSMultiplexLarge"},{"$f":"'Building Inputs'!$B21","v":"T5NSSRowhouseMedium"},{"$f":"'Building Inputs'!$B22","v":"T5NSSTriQuadplex"},{"$f":"'Building Inputs'!$B23","v":"T5USSCourtyard"},{"$f":"'Building Inputs'!$B24","v":"T5USSRowhouseLarge"},{"$f":"'Building Inputs'!$B25","v":"T5USSLowRise"},{"$f":"'Building Inputs'!$B26","v":"T5URowhouseLarge"},{"$f":"'Building Inputs'!$B27","v":"T5ULowRise"},{"$f":"'Building Inputs'!$B28","v":"T5UCourtyard"},{"$f":"'Building Inputs'!$B29","v":"T5MSMainStreet"},{"$f":"'Building Inputs'!$B30","v":"T5MSGeneralOffice"},{"$f":"'Building Inputs'!$B31","v":"T5MSMidRise"},{"$f":"'Building Inputs'!$B32","v":"T6LGeneralOffice"},{"$f":"'Building Inputs'!$B33","v":"T6LHighRise"},{"$f":"'Building Inputs'!$B34","v":"T6LMidRise"},{"$f":"'Building Inputs'!$B35","v":"T6CGeneralOffice"},{"$f":"'Building Inputs'!$B36","v":"T6C - High Rise"},{"$f":"'Building Inputs'!$B37","v":"T6C - Mid Rise"},{"$f":"'Building Inputs'!$B38","v":"Mixed-Use Residential Owner 40+"},{"$f":"'Building Inputs'!$B39","v":"Mixed-Use Residential and Hotel 30+"},{"$f":"'Building Inputs'!$B40","v":"Mixed-Use Residential Owner 30"},{"$f":"'Building Inputs'!$B41","v":"Mixed-Use Residential Owner 15"},{"$f":"'Building Inputs'!$B42","v":"Mixed-Use Residential Renter 30"},{"$f":"'Building Inputs'!$B43","v":"Mixed-Use Residential Renter 15"},{"$f":"'Building Inputs'!$B44","v":"Mixed-Use Residential Renter 5"},{"$f":"'Building Inputs'!$B45","v":"Mixed-Use Residential Owner Townhomes"},{"$f":"'Building Inputs'!$B46","v":"Condo 8"},{"$f":"'Building Inputs'!$B47","v":"Condo 5"},{"$f":"'Building Inputs'!$B48","v":"Condo 3"},{"$f":"'Building Inputs'!$B49","v":"Apartment 8"},{"$f":"'Building Inputs'!$B50","v":"Apartment 5"},{"$f":"'Building Inputs'!$B51","v":"Apartment 5 - Wrapped Parking"},{"$f":"'Building Inputs'!$B52","v":"Apartment 4 - Wrapped Parking"},{"$f":"'Building Inputs'!$B53","v":"Apartment 3"},{"$f":"'Building Inputs'!$B54","v":"Garden Apartment"},{"$f":"'Building Inputs'!$B55","v":"Townhomes High"},{"$f":"'Building Inputs'!$B56","v":"Townhomes Medium"},{"$f":"'Building Inputs'!$B57","v":"Cottage Homes"},{"$f":"'Building Inputs'!$B58","v":"\"Skinny Lot\" Single Family - 2,500 sq ft"},{"$f":"'Building Inputs'!$B59","v":"Small Lot Single Family - 4,000 sq ft"},{"$f":"'Building Inputs'!$B60","v":"Conventional Lot Single Family - 6,000 sq ft"},{"$f":"'Building Inputs'!$B61","v":"Conventional Lot Single Family - 8,000 Sq Ft"},{"$f":"'Building Inputs'!$B62","v":"Conventional Lot Single Family - 10,000 Sq Ft"},{"$f":"'Building Inputs'!$B63","v":"Large Lot Single Family - 20,000 sq ft"},{"$f":"'Building Inputs'!$B64","v":"Large Lot Single Family - 40,000 sq ft"},{"$f":"'Building Inputs'!$B65","v":"Executive Estate Single Family"},{"$f":"'Building Inputs'!$B66","v":"Rural Single Family"},{"$f":"'Building Inputs'!$B67","v":"Mixed-Use Office 30"},{"$f":"'Building Inputs'!$B68","v":"Mixed-Use Office 15"},{"$f":"'Building Inputs'!$B69","v":"Mixed-Use Office 5"},{"$f":"'Building Inputs'!$B70","v":"Office 5"},{"$f":"'Building Inputs'!$B71","v":"Office 3"},{"$f":"'Building Inputs'!$B72","v":"Suburban Office 1"},{"$f":"'Building Inputs'!$B73","v":"Flex/Tech Office 1"},{"$f":"'Building Inputs'!$B74","v":"Light Industrial / Warehousing 1"},{"$f":"'Building Inputs'!$B75","v":"Regional Retail / Mall"},{"$f":"'Building Inputs'!$B76","v":"Lifestyle Retail / Suburban Main Street Retail"},{"$f":"'Building Inputs'!$B77","v":"Arterial Commercial"},{"$f":"'Building Inputs'!$B78","v":"Hotel 30+"},{"$f":"'Building Inputs'!$B79","v":"Hotel 15"},{"$f":"'Building Inputs'!$B80","v":"Hotel 5"},{"$f":"'Building Inputs'!$B81","v":"Hotel 3"},{"$f":"'Building Inputs'!$B82","v":"Commercial Parking 5"},{"$f":"'Building Inputs'!$B83","v":"Commercial Parking 3"},{"$f":"'Building Inputs'!$B84","v":"Commercial Parking 1 - Surface"},{"$f":"'Building Inputs'!$B85","v":0},{"$f":"'Building Inputs'!$B86","v":0},{"$f":"'Building Inputs'!$B87","v":0},{"$f":"'Building Inputs'!$B88","v":0},{"$f":"'Building Inputs'!$B89","v":0},{"$f":"'Building Inputs'!$B90","v":0},{"$f":"'Building Inputs'!$B91","v":0},{"$f":"'Building Inputs'!$B92","v":0},{"$f":"'Building Inputs'!$B93","v":0},{"$f":"'Building Inputs'!$B94","v":0},{"$f":"'Building Inputs'!$B95","v":0},{"$f":"'Building Inputs'!$B96","v":0},{"$f":"'Building Inputs'!$B97","v":0},{"$f":"'Building Inputs'!$B98","v":0},{"$f":"'Building Inputs'!$B99","v":0},{"$f":"'Building Inputs'!$B100","v":0},{"$f":"'Building Inputs'!$B101","v":0},{"$f":"'Building Inputs'!$B102","v":0},{"$f":"'Building Inputs'!$B103","v":0}]
[null,"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 ◊",null,"Underbuild Rate"]
[]
[null,null,"Multifamily","Townhome","Single Family","Mobile Home","Hotel Rooms",null,{"$f":"'Dev Type Attributes'!BY4","v":"Retail"},{"$f":"'Dev Type Attributes'!BZ4","v":"Office"},{"$f":"'Dev Type Attributes'!CA4","v":"Industrial"},{"$f":"'Dev Type Attributes'!CB4","v":"Public / Civic"},{"$f":"'Dev Type Attributes'!CC4","v":"Educational"},{"$f":"'Dev Type Attributes'!CD4","v":"Hotel / Hospitality"},{"$f":"'Dev Type Attributes'!CE4","v":"Commercial Parking"},null,{"$f":"'Dev Type Attributes'!DT4","v":"Residential"},{"$f":"'Dev Type Attributes'!DU4","v":"Commercial"},{"$f":"'Dev Type Attributes'!DV4","v":"Public / Institutional"},null,null,null,"Override"]
[{"$f":"'Dev Type Streets'!B6","v":"Rural Residential"},{"$f":"D_HU_Gross_Acre+(D_Buildable_Acre*D_Hotel_Rooms_Acre)","v":0.56503949840322465},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0.56503949840322465},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"D_EMP_Gross_Acre","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"D_Land_Mix","v":0},{"$f":"D_Land_Mix_RES","v":1},{"$f":"D_Land_Mix_COM","v":0},{"$f":"D_Land_Mix_PUB","v":0},{"$f":"SUM(Y6:DT6)","v":1},null,{"$f":"IF(ISBLANK(W6),IFERROR(SUMPRODUCT($Y6:$DT6,TRANSPOSE(B_Redev_Rate)),0),W6)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.1,0.1]
[{"$f":"'Dev Type Streets'!B7","v":"Lake Austin"},1.2187252587106125,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":14.93331020195081},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":1.0801940976677824},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W7),IFERROR(SUMPRODUCT($Y7:$DT7,TRANSPOSE(B_Redev_Rate)),0),W7)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,null,0,0,0,2.7E-2,0.109,0.109,0.44500000000000001,0.3,0]
[{"$f":"'Dev Type Streets'!B8","v":"R1A"},1.9719354975400074,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":2.0072556835616471},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},0,1,0,0,0.99999999999999989,null,{"$f":"IF(ISBLANK(W8),IFERROR(SUMPRODUCT($Y8:$DT8,TRANSPOSE(B_Redev_Rate)),0),W8)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39,0.28999999999999998,0.22,0.09,0.01]
[{"$f":"'Dev Type Streets'!B9","v":"R1B"},3.5296686454405104,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":3.8381198913778247},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W9),IFERROR(SUMPRODUCT($Y9:$DT9,TRANSPOSE(B_Redev_Rate)),0),W9)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.23,0.2,0.05,0.02]
[{"$f":"'Dev Type Streets'!B10","v":"R1C"},3.5296686454405104,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":3.8381198913778247},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W10),IFERROR(SUMPRODUCT($Y10:$DT10,TRANSPOSE(B_Redev_Rate)),0),W10)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.23,0.2,0.05,0.02]
[{"$f":"'Dev Type Streets'!B11","v":"R2A"},3.7786060153571603,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":9.0249474071202549},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":3.8500674415596143},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W11),IFERROR(SUMPRODUCT($Y11:$DT11,TRANSPOSE(B_Redev_Rate)),0),W11)","v":1},1,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.23,0.15,0.05,0.02]
[{"$f":"'Dev Type Streets'!B12","v":"R2B"},4.0039735911753214,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":9.0249474071202549},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":3.834865258405685},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W12),IFERROR(SUMPRODUCT($Y12:$DT12,TRANSPOSE(B_Redev_Rate)),0),W12)","v":1},1,null,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,0.23,0.15,0.05,0.02]
[{"$f":"'Dev Type Streets'!B13","v":"R2C"},4.0039735911753214,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":9.0249474071202549},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":3.834865258405685},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W13),IFERROR(SUMPRODUCT($Y13:$DT13,TRANSPOSE(B_Redev_Rate)),0),W13)","v":1},1,null,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,0.23,0.15,0.05,0.02]
[{"$f":"'Dev Type Streets'!B14","v":"R2D"},7.119116944947617,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":8.0824350065074082},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W14),IFERROR(SUMPRODUCT($Y14:$DT14,TRANSPOSE(B_Redev_Rate)),0),W14)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79,0.16,0.03,0.02]
[{"$f":"'Dev Type Streets'!B15","v":"R2E"},7.119116944947617,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":8.0824350065074082},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W15),IFERROR(SUMPRODUCT($Y15:$DT15,TRANSPOSE(B_Redev_Rate)),0),W15)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79,0.16,0.03,0.02]
[{"$f":"'Dev Type Streets'!B16","v":"R3A"},4.6896801198904461,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":7.5207895059335561},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":3.7603947529667745},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W16),IFERROR(SUMPRODUCT($Y16:$DT16,TRANSPOSE(B_Redev_Rate)),0),W16)","v":1},1,null,null,0.2,0.8]
[{"$f":"'Dev Type Streets'!B17","v":"R3B"},3.5296686454405104,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":3.8381198913778247},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W17),IFERROR(SUMPRODUCT($Y17:$DT17,TRANSPOSE(B_Redev_Rate)),0),W17)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.23,0.2,0.05,0.02]
[{"$f":"'Dev Type Streets'!B18","v":"R3C"},8.2538323096231281,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":9.0249474071202584},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":6.8589509819406205},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W18),IFERROR(SUMPRODUCT($Y18:$DT18,TRANSPOSE(B_Redev_Rate)),0),W18)","v":1},1,null,null,null,null,0.4,null,0.1,0.5]
[{"$f":"'Dev Type Streets'!B19","v":"R3D"},8.2538323096231281,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":9.0249474071202584},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":6.8589509819406205},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W19),IFERROR(SUMPRODUCT($Y19:$DT19,TRANSPOSE(B_Redev_Rate)),0),W19)","v":1},1,null,null,null,null,0.4,null,0.1,0.5]
[{"$f":"'Dev Type Streets'!B20","v":"R4A"},11.741239892183286,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":13.537421110680388},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":9.0249474071202531},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":6.7687105553401938},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W20),IFERROR(SUMPRODUCT($Y20:$DT20,TRANSPOSE(B_Redev_Rate)),0),W20)","v":1},1,null,null,null,null,null,null,null,null,0.3,0.5,0.2]
[{"$f":"'Dev Type Streets'!B21","v":"R4B"},16.555147049884685,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":20.306131666020576},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":13.537421110680405},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":10.28843636044034},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W21),IFERROR(SUMPRODUCT($Y21:$DT21,TRANSPOSE(B_Redev_Rate)),0),W21)","v":1},1,null,null,null,null,null,null,null,null,null,null,0.2,0.1,0.3,0.4]
[{"$f":"'Dev Type Streets'!B22","v":"R4C"},14.03951635903768,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":20.306131666020576},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":13.537421110680405},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":10.28843636044034},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W22),IFERROR(SUMPRODUCT($Y22:$DT22,TRANSPOSE(B_Redev_Rate)),0),W22)","v":1},1,null,null,null,null,null,null,null,null,null,null,0.2,0.1,0.3,0.4]
[{"$f":"'Dev Type Streets'!B23","v":"RM1A"},11.892361118504494,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":14.68118719337782},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":5.9494344156273078},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W23),IFERROR(SUMPRODUCT($Y23:$DT23,TRANSPOSE(B_Redev_Rate)),0),W23)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.25,0.1,null,null,0.1]
[{"$f":"'Dev Type Streets'!B24","v":"RM1B"},19.960107816711584,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":18.952389554952539},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":13.537421110680409},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W24),IFERROR(SUMPRODUCT($Y24:$DT24,TRANSPOSE(B_Redev_Rate)),0),W24)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.6,null,null,0.3]
[{"$f":"'Dev Type Streets'!B25","v":"RM2A"},18.143430352742175,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":20.435962091477673},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":14.93331020195081},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W25),IFERROR(SUMPRODUCT($Y25:$DT25,TRANSPOSE(B_Redev_Rate)),0),W25)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.5,0.2,0.2]
[{"$f":"'Dev Type Streets'!B26","v":"RM2B"},20.943094316943995,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":22.562368517800643},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":20.306131666020576},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W26),IFERROR(SUMPRODUCT($Y26:$DT26,TRANSPOSE(B_Redev_Rate)),0),W26)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.2]
[{"$f":"'Dev Type Streets'!B27","v":"RM3A"},27.875206847940554,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":33.808814450165755},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":15.008013315602067},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":5.4294521906057245},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W27),IFERROR(SUMPRODUCT($Y27:$DT27,TRANSPOSE(B_Redev_Rate)),0),W27)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.1,null,0.05,0.05,0.1,0.1,0.35,0.04,0.05,0,0.01,0.03,0,0.03,0.01,0,0.03,0,0]
[{"$f":"'Dev Type Streets'!B28","v":"RM4A"},54.900143651456546,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":60.831659215470076},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":20.30613166602059},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W28),IFERROR(SUMPRODUCT($Y28:$DT28,TRANSPOSE(B_Redev_Rate)),0),W28)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.1,0.2,null,null,null,null,null,0.5]
[{"$f":"'Dev Type Streets'!B29","v":"RM5A"},52.913379854372295,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":66.593000993345811},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W29),IFERROR(SUMPRODUCT($Y29:$DT29,TRANSPOSE(B_Redev_Rate)),0),W29)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.05,null,0.35,0.1,0.35]
[{"$f":"'Dev Type Streets'!B30","v":"MHP"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W30),IFERROR(SUMPRODUCT($Y30:$DT30,TRANSPOSE(B_Redev_Rate)),0),W30)","v":1},1]
[{"$f":"'Dev Type Streets'!B31","v":"MU1A"},15.82131955662323,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":20.306131666020576},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":13.537421110680405},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":12.048299262990414},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0},3.3846454781694804,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":27.006234947713441},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":4.2132080202099846},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0},0.27577193385988974,0.90981465446392606,9.0185345536073949E-2,0,1,null,{"$f":"IF(ISBLANK(W31),IFERROR(SUMPRODUCT($Y31:$DT31,TRANSPOSE(B_Redev_Rate)),0),W31)","v":1},1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.3,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[{"$f":"'Dev Type Streets'!B32","v":"MU1B"},15.82131955662323,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":20.306131666020576},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":13.537421110680405},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":12.048299262990414},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},1.1873091372936835,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":10.951554641723229},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0},0.21119129149953472,0.93815384701230575,6.1846152987694268E-2,0,1,null,{"$f":"IF(ISBLANK(W32),IFERROR(SUMPRODUCT($Y32:$DT32,TRANSPOSE(B_Redev_Rate)),0),W32)","v":1},1,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.3,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[{"$f":"'Dev Type Streets'!B33","v":"MU1C"},17.758625336927221,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":18.783171791069034},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":13.537421110680409},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},9.0721081559469816,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":83.679713281698596},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},0.30358621926758245,0.89612091006814087,0.1038790899318591,0,0.99999999999999989,null,{"$f":"IF(ISBLANK(W33),IFERROR(SUMPRODUCT($Y33:$DT33,TRANSPOSE(B_Redev_Rate)),0),W33)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.5,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[{"$f":"'Dev Type Streets'!B34","v":"MU1D"},17.758625336927221,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":18.783171791069034},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":13.537421110680409},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},1.1873091372936835,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":10.951554641723229},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},0.19954966116102246,0.94278750031084368,5.7212499689156301E-2,0,0.99999999999999989,null,{"$f":"IF(ISBLANK(W34),IFERROR(SUMPRODUCT($Y34:$DT34,TRANSPOSE(B_Redev_Rate)),0),W34)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.5,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[{"$f":"'Dev Type Streets'!B35","v":"MU2A"},9.0304175860808318,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":36.864036353255315},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":19.605249286295681},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},11.788539370930629,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":8.9709225922558034},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":21.392201184468856},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},0.56156062273411966,0.69268261820666377,0.30731738179333629,0,1,null,{"$f":"IF(ISBLANK(W35),IFERROR(SUMPRODUCT($Y35:$DT35,TRANSPOSE(B_Redev_Rate)),0),W35)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,null,null,null,null,null,null,0.05,0.05,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,0.1]
[{"$f":"'Dev Type Streets'!B36","v":"MU2B"},16.479598174329677,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":22.489471374199876},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":24.418525390349664},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},21.636110815465987,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":7.4563216132513022},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":83.679713281698596},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},0.48007749998516103,0.77959582133260064,0.22040417866739931,0,{"$f":"SUM(Y36:DT36)","v":1},null,{"$f":"IF(ISBLANK(W36),IFERROR(SUMPRODUCT($Y36:$DT36,TRANSPOSE(B_Redev_Rate)),0),W36)","v":1},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,null,null,null,null,null,null,0.15,null,null,null,null,null,null,null,0.1,0.38,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,null,null,null,null,0.02]
[{"$f":"'Dev Type Streets'!B37","v":"MU3A"},22.266172102737144,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":49.855501849307373},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":24.149594181205142},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":67.134727825008198},14.161757847819148,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":7.1818152149164129},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":83.679713281698596},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":48.813089849876867},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},0.58317550074655822,0.6605293004284909,0.33947069957150916,0,1,null,{"$f":"IF(ISBLANK(W37),IFERROR(SUMPRODUCT($Y37:$DT37,TRANSPOSE(B_Redev_Rate)),0),W37)","v":1},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,null,null,null,null,null,0.1,0.15,null,null,null,null,null,null,null,0.1,null,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,null,null,null,0.25,null,0.15,null,null,null,0.1]
[{"$f":"'Dev Type Streets'!B38","v":"MU4A"},{"$f":"D_HU_Gross_Acre+(D_Buildable_Acre*D_Hotel_Rooms_Acre)","v":19.093366370231287},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":49.855501849307373},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":24.149594181205142},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":67.134727825008198},{"$f":"D_EMP_Gross_Acre","v":12.143786088928586},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":7.1818152149164129},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":83.679713281698596},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":48.813089849876867},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},{"$f":"D_Land_Mix","v":0.58317550074655822},{"$f":"D_Land_Mix_RES","v":0.6605293004284909},{"$f":"D_Land_Mix_COM","v":0.33947069957150916},{"$f":"D_Land_Mix_PUB","v":0},1,null,{"$f":"IF(ISBLANK(W38),IFERROR(SUMPRODUCT($Y38:$DT38,TRANSPOSE(B_Redev_Rate)),0),W38)","v":1},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,null,null,null,null,null,0.1,0.15,null,null,null,null,null,null,null,0.1,null,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,null,null,null,0.25,null,0.15,null,null,null,0.1]
[{"$f":"'Dev Type Streets'!B39","v":"MU4B"},15.873710292804526,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":30.952888235114351},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},43.493369637620631,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":9.4905211984838846},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":223.58505758976136},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},0.58165209970212473,0.66302270950792053,0.33697729049207953,0,0.99999999999999989,null,{"$f":"IF(ISBLANK(W39),IFERROR(SUMPRODUCT($Y39:$DT39,TRANSPOSE(B_Redev_Rate)),0),W39)","v":1},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,null,null,null,null,null,0.35,null,null,0.1,null,null,null,null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.1,null,null,null,null,0.1,0.1]
[{"$f":"'Dev Type Streets'!B40","v":"MU5A"},19.474400852334011,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":40.536673160022232},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":67.134727825008198},22.846110964060962,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":8.8272454537423926},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":136.13181519967051},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":48.813089849876867},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},0.55020290184609222,0.70740410625965422,0.29259589374034589,0,1.0000000000000002,null,{"$f":"IF(ISBLANK(W40),IFERROR(SUMPRODUCT($Y40:$DT40,TRANSPOSE(B_Redev_Rate)),0),W40)","v":1},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,null,null,null,null,null,0.2,null,null,0.1,null,null,0.1,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,null,null,null,0.1,0.2,null,null,null,0.05]
[{"$f":"'Dev Type Streets'!B41","v":"MS1A"},14.998052231840024,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":22.290600526148754},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":12.629932783405566},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},10.901479425775612,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":33.483396987850398},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0},0.52580232737926158,0.73555714150865736,0.26444285849134269,0,1,null,{"$f":"IF(ISBLANK(W41),IFERROR(SUMPRODUCT($Y41:$DT41,TRANSPOSE(B_Redev_Rate)),0),W41)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.2]
[{"$f":"'Dev Type Streets'!B42","v":"MS1B"},14.998052231840024,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":22.290600526148754},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":12.629932783405566},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},10.901479425775612,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":33.483396987850398},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0},0.52580232737926158,0.73555714150865736,0.26444285849134269,0,1,null,{"$f":"IF(ISBLANK(W42),IFERROR(SUMPRODUCT($Y42:$DT42,TRANSPOSE(B_Redev_Rate)),0),W42)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.2]
[{"$f":"'Dev Type Streets'!B43","v":"MS2A"},20.510119682482713,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":24.305832257259524},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":12.629932783405566},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},23.744188357948914,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":33.483396987850398},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0},0.62399082458737454,0.56165955664359335,0.43834044335640659,0,1,null,{"$f":"IF(ISBLANK(W43),IFERROR(SUMPRODUCT($Y43:$DT43,TRANSPOSE(B_Redev_Rate)),0),W43)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.8,0.1]
[{"$f":"'Dev Type Streets'!B44","v":"MS2B"},20.510119682482713,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":24.305832257259524},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":12.629932783405566},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},23.744188357948914,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":33.483396987850398},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0},0.62399082458737454,0.56165955664359335,0.43834044335640659,0,1,null,{"$f":"IF(ISBLANK(W44),IFERROR(SUMPRODUCT($Y44:$DT44,TRANSPOSE(B_Redev_Rate)),0),W44)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.8,0.1]
[{"$f":"'Dev Type Streets'!B45","v":"MS2C"},20.510119682482713,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":24.305832257259524},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":12.629932783405566},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},23.744188357948914,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":33.483396987850398},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0},0.62399082458737454,0.56165955664359335,0.43834044335640659,0,1,null,{"$f":"IF(ISBLANK(W45),IFERROR(SUMPRODUCT($Y45:$DT45,TRANSPOSE(B_Redev_Rate)),0),W45)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.8,0.1]
[{"$f":"'Dev Type Streets'!B46","v":"MS3A"},45.827747090475086,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":65.575055289529118},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},25.63132357109356,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":31.047257058715367},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":115.65648179189957},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},0.49402686264771478,0.76711072751022191,0.23288927248977817,0,{"$f":"SUM(Y46:DT46)","v":1},null,{"$f":"IF(ISBLANK(W46),IFERROR(SUMPRODUCT($Y46:$DT46,TRANSPOSE(B_Redev_Rate)),0),W46)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.6]
[{"$f":"'Dev Type Streets'!B47","v":"MS3B"},47.77006682634407,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":68.354326193204528},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},22.919114946072835,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":31.047257058715367},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":115.65648179189957},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},0.44093613422166716,0.81124143521196046,0.18875856478803954,0,1,null,{"$f":"IF(ISBLANK(W47),IFERROR(SUMPRODUCT($Y47:$DT47,TRANSPOSE(B_Redev_Rate)),0),W47)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.2,0.7]
[{"$f":"'Dev Type Streets'!B48","v":"UC"},285.39515987837291,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":466.71172133687594},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},91.183769499566807,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":12.015954513433883},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":311.88578545693292},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},0.3545258661900787,0.86836315777772355,0.13163684222227651,0,0.99999999999999989,null,{"$f":"IF(ISBLANK(W48),IFERROR(SUMPRODUCT($Y48:$DT48,TRANSPOSE(B_Redev_Rate)),0),W48)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.6,0.1]
[{"$f":"'Dev Type Streets'!B49","v":"CC40"},11.664488354978985,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":23.189180625077565},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},81.843048374211804,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":16.155128973236629},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":363.49040189782409},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},0.60466843568791806,0.38047498112709771,0.61952501887290223,0,1,null,{"$f":"IF(ISBLANK(W49),IFERROR(SUMPRODUCT($Y49:$DT49,TRANSPOSE(B_Redev_Rate)),0),W49)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[{"$f":"'Dev Type Streets'!B50","v":"CC60"},11.664488354978985,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":23.189180625077565},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},81.843048374211804,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":16.155128973236629},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":363.49040189782409},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},0.60466843568791806,0.38047498112709771,0.61952501887290223,0,1,null,{"$f":"IF(ISBLANK(W50),IFERROR(SUMPRODUCT($Y50:$DT50,TRANSPOSE(B_Redev_Rate)),0),W50)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[{"$f":"'Dev Type Streets'!B51","v":"CC80"},31.646293986612985,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":62.91331475817627},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},81.843048374211804,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":16.155128973236629},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":363.49040189782409},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},0.62719008946402466,0.54529244652944631,0.45470755347055364,0,1,null,{"$f":"IF(ISBLANK(W51),IFERROR(SUMPRODUCT($Y51:$DT51,TRANSPOSE(B_Redev_Rate)),0),W51)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[{"$f":"'Dev Type Streets'!B52","v":"CC120"},90.306629007154811,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":147.8490216046543},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},47.788252790288183,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":5.0426369945945551},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":115.87125830111934},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},0.38969884172559682,0.84685377451046395,0.1531462254895361,0,1,null,{"$f":"IF(ISBLANK(W52),IFERROR(SUMPRODUCT($Y52:$DT52,TRANSPOSE(B_Redev_Rate)),0),W52)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,null,null,0.25,null,null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[{"$f":"'Dev Type Streets'!B53","v":"DC"},121.34820812911133,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":191.76061259717773},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":304.81984043325372},112.43192213360268,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":18.013491160776205},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":220.44448233953409},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":262.36838051923604},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},0.58596464240610613,0.65585293465772565,0.34414706534227429,0,1,null,{"$f":"IF(ISBLANK(W53),IFERROR(SUMPRODUCT($Y53:$DT53,TRANSPOSE(B_Redev_Rate)),0),W53)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.1,0.12,0.25,0.1,null,null,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.1,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,0.01,null,null,0.01]
[{"$f":"'Dev Type Streets'!B54","v":"CR"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},8.3834017962393013,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":7.0324660863126089},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},0,0,1,0,1,null,{"$f":"IF(ISBLANK(W54),IFERROR(SUMPRODUCT($Y54:$DT54,TRANSPOSE(B_Redev_Rate)),0),W54)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,0.5]
[{"$f":"'Dev Type Streets'!B55","v":"CW"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},21.273602584502495,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":15.976060007626081},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":9.2056882827945046},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},0,0,1,0,1,null,{"$f":"IF(ISBLANK(W55),IFERROR(SUMPRODUCT($Y55:$DT55,TRANSPOSE(B_Redev_Rate)),0),W55)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.2,0.4]
[{"$f":"'Dev Type Streets'!B56","v":"IF"},1.3521566472852151,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":12.629932783405566},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},25.930110773328426,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":21.502141510247643},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":6.0853881186791803},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},0.50472684637011422,0.24298746008518812,0.75701253991481188,0,1,null,{"$f":"IF(ISBLANK(W56),IFERROR(SUMPRODUCT($Y56:$DT56,TRANSPOSE(B_Redev_Rate)),0),W56)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.6,0.2]
[{"$f":"'Dev Type Streets'!B57","v":"IG"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},19.894611464822646,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":11.071849060507315},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":10.037768326558593},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},0,0,1,0,1,null,{"$f":"IF(ISBLANK(W57),IFERROR(SUMPRODUCT($Y57:$DT57,TRANSPOSE(B_Redev_Rate)),0),W57)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.2,0.7]
[{"$f":"'Dev Type Streets'!B58","v":"IH"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},17.030484414765251,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":6.6795683431125523},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":11.701928414086765},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},0,0,1,0,1,null,{"$f":"IF(ISBLANK(W58),IFERROR(SUMPRODUCT($Y58:$DT58,TRANSPOSE(B_Redev_Rate)),0),W58)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.9]
[{"$f":"'Dev Type Streets'!B59","v":"R&D"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},20.552398881638311,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":9.0129301668977284},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":23.318515935106447},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":5.2830252193352392},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},0,0,1,0,1,null,{"$f":"IF(ISBLANK(W59),IFERROR(SUMPRODUCT($Y59:$DT59,TRANSPOSE(B_Redev_Rate)),0),W59)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.6,0.1,null,null,0.1]
[{"$f":"'Dev Type Streets'!B60","v":"P"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W60),IFERROR(SUMPRODUCT($Y60:$DT60,TRANSPOSE(B_Redev_Rate)),0),W60)","v":0},0]
[{"$f":"'Dev Type Streets'!B61","v":"PUD"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W61),IFERROR(SUMPRODUCT($Y61:$DT61,TRANSPOSE(B_Redev_Rate)),0),W61)","v":1},1]
[{"$f":"'Dev Type Streets'!B62","v":"ERC"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W62),IFERROR(SUMPRODUCT($Y62:$DT62,TRANSPOSE(B_Redev_Rate)),0),W62)","v":1},1]
[{"$f":"'Dev Type Streets'!B63","v":"NBG"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W63),IFERROR(SUMPRODUCT($Y63:$DT63,TRANSPOSE(B_Redev_Rate)),0),W63)","v":1},1]
[{"$f":"'Dev Type Streets'!B64","v":"UNZ"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W64),IFERROR(SUMPRODUCT($Y64:$DT64,TRANSPOSE(B_Redev_Rate)),0),W64)","v":1},1]
[{"$f":"'Dev Type Streets'!B65","v":"TOD"},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W65),IFERROR(SUMPRODUCT($Y65:$DT65,TRANSPOSE(B_Redev_Rate)),0),W65)","v":1},1]
[{"$f":"'Dev Type Streets'!B66","v":"Whisper Valley PUD"},2.7059155268554425,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":12.221924960588849},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":15.605638224812113},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":4.0037718897955035},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},0.60676001383061318,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":10.060835288425027},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":21.392201184468856},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},0.16729275543941194,0.95491200462114345,4.5087995378856563E-2,0,0.59249999999999992,null,{"$f":"IF(ISBLANK(W66),IFERROR(SUMPRODUCT($Y66:$DT66,TRANSPOSE(B_Redev_Rate)),0),W66)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,1.4999999999999999E-2,null,null,null,0.18,0.18,0.15,null,null,null,null,null,null,null,null,null,1.9E-2,null,null,null,0.01,8.5000000000000006E-3]
[{"$f":"'Dev Type Streets'!B67","v":"Wildhorse Ranch PUD"},4.1163016504266281,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":7.2154339352804238},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":67.134727825008213},11.193638031732506,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":9.9786519401908009},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":56.42892673916058},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":48.813089849876867},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},0.60281250968812095,0.62363363618748169,0.37636636381251826,0,0.73649999999999993,null,{"$f":"IF(ISBLANK(W67),IFERROR(SUMPRODUCT($Y67:$DT67,TRANSPOSE(B_Redev_Rate)),0),W67)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.19,0.23,null,null,null,null,null,null,null,null,null,null,0.09,7.0000000000000007E-2,null,null,null,0.05,0.05,null,null,null,6.4999999999999997E-3]
[{"$f":"'Dev Type Streets'!B68","v":"Waters Edge PUD"},5.9994068075059159,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":12.221924960588849},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":15.605638224812116},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":9.1444153190904593},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},0,1,0,0,0.38500000000000001,null,{"$f":"IF(ISBLANK(W68),IFERROR(SUMPRODUCT($Y68:$DT68,TRANSPOSE(B_Redev_Rate)),0),W68)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,null,0.26,null,null,0.08]
[{"$f":"'Dev Type Streets'!B69","v":"Goodnight Ranch PUD"},8.4423572316879731,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":12.221924960588849},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":6.8709213685629544},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W69),IFERROR(SUMPRODUCT($Y69:$DT69,TRANSPOSE(B_Redev_Rate)),0),W69)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,null,null,null,0.11,0.26,0.35,0.16]
[{"$f":"'Dev Type Streets'!B71","v":"UNO"},100.70614813556642,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":106.1930054437838},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},11.401627773403455,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":8.0306305962123279},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":58.737199721374346},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},0.14577071302053593,0.96242924592299017,3.7570754077009876E-2,0,1.0000000000000002,null,{"$f":"IF(ISBLANK(W70),IFERROR(SUMPRODUCT($Y70:$DT70,TRANSPOSE(B_Redev_Rate)),0),W70)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.1,0.05,0.1,0.1,null,null,null,null,0.15,0.15,0.2,0.1]
[{"$f":"'Dev Type Streets'!B72","v":"Estancia PUD"},3.9192401303430273,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":7.2154339352804238},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":67.134727825008213},10.657760073038641,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":9.9786519401908009},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":56.42892673916058},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":48.813089849876867},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},0.60281250968812095,0.62363363618748169,0.37636636381251826,0,0.73649999999999993,null,{"$f":"IF(ISBLANK(W71),IFERROR(SUMPRODUCT($Y71:$DT71,TRANSPOSE(B_Redev_Rate)),0),W71)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.19,0.23,null,null,null,null,null,null,null,null,null,null,0.09,7.0000000000000007E-2,null,null,null,0.05,0.05,null,null,null,6.4999999999999997E-3]
[{"$f":"'Dev Type Streets'!B73","v":"TOD - Medium Density Residential (TODMDR)"},29.502223431166609,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":38.229910702506615},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":14.709200860997038},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":7.7751620929242815},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},0,1,0,0,0.99999999999999989,null,{"$f":"IF(ISBLANK(W72),IFERROR(SUMPRODUCT($Y72:$DT72,TRANSPOSE(B_Redev_Rate)),0),W72)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.15,null,null,0.1,0.05,0.05,0.2,0.2,0.1,0.05]
[{"$f":"'Dev Type Streets'!B74","v":"TOD – Low Density Residential (TODLDR)"},14.727285758707534,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":31.935614074722022},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":14.597146190520158},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":9.2998834618511292},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},0,1,0,0,1,null,{"$f":"IF(ISBLANK(W73),IFERROR(SUMPRODUCT($Y73:$DT73,TRANSPOSE(B_Redev_Rate)),0),W73)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.15,0.15,0.05,0.3,0.1,0.15]
[{"$f":"'Dev Type Streets'!B75","v":"TOD – TOD Mixed Use"},19.435640084129378,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":45.078073484144134},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},24.052621950940257,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":83.679713281698596},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},0.46386551547069182,0.7932576985720996,0.20674230142790045,0,1,null,{"$f":"IF(ISBLANK(W74),IFERROR(SUMPRODUCT($Y74:$DT74,TRANSPOSE(B_Redev_Rate)),0),W74)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[{"$f":"'Dev Type Streets'!B76","v":"TOD – Corridor Mixed Use (TODCMU)"},14.517329367301436,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":28.649999222366489},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},28.267736871312994,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":83.679713281698596},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},0.52326867438538549,0.73825966229492057,0.26174033770507943,0,1,null,{"$f":"IF(ISBLANK(W75),IFERROR(SUMPRODUCT($Y75:$DT75,TRANSPOSE(B_Redev_Rate)),0),W75)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[{"$f":"'Dev Type Streets'!B77","v":"South Shore PUD"},87.794940956151791,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":109.76708173590369},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":27.356154445528848},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},10.564507914685354,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":7.9214122832316436},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":58.737199721374346},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},0.15658719037302754,0.95870802136408839,4.1291978635911643E-2,0,1,null,{"$f":"IF(ISBLANK(W76),IFERROR(SUMPRODUCT($Y76:$DT76,TRANSPOSE(B_Redev_Rate)),0),W76)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.1,0.05,0.1,0.05,0.08,null,null,0,0.15,0.15,0.1,0.15,null,null,null,0.02]
[{"$f":"'Dev Type Streets'!B78","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W77),IFERROR(SUMPRODUCT($Y77:$DT77,TRANSPOSE(B_Redev_Rate)),0),W77)","v":0}]
[{"$f":"'Dev Type Streets'!B79","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},0,0,0,0,{"$f":"SUM(Y78:DT78)","v":0},null,{"$f":"IF(ISBLANK(W78),IFERROR(SUMPRODUCT($Y78:$DT78,TRANSPOSE(B_Redev_Rate)),0),W78)","v":0}]
[{"$f":"'Dev Type Streets'!B80","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W79),IFERROR(SUMPRODUCT($Y79:$DT79,TRANSPOSE(B_Redev_Rate)),0),W79)","v":0}]
[{"$f":"'Dev Type Streets'!B81","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W80),IFERROR(SUMPRODUCT($Y80:$DT80,TRANSPOSE(B_Redev_Rate)),0),W80)","v":0}]
[{"$f":"'Dev Type Streets'!B82","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W81),IFERROR(SUMPRODUCT($Y81:$DT81,TRANSPOSE(B_Redev_Rate)),0),W81)","v":0}]
[{"$f":"'Dev Type Streets'!B83","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W82),IFERROR(SUMPRODUCT($Y82:$DT82,TRANSPOSE(B_Redev_Rate)),0),W82)","v":0}]
[{"$f":"'Dev Type Streets'!B84","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W83),IFERROR(SUMPRODUCT($Y83:$DT83,TRANSPOSE(B_Redev_Rate)),0),W83)","v":0}]
[{"$f":"'Dev Type Streets'!B85","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W84),IFERROR(SUMPRODUCT($Y84:$DT84,TRANSPOSE(B_Redev_Rate)),0),W84)","v":0}]
[{"$f":"'Dev Type Streets'!B86","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W85),IFERROR(SUMPRODUCT($Y85:$DT85,TRANSPOSE(B_Redev_Rate)),0),W85)","v":0}]
[{"$f":"'Dev Type Streets'!B87","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W86),IFERROR(SUMPRODUCT($Y86:$DT86,TRANSPOSE(B_Redev_Rate)),0),W86)","v":0}]
[{"$f":"'Dev Type Streets'!B88","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W87),IFERROR(SUMPRODUCT($Y87:$DT87,TRANSPOSE(B_Redev_Rate)),0),W87)","v":0}]
[{"$f":"'Dev Type Streets'!B89","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W88),IFERROR(SUMPRODUCT($Y88:$DT88,TRANSPOSE(B_Redev_Rate)),0),W88)","v":0}]
[{"$f":"'Dev Type Streets'!B90","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W89),IFERROR(SUMPRODUCT($Y89:$DT89,TRANSPOSE(B_Redev_Rate)),0),W89)","v":0}]
[{"$f":"'Dev Type Streets'!B91","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W90),IFERROR(SUMPRODUCT($Y90:$DT90,TRANSPOSE(B_Redev_Rate)),0),W90)","v":0}]
[{"$f":"'Dev Type Streets'!B92","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W91),IFERROR(SUMPRODUCT($Y91:$DT91,TRANSPOSE(B_Redev_Rate)),0),W91)","v":0}]
[{"$f":"'Dev Type Streets'!B93","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W92),IFERROR(SUMPRODUCT($Y92:$DT92,TRANSPOSE(B_Redev_Rate)),0),W92)","v":0}]
[{"$f":"'Dev Type Streets'!B94","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W93),IFERROR(SUMPRODUCT($Y93:$DT93,TRANSPOSE(B_Redev_Rate)),0),W93)","v":0}]
[{"$f":"'Dev Type Streets'!B95","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W94),IFERROR(SUMPRODUCT($Y94:$DT94,TRANSPOSE(B_Redev_Rate)),0),W94)","v":0}]
[{"$f":"'Dev Type Streets'!B96","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W95),IFERROR(SUMPRODUCT($Y95:$DT95,TRANSPOSE(B_Redev_Rate)),0),W95)","v":0}]
[{"$f":"'Dev Type Streets'!B97","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W96),IFERROR(SUMPRODUCT($Y96:$DT96,TRANSPOSE(B_Redev_Rate)),0),W96)","v":0}]
[{"$f":"'Dev Type Streets'!B98","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W97),IFERROR(SUMPRODUCT($Y97:$DT97,TRANSPOSE(B_Redev_Rate)),0),W97)","v":0}]
[{"$f":"'Dev Type Streets'!B99","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W98),IFERROR(SUMPRODUCT($Y98:$DT98,TRANSPOSE(B_Redev_Rate)),0),W98)","v":0}]
[{"$f":"'Dev Type Streets'!B100","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W99),IFERROR(SUMPRODUCT($Y99:$DT99,TRANSPOSE(B_Redev_Rate)),0),W99)","v":0}]
[{"$f":"'Dev Type Streets'!B101","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W100),IFERROR(SUMPRODUCT($Y100:$DT100,TRANSPOSE(B_Redev_Rate)),0),W100)","v":0}]
[{"$f":"'Dev Type Streets'!B102","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W101),IFERROR(SUMPRODUCT($Y101:$DT101,TRANSPOSE(B_Redev_Rate)),0),W101)","v":0}]
[{"$f":"'Dev Type Streets'!B103","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W102),IFERROR(SUMPRODUCT($Y102:$DT102,TRANSPOSE(B_Redev_Rate)),0),W102)","v":0}]
[{"$f":"'Dev Type Streets'!B104","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W103),IFERROR(SUMPRODUCT($Y103:$DT103,TRANSPOSE(B_Redev_Rate)),0),W103)","v":0}]
[{"$f":"'Dev Type Streets'!B105","v":0},0,{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W104),IFERROR(SUMPRODUCT($Y104:$DT104,TRANSPOSE(B_Redev_Rate)),0),W104)","v":0}]
[{"$f":"'Dev Type Streets'!B106","v":0},0,{"$f":"IFERROR(('Dev Type Attributes'!T105*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR((D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre)))/SUM(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_Hotel_Room_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Room_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},0,{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_Ret_Emp_Acre))/SUM(IF(TRANSPOSE(B_Ret_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_OFF_Emp_Acre))/SUM(IF(TRANSPOSE(B_OFF_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_IND_Emp_Acre))/SUM(IF(TRANSPOSE(B_IND_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_Pub_Emp_Acre))/SUM(IF(TRANSPOSE(B_Pub_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_Edu_Emp_Acre))/SUM(IF(TRANSPOSE(B_Edu_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_Hotel_Emp_Acre))/SUM(IF(TRANSPOSE(B_Hotel_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(D_Buildable_Acre*SUMPRODUCT(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_COMPRKG_Emp_Acre))/SUM(IF(TRANSPOSE(B_COMPRKG_Emp_Acre)>0,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISBLANK(W105),IFERROR(SUMPRODUCT($Y105:$DT105,TRANSPOSE(B_Redev_Rate)),0),W105)","v":0}]

{"sheet":"Dev Type Attributes","index":5,"n_rows":105,"n_cols":211,"rows_kept":105,"cut":false,"hidden":false,"merged":[[1,68,3,68],[1,69,3,69],[1,70,3,70],[1,97,3,97],[1,203,3,203],[1,204,3,204],[1,205,3,205],[1,207,3,207],[1,206,3,206],[1,83,2,89],[1,76,2,82],[1,90,2,96],[1,105,3,105],[1,198,3,198],[1,199,3,199],[1,200,3,200],[1,201,3,201],[1,202,3,202],[2,177,3,177],[2,178,3,178],[2,179,3,179],[2,180,3,180],[2,181,3,181],[2,195,3,195],[1,209,3,209],[0,208,0,210],[1,210,3,210],[1,166,3,166],[1,174,3,174],[1,208,3,208],[0,176,0,197],[1,178,1,179],[1,180,1,181],[1,182,1,183],[1,184,1,187],[1,190,1,197],[2,176,3,176],[0,198,0,207],[2,196,3,196],[2,197,3,197],[2,186,3,186],[2,187,3,187],[2,188,3,188],[2,189,3,189],[2,190,3,190],[2,191,3,191],[2,192,3,192],[2,193,3,193],[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],[1,2,3,2],[1,3,3,3],[1,4,3,4],[1,7,3,7],[1,6,3,6],[2,35,2,37],[1,58,3,58],[1,75,3,75],[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],[1,59,3,59],[1,60,3,60],[1,63,3,63],[1,64,3,64],[1,71,3,71],[1,72,3,72],[1,73,3,73],[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],[0,71,0,74],[0,55,0,56],[0,60,0,67],[1,21,3,21],[0,30,0,31],[1,126,3,126],[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],[1,62,3,62],[1,123,2,125],[1,74,3,74],[1,65,3,65],[1,61,3,61],[0,98,0,104],[0,76,0,97],[2,194,3,194],[1,167,3,167],[1,168,3,168],[1,107,2,122],[1,156,2,158],[1,159,2,161],[1,151,2,152],[1,175,3,175],[1,153,2,155],[1,173,3,173],[2,182,3,182],[2,183,3,183],[2,184,3,184],[2,185,3,185],[0,144,0,161],[1,163,3,163],[1,148,2,150],[1,144,2,147],[1,98,2,104],[1,162,3,162],[0,162,0,175],[1,170,3,170],[1,169,3,169],[1,171,3,171],[1,172,3,172],[1,164,3,164],[1,165,3,165],[1,127,2,143],[0,127,0,143],[0,105,0,126]]}
["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,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,null,"Lease Rates",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,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,null,null,null,null,null,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",{"$f":"'Dev Type Building Mix'!X3","v":"Underbuild Rate"},"Green Streets Assumption (%)","Public Impervious","Building Impervious","Gross Impervious (Area-wide)","Housing Units / Net Acre","Jobs / Net Acre","Housing Units / Gross Acre","Jobs / Gross Acre","Housing Units / Gross Acre","Jobs / Gross Acre","Vacant Housing Unit Density by Type",null,null,null,null,null,null,"Redev Housing Unit Density by Type",null,null,null,null,null,null,"Housing Unit Percent by Type",null,null,null,null,null,null,"Owner / Renter Split",null,"Average Rent","Average Rental Unit Size","Average Sales Price","Average Monthly Mortgage Payment","Average Owner Unit Size","People per Acre","Households per Acre","Average HH Size","Average HH Size (Attached)","Average HH Size (Detached)","Average Number of Workers in HH","Average School Age Children per Household","Average Household Income","Percent Low Income","Percent Middle Income","Percent High Income","Average Wage","Housing Costs / Mo","Energy Costs / Mo","Total Costs / Mo","Rooms per Acre","Vacant Employee Density by Type",null,null,null,null,null,null,"Redev Employee Density by Type",null,null,null,null,null,null,"Employee Percent by Type",null,null,null,null,null,null,"Employment Mix Score","Average Lease Rates by Employment Type",null,null,null,null,null,null,"Total",null,"Building SF / Net Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Use Mix Simple",null,null,"Land Mix Score","% Building SF / Net Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Use (Million BTU / Yr)",null,null,null,"Carbon Emissions (Tons / Yr)",null,null,"Landscaping Water Use (G / Day)",null,"Internal Water Consumption (G / Day)",null,null,"Waste Water (G / Day)",null,null,"Solid Waste (lbs / Day)",null,null,"Average Land Cost ($ / Sq Ft)","Average Land Cost ($ / Acre)","Average Improvement Cost ($ / Sq Ft)","Average Improvement Cost ($ / Acre)","Average Total Project Value per Acre ($ / Acre)","Internal Rate of Return (Rental)","Project Return (Owner)","Impact Fees","Y-Intercept","Slope","Product Type","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Building Inputs'!GQ3","v":"Total Energy Savings ($/ acre)"},{"$f":"'Building Inputs'!GS3","v":"Total O3 reduction (lbs/ acre)"},{"$f":"'Building Inputs'!GX3","v":"Value of O3 Reduction per acre"},{"$f":"'Building Inputs'!HC3","v":"Annual Climate Benefit ($/ acre)"},{"$f":"'Building Inputs'!HD3","v":"Required Water Quality Volume (gal)"},{"$f":"'Building Inputs'!HE3","v":"Conventional Water Quality Volume (gal)"},"Green Roof (sf/ acre)","Biofiltration (sf/ acre)",{"$f":"'Building Inputs'!HF3","v":"Required Water Quality Volume (gal/ acre)"},{"$f":"'Building Inputs'!HG3","v":"Conventional Facility Runoff Capture (gal/ acre)"},{"$f":"'Building Inputs'!HH3","v":"Green Infrastructure Runoff Capture (gal/ acre)"},"Remaining Water Quality Volume (gal/ acre)","% WQV Conventional","% WQV Green Infrastructure",{"$f":"'Building Inputs'!HQ3","v":"Total Suspended Solids load (lbs/ acre)"},{"$f":"'Building Inputs'!HR3","v":"Total Nitrogen load (lbs/ acre)"},{"$f":"'Building Inputs'!HS3","v":"Total Lead load (lbs/ acre)"},{"$f":"'Building Inputs'!HT3","v":"F Coli load (1,000 colonies/ acre)"},{"$f":"'Building Inputs'!HU3","v":"Total Suspended Solids removed (lbs/ acre)"},{"$f":"'Building Inputs'!HV3","v":"Total Nitrogen removed (lbs/ acre)"},{"$f":"'Building Inputs'!HW3","v":"Total Lead removed (lbs/ acre)"},{"$f":"'Building Inputs'!HX3","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,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",null,"Retail","Office","Industrial","Public / Civic","Educational","Hotel / Hospitality","Commercial Parking",null,"Residential","Multi-family","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","Internal / Structured Parking","Residential","Commercial","Public / Institutional",null,"Residential","Multi-family","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","Internal / Structured 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","Pct_Low_HH_INC,double,20,10,Percent Low Income Hhlds,0","Pct_Med_HH_INC,double,20,10,Percent Medium Income Hhlds,0","Pct_Hi_HH_INC,double,20,10,Percent High Income Hhlds,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","EMP_MIX,double,20,10,Employment Mix Score,0","RET_rent,double,20,10,Average Retail Lease Rate,0","OFF_rent,double,20,10,Average Office Lease Rate,0","IND_rent,double,20,10,Average Industrial Lease Rate,0","PUB_rent,double,20,10,Average Public / Civic Lease Rate,0","EDU_rent,double,20,10,Average Educational Lease Rate,0","HOTEL_rent,double,20,10,Average Hotel / Hospitality Nightly Room Rate,0","COMPRKG_rent,double,20,10,Average Commercial Parking Hourly Rate,0","SqFtNetAc,double,20,10,Building SqFt per Net Acre,1,Tot_SqFt","RESSqFtNetAc,double,20,10,Residential SqFt per Net Acre,1,RES_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","SFSmSqFtNetAc,double,20,10,Single Family Small SqFt per Net Acre,1,SF_SM_SqFt","SFMdSqFtNetAc,double,20,10,Single Family Med SqFt per Net Acre,1,SF_MD_SqFt","SFLrgSqFtNetAc,double,20,10,Single Family Large SqFt per Net Acre,1,SF_LRG_SqFt","MHSqFtNetAc,double,20,10,Mobile Home SqFt per Net Acre,1,MHSqFt","EMPSqFtNetAc,double,20,10,Employment SqFt per Net Acre,1,EMP_SqFt","RetSqFtNetAc,double,20,10,Retail SqFt per Net Acre,1,Ret_SqFt","OffSqFtNetAc,double,20,10,Office SqFt per Net Acre,1,Off_SqFt","IndSqFtNetAc,double,20,10,Industrial SqFt per Net Acre,1,Ind_SqFt","PubSqFtNetAc,double,20,10,Public / Civic SqFt per Net Acre,1,Pub_SqFt","EduSqFtNetAc,double,20,10,Educational SqFt per Net Acre,1,Edu_SqFt","HotelSqFtNetAc,double,20,10,Hotel / Hospitality SqFt per Net Acre,1,Hotel_SqFt","ComParkingSqFtNetAc,double,20,10,Commercial Parking SqFt per Net Acre,1,Prkg_SqFt","IntStructParkingSqFtNetAc,double,20,10,Internal and Structured Parking SqFt per Net Acre,1,Prkg_SqFt","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","RESSqFtNetAcPer,double,20,10,Percentage of Residential SqFt per Net Acre,0","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","SFSmSqFtNetAcPer,double,20,10,Percentage of Small Single Family SqFt per Net Acre,0","SFMdSqFtNetAcPer,double,20,10,Percentage of Med Single Family SqFt per Net Acre,0","SFLrgSqFtNetAcPer,double,20,10,Percentage of Large Single Family SqFt per Net Acre,0","MHSqFtNetAcPer,double,20,10,Percentage of Mobile Home SqFt per Net Acre,0","EMPSqFtNetAcPer,double,20,10,Percentage of Employment 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","ComPrkgSqFtNetAcPer,double,20,10,Percentage of Commercial Parking SqFt per Net Acre,0","PrkgSqFtNetAcPer,double,20,10,Percentage of 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_sqft,double,20,10,Average Land Cost Sq Ft,0","lnd_cst_acre,double,20,10,Average Land Cost Acre,1","imp_cst_sqft,double,20,10,Average Land Cost Acre,0","imp_cst_sqft,double,20,10,Average Land Cost Acre,1","proj_val_tot_acre,double,20,10,Average Total Project Value Value,1","ROI_renter,double,20,10,Average Internal Rate of Return (Rental),0","ROI_owner,double,20,10,Average Project Return (Owner),0","Impact_Fees,double,20,10,Impact Fees / SDCs,0","Y_Intercept,double,20,10,Rent Curve Y Intercept,0","Slope,double,20,10,Rent Curve Slope,0","Product_Type,string,50,0,Rent Curve Product Type,0","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"]
[{"$f":"'Dev Type Building Mix'!A6","v":"Rural Residential"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y6:DT6)","v":85000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y6:DT6)","v":7.2851928899259774E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y6:DT6)","v":0.92051767676767693},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y6:DT6)","v":6.6303943330633924E-3},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y6:DT6)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y6:DT6)","v":5.8600378448295208E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2.1568537009626376},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":560.78196225028569},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":24252.690898021581},{"$f":"IF(D_Project_Value_Acre=0,0,D_Parking_Cost/D_Project_Value_Acre)","v":5.1046462249055222E-2},{"$f":"'Dev Type Streets'!P6","v":678.0018757268441},{"$f":"'Dev Type Streets'!Q6","v":3.9895830728157158E-3},{"$f":"'Dev Type Streets'!S6","v":7.9791661456314316E-3},{"$f":"'Dev Type Streets'!T6","v":1.2709925095974688},{"$f":"'Dev Type Streets'!U6","v":2.305893533744326E-2},{"$f":"'Dev Type Streets'!V6","v":0},{"$f":"'Dev Type Streets'!W6","v":0.2},{"$f":"1-R6-Q6-P6","v":0.77694106466255675},{"$f":"1-(P6+Q6+R6)","v":0.77694106466255675},{"$f":"'Dev Type Building Mix'!V6","v":1},{"$f":"'Dev Type Building Mix'!X6","v":0},0,{"$f":"IF(SUM(P6:R6)=0,0,((P6*(1-W6))+Q6)/SUM(P6:R6))","v":0.10337597685813273},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y6:DT6,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y6:DT6,TRANSPOSE(B_Building_Lot_Coverage))","v":7.9482323232323168E-2},{"$f":"(Y6*T6)+(X6*(1-T6))","v":8.4812016171417898E-2},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Acre))","v":0.72726172434795189},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Acre))","v":0},{"$f":"D_HU_Net_Acre*D_Buildable_Acre","v":0.56503949840322465},{"$f":"D_EMP_Net_Acre*D_Buildable_Acre","v":0},{"$f":"D_HU_Gross_Acre*D_Redev_Rate","v":0.56503949840322465},{"$f":"D_EMP_Gross_Acre*D_Redev_Rate","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre)))","v":0.72726172434795189},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y6:$DT6,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y6:$DT6,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y6:$DT6,0),0),TRANSPOSE(B_HU_Acre)))","v":0.72726172434795189},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"D_MF_Den*D_Redev_Rate","v":0},{"$f":"D_TH_Den*D_Redev_Rate","v":0},{"$f":"D_SF_Den*D_Redev_Rate","v":0.72726172434795189},{"$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":0.72726172434795189},{"$f":"D_MH_Den*D_Redev_Rate","v":0},{"$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},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_SM_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_MD_Den/D_HU_Net_Acre)","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_LRG_Den/D_HU_Net_Acre)","v":1},{"$f":"IF(D_HU_Net_Acre=0,0,D_MH_Den/D_HU_Net_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y6:$DT6,0),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'!$Y6:$DT6),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y6:$DT6),0)","v":816607.87636952742},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y6:$DT6,0),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'!$Y6:$DT6),0)","v":4895.9768112122929},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y6:$DT6),0)","v":3509.9227688579067},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":2.0057345970912119},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre))","v":0.6690807864001157},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":2.9977465171025939},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y6:$DT6,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y6:$DT6,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y6:$DT6,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y6:$DT6,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y6:$DT6,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y6:$DT6,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y6:$DT6,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y6:$DT6,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9977465171025948},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":1.5277691801485802},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":0.5082000000000001},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":225968.16051749047},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":0},{"$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":4895.9768112122929},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y6:$DT6),0)","v":265.72993994340777},{"$f":"SUM(BU6:BV6)","v":5161.7067511557007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y6:$DT6)","v":0},{"$f":"BY6*$U6","v":0},{"$f":"BZ6*$U6","v":0},{"$f":"CA6*$U6","v":0},{"$f":"CB6*$U6","v":0},{"$f":"CC6*$U6","v":0},{"$f":"CD6*$U6","v":0},{"$f":"CE6*$U6","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},{"$f":"IF(D_EMP_Net_Acre=0,0,CA6/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CB6/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CC6/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CD6/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CE6/D_EMP_Net_Acre)","v":0},{"$f":"-(IF(CM6>0,CM6*LN(CM6),0)+IF(CN6+CP6>0,SUM(CN6,CP6)*LN(SUM(CN6,CP6)),0)+IF(CO6>0,CO6*LN(CO6),0)+IF(SUM(CQ6,CR6,CS6)>0,SUM(CQ6,CR6,CS6)*LN(SUM(CQ6,CR6,CS6)),0))/LN(4)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y6:$DT6,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y6:$DT6,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y6:$DT6,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y6:$DT6,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y6:$DT6,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y6:$DT6,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y6:$DT6,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},{"$f":"SUM(DC6,DL6:DS6)","v":2552.6324852077391},{"$f":"SUM(DD6:DF6,DJ6)","v":2552.6324852077391},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2552.6324852077391},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2552.6324852077391},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"SUM(DL6:DR6)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},{"$f":"IFERROR(DX6/SUM(DX6,EF6),0)","v":1},{"$f":"IFERROR(SUM(EG6:EI6,EL6:EM6)/SUM(DX6,EF6),0)","v":0},{"$f":"IFERROR(SUM(EJ6:EK6)/SUM(DX6,EF6),0)","v":0},{"$f":"-(IF(DT6>0,DT6*LN(DT6),0)+IF(DU6>0,DU6*LN(DU6),0)+IF(DV6>0,DV6*LN(DV6),0))/LN(3)","v":0},{"$f":"SUM(DY6,DZ6,EA6,EE6)","v":1},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_MF/D_Bldg_SqFt_Acre)","v":0},{"$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_SF_SM/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_MD/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_LRG/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":"SUM(EG6:EM6)","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},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_ComPKG/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_IntStructPrk/D_Bldg_SqFt_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":262.42054633855008},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":193.25521433412047},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":24.478559451283811},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18.026824954648863},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":695.91555977151199},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":506.11275000000001},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":358.80031075441201},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":87.035206627203422},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":268.86791524133423},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":65.21735489676486},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":11.944522503515412},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2.8972368826642669},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":2.7573232323232326},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":120109},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":120109},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":475110.12182769738},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y6:$DT6,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y6:$DT6,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Impact_Fees),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y6:DT6)>1,0,'Building Inputs'!DU4)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y6:DT6)>1,0,'Building Inputs'!DV4)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y6:DT6)>1,0,'Building Inputs'!DW4)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":61388.888888888898},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"MAX(0,GC6-GD6-GE6)","v":61388.888888888898},{"$f":"IFERROR(GD6/GC6,)","v":0},{"$f":"IFERROR(GE6/GC6,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":8858.5643388755707},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":134.15505616609192},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0.25443223416458449},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":161044.6038028778},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y6:$DT6)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6.8063513435547884},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y6:$DT6,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,247,136]
[{"$f":"'Dev Type Building Mix'!A7","v":"Lake Austin"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y7:DT7)","v":48502.7},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y7:DT7)","v":0.12936954109608767},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y7:DT7)","v":0.85705026368159221},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y7:DT7)","v":1.358019522232023E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y7:DT7)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y7:DT7)","v":0.10404818973575007},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4.0119498783314951},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1033.1675652334975},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":40910.628261674792},5.2799314529232019E-2,{"$f":"'Dev Type Streets'!P7","v":678.0018757268441},{"$f":"'Dev Type Streets'!Q7","v":3.9895830728157158E-3},{"$f":"'Dev Type Streets'!S7","v":7.9791661456314316E-3},{"$f":"'Dev Type Streets'!T7","v":1.2709925095974688},{"$f":"'Dev Type Streets'!U7","v":2.305893533744326E-2},{"$f":"'Dev Type Streets'!V7","v":0},{"$f":"'Dev Type Streets'!W7","v":0.2},0.77694106466255675,{"$f":"1-(P7+Q7+R7)","v":0.77694106466255675},{"$f":"'Dev Type Building Mix'!V7","v":1},{"$f":"'Dev Type Building Mix'!X7","v":0},0,0.10337597685813273,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y7:DT7,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y7:DT7,TRANSPOSE(B_Building_Lot_Coverage))","v":0.14294973631840791},0.13412245566589887,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Acre))","v":1.5686199560579706},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Acre))","v":0},1.2187252587106125,0,1.2187252587106125,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre))","v":0.19220647332415991},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre)))","v":1.3764134827338108},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y7:$DT7,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y7:$DT7,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.14634101986941969},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y7:$DT7,0),0),TRANSPOSE(B_HU_Acre)))","v":1.2300724628643911},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre))","v":0},0,0.19220647332415991,1.3764134827338108,0,0.14634101986941969,1.2300724628643911,0,0,0.12253221220466014,0.87746778779533996,0,9.3292845921189749E-2,0.78417494187415016,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y7:$DT7,0),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'!$Y7:$DT7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y7:$DT7),0)","v":627320.86211750074},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y7:$DT7,0),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'!$Y7:$DT7),0)","v":3761.1055232182898},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y7:$DT7),0)","v":2889.3800103622898},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":4.1678451076466665},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre))","v":1.4469744890398162},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":2.880386032522499},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y7:$DT7,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y7:$DT7,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y7:$DT7,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y7:$DT7,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0420410345794355},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y7:$DT7,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y7:$DT7,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y7:$DT7,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y7:$DT7,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9999999999999996},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":1.4679576749776657},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":0.46910528449643579},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":173360.56153723356},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":5.9620874851744832E-2},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":0.94037912514825495},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":0},3761.1055232182898,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y7:$DT7),0)","v":235.30747441271109},3996.412997631001,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y7:$DT7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(IF(CM7>0,CM7*LN(CM7),0)+IF(CN7+CP7>0,SUM(CN7,CP7)*LN(SUM(CN7,CP7)),0)+IF(CO7>0,CO7*LN(CO7),0)+IF(SUM(CQ7,CR7,CS7)>0,SUM(CQ7,CR7,CS7)*LN(SUM(CQ7,CR7,CS7)),0))/LN(4)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y7:$DT7,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y7:$DT7,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y7:$DT7,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y7:$DT7,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y7:$DT7,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y7:$DT7,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y7:$DT7,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},{"$f":"SUM(DC7,DK7)","v":4532.3391448892726},{"$f":"SUM(DD7:DF7,DJ7)","v":4532.3391448892726},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":242.88693487819955},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":4289.4522100110735},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":365.85254967354922},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3923.5996603375247},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"SUM(DL7:DR7)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,{"$f":"-(IF(DT7>0,DT7*LN(DT7),0)+IF(DU7>0,DU7*LN(DU7),0)+IF(DV7>0,DV7*LN(DV7),0))/LN(3)","v":0},{"$f":"SUM(DY7,DZ7,EA7,EE7)","v":1},0,5.3589752909837335E-2,0.94641024709016275,0,8.0720470816066259E-2,0.8656897762740966,0,{"$f":"SUM(EG7:EM7)","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":249.44138469650053},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":369.6211985131722},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":23.267864693134609},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34.47822439401088},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":412.8889182761103},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":650.97664179850744},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":310.13944990042563},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":167.48697178300597},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":223.79595274697667},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":120.42837310126686},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.7507393514580176},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5.2371086770343576},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":3.5258720381027793},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":153586.9859797571},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":153586.9859797571},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":774832.56414294685},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y7:$DT7,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y7:$DT7,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y7:DT7)>1,0,'Building Inputs'!DU5)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y7:DT7)>1,0,'Building Inputs'!DV5)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y7:DT7)>1,0,'Building Inputs'!DW5)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":9251.100500321194},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"MAX(0,GC7-GD7-GE7)","v":9251.100500321194},{"$f":"IFERROR(GD7/GC7,)","v":0},{"$f":"IFERROR(GE7/GC7,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":1254.0369572395866},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":19.146550681264159},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":3.8680421969122865E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":22819.034686107039},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y7:$DT7)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.139510373857073},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y7:$DT7,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,247,136]
[{"$f":"'Dev Type Building Mix'!A8","v":"R1A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y8:DT8)","v":31000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y8:DT8)","v":0.2135715340929015},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y8:DT8)","v":0.7646595454545454},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y8:DT8)","v":2.1768920452553124E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y8:DT8)","v":0.99999999999999989},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y8:DT8)","v":0.172710985653378},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6.8218380136408827},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1773.6778835466298},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":74435.525759261349},6.0636828896895971E-2,{"$f":"'Dev Type Streets'!P8","v":2739.0261195165758},{"$f":"'Dev Type Streets'!Q8","v":1.8208316843739535E-2},{"$f":"'Dev Type Streets'!S8","v":3.6416633687479071E-2},{"$f":"'Dev Type Streets'!T8","v":23.869219763158693},{"$f":"'Dev Type Streets'!U8","v":8.6730189655697287E-2},{"$f":"'Dev Type Streets'!V8","v":0},{"$f":"'Dev Type Streets'!W8","v":0.15},0.76326981034430275,0.76326981034430275,{"$f":"'Dev Type Building Mix'!V8","v":1},{"$f":"'Dev Type Building Mix'!X8","v":0},0,0.36636725456030145,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y8:DT8,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y8:DT8,TRANSPOSE(B_Building_Lot_Coverage))","v":0.23534045454545463},0.26635845376294842,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Acre))","v":2.5835366089620244},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Acre))","v":0},1.9719354975400074,0,1.9719354975400074,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre)))","v":2.5835366089620244},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y8:$DT8,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y8:$DT8,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y8:$DT8,0),0),TRANSPOSE(B_HU_Acre)))","v":2.5835366089620244},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,2.5835366089620244,0,0,2.5835366089620244,0,0,0,1,0,0,1,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y8:$DT8),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y8:$DT8,0),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'!$Y8:$DT8),0)","v":593935.34696330328},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y8:$DT8),0)","v":3560.9424917863457},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y8:$DT8,0),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'!$Y8:$DT8),0)","v":2912.0123589360492},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":7.1304102645242722},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre))","v":2.3768536802450622},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":2.9999365647906027},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y8:$DT8,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y8:$DT8,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y8:$DT8,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y8:$DT8,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y8:$DT8,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y8:$DT8,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y8:$DT8,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y8:$DT8,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9999365647906022},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":1.5288853143319425},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":0.50819999999999987},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":164351.19192860057},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":0},3560.9424917863457,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y8:$DT8),0)","v":246.48564614271402},3807.4281379290596,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y8:$DT8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y8:$DT8,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y8:$DT8,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y8:$DT8,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y8:$DT8,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y8:$DT8,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y8:$DT8,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y8:$DT8,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},7523.2905350611454,7523.2905350611454,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7523.2905350611454},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7523.2905350611454},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":252.30676596916012},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":636.80469039336072},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":23.535147140382104},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":59.401070877049484},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":388.62649420841183},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1004.0307749999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":317.86888909024407},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":273.74743351110413},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":227.87079214652593},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":196.24133524224339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.8935713249309938},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8.5202984576311565},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":4.3679545454545456},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":190268.1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":190268.1},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1227562.9697890047},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y8:$DT8,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y8:$DT8,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y8:DT8)>1,0,'Building Inputs'!DU6)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y8:DT8)>1,0,'Building Inputs'!DV6)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y8:DT8)>1,0,'Building Inputs'!DW6)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":9214.7541245791253},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},9214.7541245791253,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":1290.2710783102466},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":19.615261677287236},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":3.8350308428425184E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":23468.321297463219},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y8:$DT8)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":24.201281953263532},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y8:$DT8,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,247,136]
[{"$f":"'Dev Type Building Mix'!A9","v":"R1B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y9:DT9)","v":8649.2000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y9:DT9)","v":0.32963735190903298},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y9:DT9)","v":0.625986567164179},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y9:DT9)","v":4.4376080926788006E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y9:DT9)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y9:DT9)","v":0.2670062550463167},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.405124459980994},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3225.3323595950587},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":121712.58363075431},6.5047479394765323E-2,{"$f":"'Dev Type Streets'!P9","v":6666.2399718508104},{"$f":"'Dev Type Streets'!Q9","v":2.7718522753929161E-2},{"$f":"'Dev Type Streets'!S9","v":5.5437045507858322E-2},{"$f":"'Dev Type Streets'!T9","v":59.038235984048796},{"$f":"'Dev Type Streets'!U9","v":0.18549795397086039},{"$f":"'Dev Type Streets'!V9","v":0},{"$f":"'Dev Type Streets'!W9","v":0.1},0.71450204602913958,0.71450204602913958,{"$f":"'Dev Type Building Mix'!V9","v":1},{"$f":"'Dev Type Building Mix'!X9","v":0},0,0.64973479280973545,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y9:DT9,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y9:DT9,TRANSPOSE(B_Building_Lot_Coverage))","v":0.374013432835821},0.45273131697443669,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Acre))","v":4.9400399411824214},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Acre))","v":0},3.5296686454405104,0,3.5296686454405104,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre)))","v":4.9400399411824214},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y9:$DT9,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y9:$DT9,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2466086877765383},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y9:$DT9,0),0),TRANSPOSE(B_HU_Acre)))","v":3.6934312534058829},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,4.9400399411824214,0,1.2466086877765383,3.6934312534058829,0,0,0,1,0,0.25234789649861755,0.74765210350138245,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y9:$DT9,0),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'!$Y9:$DT9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y9:$DT9),0)","v":473461.38253270241},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y9:$DT9,0),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'!$Y9:$DT9),0)","v":2838.6402053703296},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y9:$DT9),0)","v":2354.3923952634427},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":13.634510237663481},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre))","v":4.5448367458878272},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y9:$DT9,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y9:$DT9,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y9:$DT9,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y9:$DT9,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y9:$DT9,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y9:$DT9,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y9:$DT9,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y9:$DT9,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":1.5289176434022296},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":0.50819999999999999},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":131014.16332478444},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":0},2838.6402053703296,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y9:$DT9),0)","v":230.41378168359128},3069.053987053921,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y9:$DT9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y9:$DT9,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y9:$DT9,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y9:$DT9,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y9:$DT9,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y9:$DT9,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y9:$DT9,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y9:$DT9,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},11630.792469817558,11630.792469817558,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":11630.792469817558},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8689.5211040567319},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2941.2713657608247},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0,1,0,0.74711341695816857,0.25288658304183137,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":233.03001824242986},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1138.2532845158273},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":21.737014250865876},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":106.17614010944786},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":264.24859289115966},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1305.3986032835819},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":301.33661932324634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":496.20497839923991},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":211.33661932324634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":348.00378016376726},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.0668309661623177},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.930169037597153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":5.7195771144278593},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":249144.77910447761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":249144.77910447761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1871134.5122551988},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y9:$DT9,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y9:$DT9,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y9:DT9)>1,0,'Building Inputs'!DU7)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y9:DT9)>1,0,'Building Inputs'!DV7)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y9:DT9)>1,0,'Building Inputs'!DW7)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":461.28651717171732},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},461.28651717171732,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":47.898797654651659},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0.75977151566441847},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":1.9696017217216031E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":880.52777642498711},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y9:$DT9)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":46.294850684309999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y9:$DT9,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,247,136]
[{"$f":"'Dev Type Building Mix'!A10","v":"R1C"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y10:DT10)","v":8649.2000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y10:DT10)","v":0.32963735190903298},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y10:DT10)","v":0.625986567164179},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y10:DT10)","v":4.4376080926788006E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y10:DT10)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y10:DT10)","v":0.2670062550463167},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.405124459980994},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3225.3323595950587},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":121712.58363075431},6.5047479394765323E-2,{"$f":"'Dev Type Streets'!P10","v":6666.2399718508104},{"$f":"'Dev Type Streets'!Q10","v":2.7718522753929161E-2},{"$f":"'Dev Type Streets'!S10","v":5.5437045507858322E-2},{"$f":"'Dev Type Streets'!T10","v":59.038235984048796},{"$f":"'Dev Type Streets'!U10","v":0.18549795397086039},{"$f":"'Dev Type Streets'!V10","v":0},{"$f":"'Dev Type Streets'!W10","v":0.1},0.71450204602913958,0.71450204602913958,{"$f":"'Dev Type Building Mix'!V10","v":1},{"$f":"'Dev Type Building Mix'!X10","v":0},0,0.64973479280973545,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y10:DT10,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y10:DT10,TRANSPOSE(B_Building_Lot_Coverage))","v":0.374013432835821},0.45273131697443669,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Acre))","v":4.9400399411824214},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Acre))","v":0},3.5296686454405104,0,3.5296686454405104,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre)))","v":4.9400399411824214},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y10:$DT10,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y10:$DT10,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2466086877765383},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y10:$DT10,0),0),TRANSPOSE(B_HU_Acre)))","v":3.6934312534058829},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,4.9400399411824214,0,1.2466086877765383,3.6934312534058829,0,0,0,1,0,0.25234789649861755,0.74765210350138245,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y10:$DT10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y10:$DT10,0),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'!$Y10:$DT10),0)","v":473461.38253270241},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y10:$DT10),0)","v":2838.6402053703296},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y10:$DT10,0),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'!$Y10:$DT10),0)","v":2354.3923952634427},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":13.634510237663481},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre))","v":4.5448367458878272},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y10:$DT10,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y10:$DT10,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y10:$DT10,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y10:$DT10,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y10:$DT10,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y10:$DT10,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y10:$DT10,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y10:$DT10,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":1.5289176434022296},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":0.50819999999999999},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":131014.16332478444},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":0},2838.6402053703296,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y10:$DT10),0)","v":230.41378168359128},3069.053987053921,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y10:$DT10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y10:$DT10,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y10:$DT10,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y10:$DT10,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y10:$DT10,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y10:$DT10,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y10:$DT10,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y10:$DT10,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},11630.792469817558,11630.792469817558,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":11630.792469817558},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8689.5211040567319},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2941.2713657608247},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0,1,0,0.74711341695816857,0.25288658304183137,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":233.03001824242986},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1138.2532845158273},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":21.737014250865876},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":106.17614010944786},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":264.24859289115966},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1305.3986032835819},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":301.33661932324634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":496.20497839923991},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":211.33661932324634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":348.00378016376726},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.0668309661623177},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.930169037597153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":5.7195771144278593},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":249144.77910447761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":249144.77910447761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1871134.5122551988},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y10:$DT10,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y10:$DT10,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y10:DT10)>1,0,'Building Inputs'!DU8)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y10:DT10)>1,0,'Building Inputs'!DV8)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y10:DT10)>1,0,'Building Inputs'!DW8)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":461.28651717171732},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},461.28651717171732,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":47.898797654651659},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0.75977151566441847},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":1.9696017217216031E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":880.52777642498711},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y10:$DT10)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":46.294850684309999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y10:$DT10,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},214,214,246]
[{"$f":"'Dev Type Building Mix'!A11","v":"R2A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y11:DT11)","v":8524.2000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y11:DT11)","v":0.3234086621491804},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y11:DT11)","v":0.62868990049751228},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y11:DT11)","v":4.7901437353307222E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y11:DT11)","v":1.05},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y11:DT11)","v":0.2764948830075028},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.404941454614267},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3306.5967781997097},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":118146.31990431972},5.7733541222351671E-2,{"$f":"'Dev Type Streets'!P11","v":6666.2399718508104},{"$f":"'Dev Type Streets'!Q11","v":2.7718522753929161E-2},{"$f":"'Dev Type Streets'!S11","v":5.5437045507858322E-2},{"$f":"'Dev Type Streets'!T11","v":59.038235984048796},{"$f":"'Dev Type Streets'!U11","v":0.18549795397086039},{"$f":"'Dev Type Streets'!V11","v":0},{"$f":"'Dev Type Streets'!W11","v":0.1},0.71450204602913958,0.71450204602913958,{"$f":"'Dev Type Building Mix'!V11","v":1},{"$f":"'Dev Type Building Mix'!X11","v":0},0,0.64973479280973545,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y11:DT11,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y11:DT11,TRANSPOSE(B_Building_Lot_Coverage))","v":0.37131009950248761},0.45079977977667118,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Acre))","v":5.2884467390357299},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Acre))","v":0},3.7786060153571603,0,3.7786060153571603,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre))","v":0.58079999999999976},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre)))","v":4.7076467390357308},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y11:$DT11,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y11:$DT11,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2466086877765383},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y11:$DT11,0),0),TRANSPOSE(B_HU_Acre)))","v":3.4610380512591923},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre))","v":0},0,0.58079999999999976,4.7076467390357308,0,1.2466086877765383,3.4610380512591923,0,0,0.10982430733639194,0.89017569266360819,0,0.23572302970831072,0.65445266295529747,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y11:$DT11,0),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'!$Y11:$DT11),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y11:$DT11),0)","v":481092.25978010119},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y11:$DT11,0),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'!$Y11:$DT11),0)","v":2884.3911699808718},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y11:$DT11),0)","v":2277.439425626681},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":14.357984999738614},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre))","v":4.8769869999128712},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":2.9440277367963299},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y11:$DT11,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y11:$DT11,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y11:$DT11,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y11:$DT11,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y11:$DT11,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y11:$DT11,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y11:$DT11,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y11:$DT11,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":1.5003919831511483},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":0.4802138683981651},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":133185.38767960839},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":0},2884.3911699808718,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y11:$DT11),0)","v":219.52975664890366},3103.9209266297753,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y11:$DT11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y11:$DT11,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y11:$DT11,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y11:$DT11,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y11:$DT11,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y11:$DT11,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y11:$DT11,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y11:$DT11,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},12044.117103806824,12044.117103806824,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1064.0255999999999},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":10980.091503806823},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8689.5211040567319},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2290.5703997500909},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,8.8344009845577623E-2,0.91165599015442234,0,0.72147431224412506,0.19018167791029719,0,{"$f":"SUM(EG11:EM11)","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":221.87153204856844},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1162.0024273704753},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":20.696151896550134},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":108.39145752035874},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":247.34656345662069},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1311.286463283582},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":289.83252105974225},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":519.42965818457083},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":201.54402752358226},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":360.77625601349888},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":8.6057264839097787},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15.394589431157081},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":8.3521741239416158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":363820.70483889675},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":363820.70483889675},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2046406.9482469077},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y11:$DT11,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y11:$DT11,0)),0)","v":1.0010173383418558E-2},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y11:DT11)>1,0,'Building Inputs'!DU9)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y11:DT11)>1,0,'Building Inputs'!DV9)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y11:DT11)>1,0,'Building Inputs'!DW9)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7907.8296254170627},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":3.4337691501163795E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":0.11007619744520239},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":1.6048983794162466},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":1.2133031748386824E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":13.171747311449449},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":440.83797845117857},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":44.336101450338845},396.50187700083973,0,0.10057232728928533,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":45.470913239126133},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":0.72075459036437106},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":1.8868446699854598E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":856.19749199664352},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":0.20915509176603289},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":2.1932805991994233E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":3.6016274439049965E-5},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y11:$DT11)),0)","v":18.574602161808521},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":47.897963357665233},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y11:$DT11,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,224,109]
[{"$f":"'Dev Type Building Mix'!A12","v":"R2B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y12:DT12)","v":8599.2000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y12:DT12)","v":0.31982712368764193},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y12:DT12)","v":0.62947656716417899},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y12:DT12)","v":5.069630914817902E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y12:DT12)","v":1.1000000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y12:DT12)","v":0.2881277035203233},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.32228914692196},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3366.4191781997097},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":115011.2027445564},5.1581152099247359E-2,{"$f":"'Dev Type Streets'!P12","v":6666.2399718508104},{"$f":"'Dev Type Streets'!Q12","v":2.7718522753929161E-2},{"$f":"'Dev Type Streets'!S12","v":5.5437045507858322E-2},{"$f":"'Dev Type Streets'!T12","v":59.038235984048796},{"$f":"'Dev Type Streets'!U12","v":0.18549795397086039},{"$f":"'Dev Type Streets'!V12","v":0},{"$f":"'Dev Type Streets'!W12","v":0.1},0.71450204602913958,0.71450204602913958,{"$f":"'Dev Type Building Mix'!V12","v":1},{"$f":"'Dev Type Building Mix'!X12","v":0},0,0.64973479280973545,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y12:DT12,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y12:DT12,TRANSPOSE(B_Building_Lot_Coverage))","v":0.37052343283582095},0.45023770483379494,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Acre))","v":5.6038658159588071},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Acre))","v":0},4.0039735911753214,0,4.0039735911753214,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre))","v":1.1615999999999995},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre)))","v":4.4422658159588071},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y12:$DT12,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y12:$DT12,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2466086877765383},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y12:$DT12,0),0),TRANSPOSE(B_HU_Acre)))","v":3.195657128182269},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre))","v":0},0,1.1615999999999995,4.4422658159588071,0,1.2466086877765383,3.195657128182269,0,0,0.20728547723108762,0.7927145227689123,0,0.22245512807005832,0.57025939469885401,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y12:$DT12,0),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'!$Y12:$DT12),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y12:$DT12),0)","v":492443.33466444997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y12:$DT12,0),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'!$Y12:$DT12),0)","v":2952.4465990604681},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y12:$DT12),0)","v":2239.6758197890335},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":14.990413652046307},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre))","v":5.1787885506821016},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":2.8945792061874989},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y12:$DT12,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y12:$DT12,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y12:$DT12,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y12:$DT12,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y12:$DT12,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y12:$DT12,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y12:$DT12,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y12:$DT12,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9999999999999996},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":1.4751910728550957},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":0.45548960309374936},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":136365.00689064566},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":0},2952.4465990604681,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y12:$DT12),0)","v":210.7149227130999},3163.161521773568,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y12:$DT12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y12:$DT12,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y12:$DT12,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y12:$DT12,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y12:$DT12,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y12:$DT12,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y12:$DT12,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y12:$DT12,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},12550.842765345285,12550.842765345285,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2128.0511999999999},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":10422.791565345286},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8132.2211655951942},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2290.5703997500909},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0.16955444664448038,0.83044555335551962,0,0.64794223922950001,0.18250331412601958,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":213.05264904349255},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1182.6575619833279},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":19.873527468144413},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":110.31816618570348},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":233.28592008744843},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1312.9998232835821},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":279.7234274348059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":539.35556587687847},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":192.94006046222586},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":371.23959139811427},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":8.2006135735682939},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15.760046661926312},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":10.926437800122034},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":475955.63057331584},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":475955.63057331584},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2229713.7241770639},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y12:$DT12,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y12:$DT12,0)),0)","v":2.0020346766837116E-2},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y12:DT12)>1,0,'Building Inputs'!DU10)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y12:DT12)>1,0,'Building Inputs'!DV10)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y12:DT12)>1,0,'Building Inputs'!DW10)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15815.659250834125},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":6.8675383002327589E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":0.22015239489040478},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":3.2097967588324932},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":2.4266063496773647E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":26.343494622898898},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":440.25854747474762},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":88.672202900677689},351.58634457406993,0,0.20140938412050649,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":44.781250777805823},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":0.71025780975302344},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":1.8915817058682044E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":863.6618346575865},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":0.41831018353206578},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":4.3865611983988466E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":7.203254887809993E-5},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y12:$DT12)),0)","v":37.149204323617042},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":49.191172973588891},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y12:$DT12,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},165,153,211]
[{"$f":"'Dev Type Building Mix'!A13","v":"R2C"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y13:DT13)","v":8599.2000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y13:DT13)","v":0.31982712368764193},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y13:DT13)","v":0.62947656716417899},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y13:DT13)","v":5.069630914817902E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y13:DT13)","v":1.1000000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y13:DT13)","v":0.2881277035203233},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.32228914692196},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3366.4191781997097},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":115011.2027445564},5.1581152099247359E-2,{"$f":"'Dev Type Streets'!P13","v":6666.2399718508104},{"$f":"'Dev Type Streets'!Q13","v":2.7718522753929161E-2},{"$f":"'Dev Type Streets'!S13","v":5.5437045507858322E-2},{"$f":"'Dev Type Streets'!T13","v":59.038235984048796},{"$f":"'Dev Type Streets'!U13","v":0.18549795397086039},{"$f":"'Dev Type Streets'!V13","v":0},{"$f":"'Dev Type Streets'!W13","v":0.1},0.71450204602913958,0.71450204602913958,{"$f":"'Dev Type Building Mix'!V13","v":1},{"$f":"'Dev Type Building Mix'!X13","v":0},0,0.64973479280973545,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y13:DT13,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y13:DT13,TRANSPOSE(B_Building_Lot_Coverage))","v":0.37052343283582095},0.45023770483379494,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Acre))","v":5.6038658159588071},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Acre))","v":0},4.0039735911753214,0,4.0039735911753214,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre))","v":1.1615999999999995},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre)))","v":4.4422658159588071},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y13:$DT13,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y13:$DT13,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2466086877765383},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y13:$DT13,0),0),TRANSPOSE(B_HU_Acre)))","v":3.195657128182269},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre))","v":0},0,1.1615999999999995,4.4422658159588071,0,1.2466086877765383,3.195657128182269,0,0,0.20728547723108762,0.7927145227689123,0,0.22245512807005832,0.57025939469885401,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y13:$DT13),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y13:$DT13,0),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'!$Y13:$DT13),0)","v":492443.33466444997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y13:$DT13),0)","v":2952.4465990604681},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y13:$DT13,0),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'!$Y13:$DT13),0)","v":2239.6758197890335},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":14.990413652046307},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre))","v":5.1787885506821016},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":2.8945792061874989},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y13:$DT13,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y13:$DT13,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y13:$DT13,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y13:$DT13,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y13:$DT13,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y13:$DT13,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y13:$DT13,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y13:$DT13,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.9999999999999996},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":1.4751910728550957},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":0.45548960309374936},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":136365.00689064566},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":0},2952.4465990604681,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y13:$DT13),0)","v":210.7149227130999},3163.161521773568,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y13:$DT13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y13:$DT13,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y13:$DT13,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y13:$DT13,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y13:$DT13,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y13:$DT13,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y13:$DT13,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y13:$DT13,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},12550.842765345285,12550.842765345285,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2128.0511999999999},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":10422.791565345286},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8132.2211655951942},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2290.5703997500909},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0.16955444664448038,0.83044555335551962,0,0.64794223922950001,0.18250331412601958,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":213.05264904349255},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1182.6575619833279},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":19.873527468144413},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":110.31816618570348},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":233.28592008744843},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1312.9998232835821},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":279.7234274348059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":539.35556587687847},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":192.94006046222586},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":371.23959139811427},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":8.2006135735682939},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15.760046661926312},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":10.926437800122034},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":475955.63057331584},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":475955.63057331584},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2229713.7241770639},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y13:$DT13,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y13:$DT13,0)),0)","v":2.0020346766837116E-2},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y13:DT13)>1,0,'Building Inputs'!DU11)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y13:DT13)>1,0,'Building Inputs'!DV11)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y13:DT13)>1,0,'Building Inputs'!DW11)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15815.659250834125},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":6.8675383002327589E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":0.22015239489040478},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":3.2097967588324932},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":2.4266063496773647E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":26.343494622898898},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":440.25854747474762},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":88.672202900677689},351.58634457406993,0,0.20140938412050649,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":44.781250777805823},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":0.71025780975302344},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":1.8915817058682044E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":863.6618346575865},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":0.41831018353206578},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":4.3865611983988466E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":7.203254887809993E-5},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y13:$DT13)),0)","v":37.149204323617042},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":49.191172973588891},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y13:$DT13,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,224,109]
[{"$f":"'Dev Type Building Mix'!A14","v":"R2D"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y14:DT14)","v":4561.2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y14:DT14)","v":0.32221750933339205},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y14:DT14)","v":0.5490228855721393},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y14:DT14)","v":0.12875960509446871},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y14:DT14)","v":1.79},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y14:DT14)","v":0.44046721130437433},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26.007233283575349},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6761.8806537295914},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":153417.50119244555},5.2210182619833422E-2,{"$f":"'Dev Type Streets'!P14","v":8924.4384012907994},{"$f":"'Dev Type Streets'!Q14","v":4.2811312985310435E-2},{"$f":"'Dev Type Streets'!S14","v":8.5622625970620869E-2},{"$f":"'Dev Type Streets'!T14","v":140.56808632222931},{"$f":"'Dev Type Streets'!U14","v":0.21565991013703542},{"$f":"'Dev Type Streets'!V14","v":0},{"$f":"'Dev Type Streets'!W14","v":0.1},{"$f":"1-R14-Q14-P14","v":0.68434008986296457},{"$f":"1-(P14+Q14+R14)","v":0.68434008986296457},{"$f":"'Dev Type Building Mix'!V14","v":1},{"$f":"'Dev Type Building Mix'!X14","v":0},0,0.68320335655995201,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y14:DT14,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y14:DT14,TRANSPOSE(B_Building_Lot_Coverage))","v":0.45097711442786076},0.52428162915073806,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Acre))","v":10.402893313430143},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Acre))","v":0},7.119116944947617,0,7.119116944947617,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre)))","v":10.402893313430143},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y14:$DT14,0),0),TRANSPOSE(B_HU_Acre)))","v":9.2981159455370666},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y14:$DT14,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.16260113318824412},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y14:$DT14,0),0),TRANSPOSE(B_HU_Acre)))","v":0.94217623470483036},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,10.402893313430143,9.2981159455370666,0.16260113318824412,0.94217623470483036,0,0,0,1,0.89380095184992348,1.5630375924198504E-2,9.0568672225877792E-2,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y14:$DT14,0),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'!$Y14:$DT14),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y14:$DT14),0)","v":353081.98618537484},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y14:$DT14,0),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'!$Y14:$DT14),0)","v":2116.9049023942071},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y14:$DT14),0)","v":1844.3668647114202},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":25.07734005013365},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre))","v":9.57066184835573},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":2.6202304968534662},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y14:$DT14,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y14:$DT14,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y14:$DT14,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y14:$DT14,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y14:$DT14,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y14:$DT14,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y14:$DT14,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y14:$DT14,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.6202304968534662},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":1.3353722121399516},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":0.28474976203751906},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":97703.303187424957},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":0.8938009518499237},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":0.10619904815007632},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":0},2116.9049023942071,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y14:$DT14),0)","v":205.48915683664774},2322.394059230855,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y14:$DT14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y14:$DT14,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y14:$DT14,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y14:$DT14,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y14:$DT14,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y14:$DT14,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y14:$DT14,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y14:$DT14,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},19186.751724418551,19186.751724418551,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":19186.751724418551},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":16736.608701966721},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2189.8626360475337},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":260.28038640429338},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0,1,0.87230026960042495,0.11413409979452355,1.3565630605051315E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":207.06443967017481},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2137.6817756383603},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":19.314947962093132},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":199.40271889146118},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":114.94608362775162},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1195.7718447761197},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":262.02304968534662},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1040.2893313430143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":183.41613477974258},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":728.20253194010979},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.860691490560396},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":31.208679940290427},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":7.2322636815920402},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":315037.40597014921},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":315037.40597014921},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2938459.3865443757},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y14:$DT14,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y14:$DT14,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y14:DT14)>1,0,'Building Inputs'!DU12)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y14:DT14)>1,0,'Building Inputs'!DV12)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y14:DT14)>1,0,'Building Inputs'!DW12)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":140.87360808080814},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},140.87360808080814,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":12.464207775939506},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0.20015124497929063},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":5.6433451935553882E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":241.19502290942509},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y14:$DT14)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":97.520900964597516},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y14:$DT14,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},165,153,211]
[{"$f":"'Dev Type Building Mix'!A15","v":"R2E"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y15:DT15)","v":4561.2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y15:DT15)","v":0.32221750933339205},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y15:DT15)","v":0.5490228855721393},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y15:DT15)","v":0.12875960509446871},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y15:DT15)","v":1.79},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y15:DT15)","v":0.44046721130437433},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26.007233283575349},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6761.8806537295914},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":153417.50119244555},5.2210182619833422E-2,{"$f":"'Dev Type Streets'!P15","v":8924.4384012907994},{"$f":"'Dev Type Streets'!Q15","v":4.2811312985310435E-2},{"$f":"'Dev Type Streets'!S15","v":8.5622625970620869E-2},{"$f":"'Dev Type Streets'!T15","v":140.56808632222931},{"$f":"'Dev Type Streets'!U15","v":0.21565991013703542},{"$f":"'Dev Type Streets'!V15","v":0},{"$f":"'Dev Type Streets'!W15","v":0.1},0.68434008986296457,0.68434008986296457,{"$f":"'Dev Type Building Mix'!V15","v":1},{"$f":"'Dev Type Building Mix'!X15","v":0},0,0.68320335655995201,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y15:DT15,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y15:DT15,TRANSPOSE(B_Building_Lot_Coverage))","v":0.45097711442786076},0.52428162915073806,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Acre))","v":10.402893313430143},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Acre))","v":0},7.119116944947617,0,7.119116944947617,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre)))","v":10.402893313430143},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y15:$DT15,0),0),TRANSPOSE(B_HU_Acre)))","v":9.2981159455370666},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y15:$DT15,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.16260113318824412},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y15:$DT15,0),0),TRANSPOSE(B_HU_Acre)))","v":0.94217623470483036},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,10.402893313430143,9.2981159455370666,0.16260113318824412,0.94217623470483036,0,0,0,1,0.89380095184992348,1.5630375924198504E-2,9.0568672225877792E-2,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y15:$DT15),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y15:$DT15,0),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'!$Y15:$DT15),0)","v":353081.98618537484},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y15:$DT15),0)","v":2116.9049023942071},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y15:$DT15,0),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'!$Y15:$DT15),0)","v":1844.3668647114202},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":25.07734005013365},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre))","v":9.57066184835573},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":2.6202304968534662},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y15:$DT15,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y15:$DT15,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y15:$DT15,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y15:$DT15,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y15:$DT15,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y15:$DT15,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y15:$DT15,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y15:$DT15,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.6202304968534662},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":1.3353722121399516},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":0.28474976203751906},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":97703.303187424957},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":0.8938009518499237},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":0.10619904815007632},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":0},2116.9049023942071,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y15:$DT15),0)","v":205.48915683664774},2322.394059230855,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y15:$DT15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y15:$DT15,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y15:$DT15,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y15:$DT15,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y15:$DT15,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y15:$DT15,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y15:$DT15,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y15:$DT15,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},19186.751724418551,19186.751724418551,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":19186.751724418551},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":16736.608701966721},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2189.8626360475337},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":260.28038640429338},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0,1,0.87230026960042495,0.11413409979452355,1.3565630605051315E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":207.06443967017481},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2137.6817756383603},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":19.314947962093132},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":199.40271889146118},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":114.94608362775162},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1195.7718447761197},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":262.02304968534662},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1040.2893313430143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":183.41613477974258},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":728.20253194010979},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.860691490560396},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":31.208679940290427},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":7.2322636815920402},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":315037.40597014921},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":315037.40597014921},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2938459.3865443757},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y15:$DT15,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y15:$DT15,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y15:DT15)>1,0,'Building Inputs'!DU13)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y15:DT15)>1,0,'Building Inputs'!DV13)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y15:DT15)>1,0,'Building Inputs'!DW13)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":140.87360808080814},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},140.87360808080814,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":12.464207775939506},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0.20015124497929063},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":5.6433451935553882E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":241.19502290942509},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y15:$DT15)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":97.520900964597516},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y15:$DT15,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},160,133,183]
[{"$f":"'Dev Type Building Mix'!A16","v":"R3A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y16:DT16)","v":9000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y16:DT16)","v":0.21955555555555564},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y16:DT16)","v":0.72711111111111104},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y16:DT16)","v":5.3333333333333344E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y16:DT16)","v":2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y16:DT16)","v":0.43911111111111129},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5.8080000000000016},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2323.2000000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":29040.000000000007},4.9843458276967092E-3,{"$f":"'Dev Type Streets'!P16","v":7338.974213218954},{"$f":"'Dev Type Streets'!Q16","v":2.9143963813239623E-2},{"$f":"'Dev Type Streets'!S16","v":5.8287927626479247E-2},{"$f":"'Dev Type Streets'!T16","v":67.531393726422408},{"$f":"'Dev Type Streets'!U16","v":0.19254818872409696},{"$f":"'Dev Type Streets'!V16","v":0},{"$f":"'Dev Type Streets'!W16","v":0},0.80745181127590304,0.80745181127590304,{"$f":"'Dev Type Building Mix'!V16","v":1},{"$f":"'Dev Type Building Mix'!X16","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y16:DT16,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y16:DT16,TRANSPOSE(B_Building_Lot_Coverage))","v":0.27288888888888896},0.41289281633449904,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Acre))","v":5.8080000000000016},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Acre))","v":0},4.6896801198904461,0,4.6896801198904461,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre))","v":1.9360000000000017},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre)))","v":3.8719999999999999},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y16:$DT16,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y16:$DT16,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y16:$DT16,0),0),TRANSPOSE(B_HU_Acre)))","v":3.8719999999999999},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre))","v":0},0,1.9360000000000017,3.8719999999999999,0,0,3.8719999999999999,0,0,0.33333333333333354,0.66666666666666641,0,0,0.66666666666666641,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y16:$DT16,0),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'!$Y16:$DT16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y16:$DT16),0)","v":1204042.6666666665},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y16:$DT16,0),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'!$Y16:$DT16),0)","v":7218.8441310632807},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y16:$DT16),0)","v":3293.333333333333},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":15.236320000000005},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre))","v":5.382080000000002},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":2.8309352517985613},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y16:$DT16,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y16:$DT16,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y16:$DT16,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y16:$DT16,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y16:$DT16,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y16:$DT16,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y16:$DT16,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y16:$DT16,0)),TRANSPOSE(B_HH_Acre)),0)","v":3.0000000000000004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":1.4427556179347178},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":0.42366762589928053},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":332007.7889386926},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":0},7218.8441310632807,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y16:$DT16),0)","v":242.19710796437172},7461.0412390276524,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y16:$DT16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y16:$DT16,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y16:$DT16,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y16:$DT16,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y16:$DT16,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y16:$DT16,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y16:$DT16,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y16:$DT16,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},19127.680000000004,19127.680000000004,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3825.5360000000123},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":15302.143999999993},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":15302.143999999993},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0.20000000000000059,0.79999999999999949,0,0,0.79999999999999949,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":242.19710796437167},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1410.928712393732},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":22.592119363193127},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":131.61127377311487},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":270.9763701288619},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1583.6479999999997},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":305.12653314702686},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":619.5200000000001},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":220.27092066449305},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":445.28000000000009},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.5992858251824238},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19.360000000000003},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":72.884705800851251},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3174857.7846850804},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3174857.7846850804},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5826240.9960866487},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y16:$DT16,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y16:$DT16,0)),0)","v":0.20026238043701705},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y16:DT16)>1,0,'Building Inputs'!DU14)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y16:DT16)>1,0,'Building Inputs'!DV14)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y16:DT16)>1,0,'Building Inputs'!DW14)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":166213.42180376512},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":1.1078349376349177},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":3.5513819363093058},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":51.778742785044777},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":0.39144729545493856},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":424.9593150671742},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":181.57282154882165},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":1430.4130545161086},0,0,7.8779028838933165,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":5.5171059231488462},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":0.10031101678452448},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":1.0031101678452446E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":549.90463336424602},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":4.5543071278553304},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":4.6898880985167465E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":7.8317246248117093E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y16:$DT16)),0)","v":406.68177037107796},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":48.881219768968165},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y16:$DT16,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},160,133,183]
[{"$f":"'Dev Type Building Mix'!A17","v":"R3B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y17:DT17)","v":8649.2000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y17:DT17)","v":0.32963735190903298},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y17:DT17)","v":0.625986567164179},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y17:DT17)","v":4.4376080926788006E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y17:DT17)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y17:DT17)","v":0.2670062550463167},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.405124459980994},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3225.3323595950587},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":121712.58363075431},6.5047479394765323E-2,{"$f":"'Dev Type Streets'!P17","v":6666.2399718508104},{"$f":"'Dev Type Streets'!Q17","v":2.7718522753929161E-2},{"$f":"'Dev Type Streets'!S17","v":5.5437045507858322E-2},{"$f":"'Dev Type Streets'!T17","v":59.038235984048796},{"$f":"'Dev Type Streets'!U17","v":0.18549795397086039},{"$f":"'Dev Type Streets'!V17","v":0},{"$f":"'Dev Type Streets'!W17","v":0.1},0.71450204602913958,0.71450204602913958,{"$f":"'Dev Type Building Mix'!V17","v":1},{"$f":"'Dev Type Building Mix'!X17","v":0},0,0.64973479280973545,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y17:DT17,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y17:DT17,TRANSPOSE(B_Building_Lot_Coverage))","v":0.374013432835821},0.45273131697443669,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Acre))","v":4.9400399411824214},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Acre))","v":0},3.5296686454405104,0,3.5296686454405104,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre)))","v":4.9400399411824214},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y17:$DT17,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y17:$DT17,0),0),0),TRANSPOSE(B_HU_Acre)))","v":1.2466086877765383},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y17:$DT17,0),0),TRANSPOSE(B_HU_Acre)))","v":3.6934312534058829},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,4.9400399411824214,0,1.2466086877765383,3.6934312534058829,0,0,0,1,0,0.25234789649861755,0.74765210350138245,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y17:$DT17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y17:$DT17,0),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'!$Y17:$DT17),0)","v":473461.38253270241},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y17:$DT17),0)","v":2838.6402053703296},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y17:$DT17,0),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'!$Y17:$DT17),0)","v":2354.3923952634427},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":13.634510237663481},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre))","v":4.5448367458878272},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y17:$DT17,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y17:$DT17,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y17:$DT17,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y17:$DT17,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y17:$DT17,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y17:$DT17,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y17:$DT17,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y17:$DT17,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":1.5289176434022296},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":0.50819999999999999},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":131014.16332478444},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":0},2838.6402053703296,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y17:$DT17),0)","v":230.41378168359128},3069.053987053921,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y17:$DT17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y17:$DT17,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y17:$DT17,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y17:$DT17,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y17:$DT17,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y17:$DT17,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y17:$DT17,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y17:$DT17,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},11630.792469817558,11630.792469817558,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":11630.792469817558},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8689.5211040567319},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2941.2713657608247},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0,1,0,0.74711341695816857,0.25288658304183137,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":233.03001824242986},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1138.2532845158273},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":21.737014250865876},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":106.17614010944786},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":264.24859289115966},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1305.3986032835819},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":301.33661932324634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":496.20497839923991},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":211.33661932324634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":348.00378016376726},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":9.0668309661623177},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.930169037597153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":5.7195771144278593},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":249144.77910447761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":249144.77910447761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1871134.5122551988},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y17:$DT17,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y17:$DT17,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y17:DT17)>1,0,'Building Inputs'!DU15)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y17:DT17)>1,0,'Building Inputs'!DV15)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y17:DT17)>1,0,'Building Inputs'!DW15)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":461.28651717171732},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},461.28651717171732,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":47.898797654651659},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0.75977151566441847},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":1.9696017217216031E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":880.52777642498711},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y17:$DT17)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":46.294850684309999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y17:$DT17,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},229,156,53]
[{"$f":"'Dev Type Building Mix'!A18","v":"R3C"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y18:DT18)","v":8000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y18:DT18)","v":0.24756005346643598},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y18:DT18)","v":0.65857333333333357},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y18:DT18)","v":9.3866613200230486E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y18:DT18)","v":2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y18:DT18)","v":0.49512010693287195},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10.222074177505098},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4088.829671002039},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51110.370887525496},8.2848341444789683E-3,{"$f":"'Dev Type Streets'!P18","v":7338.974213218954},{"$f":"'Dev Type Streets'!Q18","v":2.9143963813239623E-2},{"$f":"'Dev Type Streets'!S18","v":5.8287927626479247E-2},{"$f":"'Dev Type Streets'!T18","v":67.531393726422408},{"$f":"'Dev Type Streets'!U18","v":0.19254818872409696},{"$f":"'Dev Type Streets'!V18","v":0},{"$f":"'Dev Type Streets'!W18","v":0},0.80745181127590304,0.80745181127590304,{"$f":"'Dev Type Building Mix'!V18","v":1},{"$f":"'Dev Type Building Mix'!X18","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y18:DT18,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y18:DT18,TRANSPOSE(B_Building_Lot_Coverage))","v":0.34142666666666643},0.46823376914199077,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Acre))","v":10.222074177505098},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Acre))","v":0},8.2538323096231281,0,8.2538323096231281,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre))","v":5.8079999999999998},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre)))","v":4.414074177505098},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y18:$DT18,0),0),TRANSPOSE(B_HU_Acre)))","v":2.0908741775050999},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y18:$DT18,0),0),0),TRANSPOSE(B_HU_Acre)))","v":2.3231999999999986},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y18:$DT18,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre))","v":0},0,5.8079999999999998,4.414074177505098,2.0908741775050999,2.3231999999999986,0,0,0,0.56818214181826243,0.43181785818173757,0.20454500145443277,0.22727285672730485,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y18:$DT18,0),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'!$Y18:$DT18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y18:$DT18),0)","v":724424.78988034639},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y18:$DT18,0),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'!$Y18:$DT18),0)","v":4343.2926320643874},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y18:$DT18),0)","v":2109.8880211080473},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":23.019179074901636},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre))","v":9.5204682433046912},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":2.4178620721822131},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y18:$DT18,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y18:$DT18,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y18:$DT18,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y18:$DT18,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y18:$DT18,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y18:$DT18,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y18:$DT18,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y18:$DT18,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.3074362226484011},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":1.2322373271574869},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":0.3015756577611492},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":200095.32157986955},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":0},4343.2926320643874,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y18:$DT18),0)","v":178.70932606506184},4522.0019581294491,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y18:$DT18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y18:$DT18,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y18:$DT18,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y18:$DT18,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y18:$DT18,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y18:$DT18,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y18:$DT18,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y18:$DT18,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},21567.4318579959,21567.4318579959,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":11476.608000000006},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":10090.823857995896},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7843.1231999999754},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2247.7006579959202},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0.53212677687191456,0.46787322312808555,0,0.3636558701861492,0.10421735294193632,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":177.98707090937913},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1831.5076927096165},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":16.602614229734463},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":170.84283440076808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":139.77971489589996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1434.3727200000008},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":226.25634085619703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":952.51141775050985},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":153.69013819083443},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":645.84919242535693},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":6.4750701984523449},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":27.181422532515295},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":71.933008233986584},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3133401.8386724559},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3133401.8386724559},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6169148.3494072799},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y18:$DT18,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y18:$DT18,0)),0)","v":0.20033556884277223},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y18:DT18)>1,0,'Building Inputs'!DU16)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y18:DT18)>1,0,'Building Inputs'!DV16)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y18:DT18)>1,0,'Building Inputs'!DW16)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":176229.33085666082},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":0.80026759818906523},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":2.5654145720387707},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":37.403451288780815},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":0.28277009174318291},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":306.97819579774807},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":227.13349553872041},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":1033.2886070552199},0,0,4.5492568350803673,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":6.1837170214707502},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":0.11243121857219548},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":1.1243121857219544E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":606.35533395912375},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":5.0860967154519336},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":5.3574050270074405E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":8.7611931302312767E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y18:$DT18)),0)","v":451.07002241889995},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":79.163158505304693},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y18:$DT18,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},108,91,162]
[{"$f":"'Dev Type Building Mix'!A19","v":"R3D"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y19:DT19)","v":8000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y19:DT19)","v":0.24756005346643598},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y19:DT19)","v":0.65857333333333357},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y19:DT19)","v":9.3866613200230486E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y19:DT19)","v":2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y19:DT19)","v":0.49512010693287195},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10.222074177505098},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4088.829671002039},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51110.370887525496},8.2848341444789683E-3,{"$f":"'Dev Type Streets'!P19","v":7338.974213218954},{"$f":"'Dev Type Streets'!Q19","v":2.9143963813239623E-2},{"$f":"'Dev Type Streets'!S19","v":5.8287927626479247E-2},{"$f":"'Dev Type Streets'!T19","v":67.531393726422408},{"$f":"'Dev Type Streets'!U19","v":0.19254818872409696},{"$f":"'Dev Type Streets'!V19","v":0},{"$f":"'Dev Type Streets'!W19","v":0},0.80745181127590304,0.80745181127590304,{"$f":"'Dev Type Building Mix'!V19","v":1},{"$f":"'Dev Type Building Mix'!X19","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y19:DT19,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y19:DT19,TRANSPOSE(B_Building_Lot_Coverage))","v":0.34142666666666643},0.46823376914199077,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Acre))","v":10.222074177505098},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Acre))","v":0},8.2538323096231281,0,8.2538323096231281,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre))","v":5.8079999999999998},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre)))","v":4.414074177505098},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y19:$DT19,0),0),TRANSPOSE(B_HU_Acre)))","v":2.0908741775050999},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y19:$DT19,0),0),0),TRANSPOSE(B_HU_Acre)))","v":2.3231999999999986},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y19:$DT19,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre))","v":0},0,5.8079999999999998,4.414074177505098,2.0908741775050999,2.3231999999999986,0,0,0,0.56818214181826243,0.43181785818173757,0.20454500145443277,0.22727285672730485,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y19:$DT19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y19:$DT19,0),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'!$Y19:$DT19),0)","v":724424.78988034639},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y19:$DT19),0)","v":4343.2926320643874},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y19:$DT19,0),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'!$Y19:$DT19),0)","v":2109.8880211080473},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":23.019179074901636},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre))","v":9.5204682433046912},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":2.4178620721822131},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y19:$DT19,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y19:$DT19,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y19:$DT19,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y19:$DT19,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y19:$DT19,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y19:$DT19,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y19:$DT19,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y19:$DT19,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.3074362226484011},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":1.2322373271574869},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":0.3015756577611492},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":200095.32157986955},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":0},4343.2926320643874,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y19:$DT19),0)","v":178.70932606506184},4522.0019581294491,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y19:$DT19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y19:$DT19,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y19:$DT19,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y19:$DT19,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y19:$DT19,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y19:$DT19,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y19:$DT19,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y19:$DT19,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},21567.4318579959,21567.4318579959,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":11476.608000000006},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":10090.823857995896},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7843.1231999999754},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2247.7006579959202},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0.53212677687191456,0.46787322312808555,0,0.3636558701861492,0.10421735294193632,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":177.98707090937913},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1831.5076927096165},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":16.602614229734463},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":170.84283440076808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":139.77971489589996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1434.3727200000008},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":226.25634085619703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":952.51141775050985},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":153.69013819083443},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":645.84919242535693},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":6.4750701984523449},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":27.181422532515295},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":71.933008233986584},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3133401.8386724559},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3133401.8386724559},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6169148.3494072799},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y19:$DT19,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y19:$DT19,0)),0)","v":0.20033556884277223},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y19:DT19)>1,0,'Building Inputs'!DU17)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y19:DT19)>1,0,'Building Inputs'!DV17)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y19:DT19)>1,0,'Building Inputs'!DW17)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":176229.33085666082},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":0.80026759818906523},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":2.5654145720387707},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":37.403451288780815},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":0.28277009174318291},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":306.97819579774807},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":227.13349553872041},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":1033.2886070552199},0,0,4.5492568350803673,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":6.1837170214707502},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":0.11243121857219548},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":1.1243121857219544E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":606.35533395912375},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":5.0860967154519336},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":5.3574050270074405E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":8.7611931302312767E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y19:$DT19)),0)","v":451.07002241889995},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":79.163158505304693},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y19:$DT19,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},103,75,120]
[{"$f":"'Dev Type Building Mix'!A20","v":"R4A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y20:DT20)","v":8250},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y20:DT20)","v":0.26003999999999994},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y20:DT20)","v":0.62896000000000007},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y20:DT20)","v":0.11099999999999997},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y20:DT20)","v":2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y20:DT20)","v":0.52007999999999988},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":13.939199999999996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4835.1599999999989},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":69695.999999999985},1.2000707470185822E-2,{"$f":"'Dev Type Streets'!P20","v":6181.7628032345019},{"$f":"'Dev Type Streets'!Q20","v":2.3453293463611864E-2},{"$f":"'Dev Type Streets'!S20","v":4.6906586927223728E-2},{"$f":"'Dev Type Streets'!T20","v":58.706199460916451},{"$f":"'Dev Type Streets'!U20","v":0.15768194070080863},{"$f":"'Dev Type Streets'!V20","v":0},{"$f":"'Dev Type Streets'!W20","v":0},0.84231805929919135,0.84231805929919135,{"$f":"'Dev Type Building Mix'!V20","v":1},{"$f":"'Dev Type Building Mix'!X20","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y20:DT20,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y20:DT20,TRANSPOSE(B_Building_Lot_Coverage))","v":0.37103999999999993},0.47021563342318057,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Acre))","v":13.939199999999998},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Acre))","v":0},11.741239892183286,0,11.741239892183286,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre))","v":8.7119999999999997},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre))","v":3.4847999999999977},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre)))","v":1.7423999999999999},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y20:$DT20,0),0),TRANSPOSE(B_HU_Acre)))","v":1.7423999999999999},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y20:$DT20,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y20:$DT20,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre))","v":0},8.7119999999999997,3.4847999999999977,1.7423999999999999,1.7423999999999999,0,0,0,0.62500000000000011,0.24999999999999986,0.12500000000000003,0.12500000000000003,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Acre)),0)","v":0.37499999999999994},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Acre)),0)","v":0.62500000000000011},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre)),0)","v":2460},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y20:$DT20,0),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'!$Y20:$DT20),0)","v":1000},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y20:$DT20),0)","v":777605.33333333326},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y20:$DT20,0),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'!$Y20:$DT20),0)","v":4662.1368596158609},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y20:$DT20),0)","v":2250.6666666666665},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":29.409686765531056},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre))","v":13.067999999999998},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":2.2505116900467601},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y20:$DT20,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y20:$DT20,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y20:$DT20,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y20:$DT20,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.1457200114514743},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y20:$DT20,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y20:$DT20,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y20:$DT20,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y20:$DT20,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":1.1469490098651538},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":0.21865733333333331},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":141625.84913901365},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":0.62666666666666682},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":0.37333333333333324},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":0},3285.8013223559483,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y20:$DT20),0)","v":144.20470338557658},3430.0060257415248,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y20:$DT20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y20:$DT20,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y20:$DT20,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y20:$DT20,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y20:$DT20,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y20:$DT20,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y20:$DT20,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y20:$DT20,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},22654.684799999992,22654.684799999992,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":10890},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5882.3423999999959},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5882.3423999999986},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5882.3423999999986},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.48069527764959252,0.25965236117520374,0.25965236117520385,0.25965236117520385,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":135.40446305325153},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2015.1261479464238},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.630513292743927},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":187.970743535857},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":98.024631662779484},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1369.8748800000001},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":169.14591912079462},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1010.5919999999998},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":107.98506165297204},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":635.97599999999989},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":4.5897606692992339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":27.007199999999994},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":47.179292961790175},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2055130.0014155798},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2055130.0014155798},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5807657.6046162713},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y20:$DT20,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":5.0216006138909419E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y20:$DT20,0)),0)","v":0.20033129134254726},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y20:DT20)>1,0,'Building Inputs'!DU18)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y20:DT20)>1,0,'Building Inputs'!DV18)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y20:DT20)>1,0,'Building Inputs'!DW18)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":155672.60200422362},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":0.85376799756029775},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":2.7369205838621151},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":39.903989341727751},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":0.30167415942346182},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":327.50065117468034},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":253.90661952861944},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":1102.3671918539742},0,0,4.341624467690254,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":6.8841456227629836},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":9.843804259587273E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":1.2516628405023608E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":1396.8398174499134},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":5.6626203007634643},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":4.6859600289017755E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":9.7539558901063822E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y20:$DT20)),0)","v":1029.7727102691738},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":95.711042269662968},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y20:$DT20,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},103,75,120]
[{"$f":"'Dev Type Building Mix'!A21","v":"R4B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y21:DT21)","v":8062.5},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y21:DT21)","v":0.27919201028578344},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y21:DT21)","v":0.57528000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y21:DT21)","v":0.14552798971421663},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y21:DT21)","v":2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y21:DT21)","v":0.55838402057156689},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19.654270577623098},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6339.1992319512756},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":98271.352888115478},1.4575103577153746E-2,{"$f":"'Dev Type Streets'!P21","v":6181.7628032345019},{"$f":"'Dev Type Streets'!Q21","v":2.3453293463611864E-2},{"$f":"'Dev Type Streets'!S21","v":4.6906586927223728E-2},{"$f":"'Dev Type Streets'!T21","v":58.706199460916451},{"$f":"'Dev Type Streets'!U21","v":0.15768194070080863},{"$f":"'Dev Type Streets'!V21","v":0},{"$f":"'Dev Type Streets'!W21","v":0},0.84231805929919135,0.84231805929919135,{"$f":"'Dev Type Building Mix'!V21","v":1},{"$f":"'Dev Type Building Mix'!X21","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y21:DT21,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y21:DT21,TRANSPOSE(B_Building_Lot_Coverage))","v":0.4247200000000001},0.5154312668463612,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Acre))","v":19.654270577623098},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Acre))","v":0},16.555147049884685,0,16.555147049884685,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre))","v":10.454399999999996},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre))","v":5.227200000000007},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre)))","v":3.9726705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y21:$DT21,0),0),TRANSPOSE(B_HU_Acre)))","v":3.9726705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y21:$DT21,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y21:$DT21,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre))","v":0},10.454399999999996,5.227200000000007,3.9726705776230955,3.9726705776230955,0,0,0,0.53191493211162999,0.26595746605581544,0.20212760183255465,0.20212760183255465,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Acre)),0)","v":0.20212760183255465},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Acre)),0)","v":0.79787239816744537},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre)),0)","v":2130.688000000001},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y21:$DT21),0)","v":866.13333333333378},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y21:$DT21,0),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'!$Y21:$DT21),0)","v":884267.24419791985},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y21:$DT21),0)","v":5301.6289063424574},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y21:$DT21,0),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'!$Y21:$DT21),0)","v":2333.1589556673343},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":32.43247253149746},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre))","v":18.39556093141325},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":1.7630597214414931},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y21:$DT21,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y21:$DT21,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y21:$DT21,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y21:$DT21,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5715812258908477},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y21:$DT21,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y21:$DT21,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y21:$DT21,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y21:$DT21,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5353273856058416},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":0.89852437149457309},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":0.2005985985573982},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":116909.87082146558},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":0.53421235898377251},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":0.46578764101622749},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":0},2771.6226809517493,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y21:$DT21),0)","v":138.60126738592052},2910.2239483376698,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y21:$DT21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y21:$DT21,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y21:$DT21,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y21:$DT21,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y21:$DT21,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y21:$DT21,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y21:$DT21,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y21:$DT21,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},24323.207936097453,24323.207936097453,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7359.8975999999966},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7694.4384000000091},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":9268.8719360974483},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5882.3423999999986},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3386.5295360974496},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.30258745554188848,0.31634143079379301,0.38107111366431856,0.24184073151264576,0,0.13923038215167283,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":134.21317986372173},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2732.403123350231},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.519390528977556},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":254.87826023162521},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":63.537318835810119},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1252.9598399999995},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":143.71335687573247},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1477.5550577623098},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":93.947429929247562},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":940.19894043361694},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.9688564315741526},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":39.796411732869295},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":64.266059469447725},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2799429.550489143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2799429.550489143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6742411.9744956279},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y21:$DT21,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":7.0002179686454169E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y21:$DT21,0)),0)","v":0.20041629100253935},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y21:DT21)>1,0,'Building Inputs'!DU19)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y21:DT21)>1,0,'Building Inputs'!DV19)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y21:DT21)>1,0,'Building Inputs'!DW19)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":175722.03090479888},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":0.79448498657336564},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":2.5468772775926043},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":37.133179654168586},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":0.28072683818551447},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":304.76001817215933},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":377.66538629524416},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":1025.8222211674884},0,0,2.71621985596938,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":9.5318069838466073},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":0.1502322263313941},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":1.7330558152448376E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":1518.9272727943894},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":7.8196797132197542},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":7.2468105011671696E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":1.3486445139391685E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y21:$DT21)),0)","v":1123.5333690226817},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":139.28946271691672},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y21:$DT21,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},103,75,120]
[{"$f":"'Dev Type Building Mix'!A22","v":"R4C"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y22:DT22)","v":8062.5},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y22:DT22)","v":0.27919201028578344},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y22:DT22)","v":0.57528000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y22:DT22)","v":0.14552798971421663},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y22:DT22)","v":2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y22:DT22)","v":0.55838402057156689},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19.654270577623098},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6339.1992319512756},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":98271.352888115478},1.4575103577153746E-2,{"$f":"'Dev Type Streets'!P22","v":6672.6399059455825},{"$f":"'Dev Type Streets'!Q22","v":2.0784346657709105E-2},{"$f":"'Dev Type Streets'!S22","v":4.1568693315418209E-2},{"$f":"'Dev Type Streets'!T22","v":46.113537117903931},{"$f":"'Dev Type Streets'!U22","v":0.18567604157123807},{"$f":"'Dev Type Streets'!V22","v":0},{"$f":"'Dev Type Streets'!W22","v":0.1},0.71432395842876195,0.71432395842876195,{"$f":"'Dev Type Building Mix'!V22","v":1},{"$f":"'Dev Type Building Mix'!X22","v":0},0,0.64995314465296761,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y22:DT22,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y22:DT22,TRANSPOSE(B_Building_Lot_Coverage))","v":0.4247200000000001},0.48906371319510189,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Acre))","v":19.654270577623098},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Acre))","v":0},14.03951635903768,0,14.03951635903768,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre))","v":10.454399999999996},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre))","v":5.227200000000007},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre)))","v":3.9726705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y22:$DT22,0),0),TRANSPOSE(B_HU_Acre)))","v":3.9726705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y22:$DT22,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y22:$DT22,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre))","v":0},10.454399999999996,5.227200000000007,3.9726705776230955,3.9726705776230955,0,0,0,0.53191493211162999,0.26595746605581544,0.20212760183255465,0.20212760183255465,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Acre)),0)","v":0.20212760183255465},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Acre)),0)","v":0.79787239816744537},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre)),0)","v":2130.688000000001},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y22:$DT22,0),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'!$Y22:$DT22),0)","v":866.13333333333378},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y22:$DT22),0)","v":884267.24419791985},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y22:$DT22,0),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'!$Y22:$DT22),0)","v":5301.6289063424574},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y22:$DT22),0)","v":2333.1589556673343},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":32.43247253149746},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre))","v":18.39556093141325},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":1.7630597214414931},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y22:$DT22,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y22:$DT22,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y22:$DT22,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y22:$DT22,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5715812258908477},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y22:$DT22,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y22:$DT22,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y22:$DT22,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y22:$DT22,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5353273856058416},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":0.89852437149457309},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":0.2005985985573982},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":116909.87082146558},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":0.53421235898377251},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":0.46578764101622749},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":0},2771.6226809517493,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y22:$DT22),0)","v":138.60126738592052},2910.2239483376698,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y22:$DT22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y22:$DT22,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y22:$DT22,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y22:$DT22,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y22:$DT22,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y22:$DT22,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y22:$DT22,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y22:$DT22,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},24323.207936097453,24323.207936097453,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7359.8975999999966},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7694.4384000000091},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":9268.8719360974483},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5882.3423999999986},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3386.5295360974496},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.30258745554188848,0.31634143079379301,0.38107111366431856,0.24184073151264576,0,0.13923038215167283,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":134.21317986372173},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2732.403123350231},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.519390528977556},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":254.87826023162521},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":63.537318835810119},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1252.9598399999995},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":143.71335687573247},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1477.5550577623098},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":93.947429929247562},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":940.19894043361694},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.9688564315741526},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":39.796411732869295},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":64.266059469447725},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2799429.550489143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2799429.550489143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6742411.9744956279},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y22:$DT22,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":7.0002179686454169E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y22:$DT22,0)),0)","v":0.20041629100253935},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y22:DT22)>1,0,'Building Inputs'!DU20)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y22:DT22)>1,0,'Building Inputs'!DV20)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y22:DT22)>1,0,'Building Inputs'!DW20)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":175722.03090479888},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":0.79448498657336564},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":2.5468772775926043},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":37.133179654168586},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":0.28072683818551447},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":304.76001817215933},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":377.66538629524416},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":1025.8222211674884},0,0,2.71621985596938,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":9.5318069838466073},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":0.1502322263313941},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":1.7330558152448376E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":1518.9272727943894},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":7.8196797132197542},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":7.2468105011671696E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":1.3486445139391685E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y22:$DT22)),0)","v":1123.5333690226817},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":139.28946271691672},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y22:$DT22,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},103,75,120]
[{"$f":"'Dev Type Building Mix'!A23","v":"RM1A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y23:DT23)","v":18849.599999999999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y23:DT23)","v":0.58076890128905412},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y23:DT23)","v":0.26583333333333364},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y23:DT23)","v":0.15339776537761241},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y23:DT23)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y23:DT23)","v":0.44978083215243636},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":29.041079416769996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6805.8510906180281},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":95220.758723682753},3.1343138049866791E-2,{"$f":"'Dev Type Streets'!P23","v":6672.6399059455825},{"$f":"'Dev Type Streets'!Q23","v":2.0784346657709105E-2},{"$f":"'Dev Type Streets'!S23","v":4.1568693315418209E-2},{"$f":"'Dev Type Streets'!T23","v":46.113537117903931},{"$f":"'Dev Type Streets'!U23","v":0.18567604157123807},{"$f":"'Dev Type Streets'!V23","v":0},{"$f":"'Dev Type Streets'!W23","v":0.1},0.71432395842876195,0.71432395842876195,{"$f":"'Dev Type Building Mix'!V23","v":1},{"$f":"'Dev Type Building Mix'!X23","v":0},0,0.64995314465296761,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y23:DT23,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y23:DT23,TRANSPOSE(B_Building_Lot_Coverage))","v":0.73416666666666652},0.71010888105102066,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Acre))","v":16.648414179839516},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Acre))","v":0},11.892361118504494,0,11.892361118504494,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre))","v":15.116912065657589},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre)))","v":1.5315021141819254},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y23:$DT23,0),0),TRANSPOSE(B_HU_Acre)))","v":1.000740268028079},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y23:$DT23,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y23:$DT23,0),0),TRANSPOSE(B_HU_Acre)))","v":0.53076184615384636},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre))","v":0},0,15.116912065657589,1.5315021141819254,1.000740268028079,0,0.53076184615384636,0,0,0.90800912941987544,9.1990870580124437E-2,6.0110245769830178E-2,0,3.1880624810294252E-2,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y23:$DT23),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y23:$DT23,0),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'!$Y23:$DT23),0)","v":287655.86857317976},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y23:$DT23),0)","v":1724.6422706632291},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y23:$DT23,0),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'!$Y23:$DT23),0)","v":1176.8359939222146},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":29.534526512198578},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre))","v":15.618879286765505},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":1.8909504305615799},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y23:$DT23,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y23:$DT23,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y23:$DT23,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y23:$DT23,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.8594925668867255},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y23:$DT23,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y23:$DT23,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y23:$DT23,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y23:$DT23,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.208210005803632},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":0.96370249202821423},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":0.20860813854657592},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":79584.085332056187},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":0.6665246716597063},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":0.33347532834029364},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":0},1724.6422706632291,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y23:$DT23),0)","v":113.33708023218819},1837.9793508954172,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y23:$DT23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y23:$DT23,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y23:$DT23,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y23:$DT23,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y23:$DT23,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y23:$DT23,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y23:$DT23,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y23:$DT23,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},19592.453048560128,19592.453048560128,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":17226.927836601953},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2365.5252119581755},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1114.5998769230773},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1250.9253350350984},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0,0.87926344873226481,0.12073655126773525,0,5.6889245780532345E-2,6.384730548720291E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":108.79733085486978},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1889.343094938873},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":10.148602952895747},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":176.23771430484129},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":34.285761395082368},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":578.9850000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":155.13401764689402},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1362.5031766707996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":98.42380797389481},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":863.05075127561418},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.9760202374780884},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34.828330473860959},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":13.666777973595524},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":595324.84852982103},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":595324.84852982103},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3038009.7414683546},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y23:$DT23,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y23:$DT23,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y23:DT23)>1,0,'Building Inputs'!DU21)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y23:DT23)>1,0,'Building Inputs'!DV21)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y23:DT23)>1,0,'Building Inputs'!DW21)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":4234.2139381035349},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},4234.2139381035349,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":164.10019643067037},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":3.1951888359485303},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":1.7327030546608307E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":3600.6500777559331},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y23:$DT23)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":112.66912651833736},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y23:$DT23,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},74,46,89]
[{"$f":"'Dev Type Building Mix'!A24","v":"RM1B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y24:DT24)","v":12500},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y24:DT24)","v":0.22195000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y24:DT24)","v":0.60669000000000006},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y24:DT24)","v":0.17135999999999998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y24:DT24)","v":2.5999999999999996},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y24:DT24)","v":0.57547999999999999},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.696639999999995},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7464.4415999999983},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":118483.19999999998},2.0519350535919727E-2,{"$f":"'Dev Type Streets'!P24","v":6868.6253369272235},{"$f":"'Dev Type Streets'!Q24","v":2.6059214959568738E-2},{"$f":"'Dev Type Streets'!S24","v":5.2118429919137475E-2},{"$f":"'Dev Type Streets'!T24","v":73.382749326145557},{"$f":"'Dev Type Streets'!U24","v":0.15768194070080863},{"$f":"'Dev Type Streets'!V24","v":0},{"$f":"'Dev Type Streets'!W24","v":0},0.84231805929919135,0.84231805929919135,{"$f":"'Dev Type Building Mix'!V24","v":1},{"$f":"'Dev Type Building Mix'!X24","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y24:DT24,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y24:DT24,TRANSPOSE(B_Building_Lot_Coverage))","v":0.39330999999999999},0.48897405660377358,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Acre))","v":23.696639999999995},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Acre))","v":0},19.960107816711584,0,19.960107816711584,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre))","v":21.954239999999992},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre))","v":1.7424000000000026},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y24:$DT24,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y24:$DT24,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y24:$DT24,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre))","v":0},21.954239999999992,1.7424000000000026,0,0,0,0,0,0.92647058823529393,7.352941176470601E-2,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre)),0)","v":2135.1352941176474},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y24:$DT24,0),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'!$Y24:$DT24),0)","v":867.94117647058863},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y24:$DT24,0),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'!$Y24:$DT24),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":33.928751903903965},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre))","v":22.274841599999995},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":1.5231871235350996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y24:$DT24,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y24:$DT24,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y24:$DT24,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y24:$DT24,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5231871235350998},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y24:$DT24,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y24:$DT24,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y24:$DT24,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y24:$DT24,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0.77627588912530177},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":85405.411764705903},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0.6617647058823527},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0.33823529411764724},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":0},2135.1352941176474,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y24:$DT24),0)","v":110.29712228574614},2245.4324164033937,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y24:$DT24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y24:$DT24,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y24:$DT24,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y24:$DT24,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y24:$DT24,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y24:$DT24,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y24:$DT24,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y24:$DT24,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},25067.908800000001,25067.908800000001,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":22503.095999999998},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2564.8128000000029},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.8976854104399804,0.10231458956001957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":114.5676685564128},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2613.671199841303},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":10.686859413573101},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":243.80295957803594},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":53.418198529411789},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1265.8318200000001},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":95.005093659773678},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1456.6463999999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":56.021949009479258},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":855.51839999999993},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.3751273414943421},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":36.416159999999991},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":13.098948213130335},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":570590.18416395737},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":570590.18416395737},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5774217.8434249982},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y24:$DT24,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":9.9904484471213112E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y24:$DT24,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y24:DT24)>1,0,'Building Inputs'!DU22)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y24:DT24)>1,0,'Building Inputs'!DV22)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y24:DT24)>1,0,'Building Inputs'!DW22)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":139725.89767120531},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":2.1250996289931421},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":6.8124232039258432},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":99.324351800224179},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":0.75089209960969483},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":815.17638784202904},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":678.00769158249159},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":2743.8837214762698},0,0,4.0469802268348278,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":18.179888287990721},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":0.23291353210746793},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":3.3054342341801309E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":4382.0147663989601},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":14.915795579185122},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":0.11240359273087253},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":2.5723812144678453E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y24:$DT24)),0)","v":3227.4137531224978},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":154.19448817129157},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y24:$DT24,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},74,46,89]
[{"$f":"'Dev Type Building Mix'!A25","v":"RM2A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y25:DT25)","v":132025.9},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y25:DT25)","v":0.58607156921104075},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y25:DT25)","v":0.17400000000000013},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y25:DT25)","v":0.13992843078895925},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y25:DT25)","v":1.7},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y25:DT25)","v":0.79478822526919701},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":35.006593793046569},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7836.9013554739586},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":239670.43260222758},4.8059477186204007E-2,{"$f":"'Dev Type Streets'!P25","v":4977.193716180469},{"$f":"'Dev Type Streets'!Q25","v":1.944704902489746E-2},{"$f":"'Dev Type Streets'!S25","v":3.889409804979492E-2},{"$f":"'Dev Type Streets'!T25","v":38.942499594034672},{"$f":"'Dev Type Streets'!U25","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V25","v":0},{"$f":"'Dev Type Streets'!W25","v":0.1},0.77304372726812398,0.77304372726812398,{"$f":"'Dev Type Building Mix'!V25","v":1},{"$f":"'Dev Type Building Mix'!X25","v":0},0,0.55938648975726246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y25:DT25,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y25:DT25,TRANSPOSE(B_Building_Lot_Coverage))","v":0.72599999999999998},0.68818601872853402,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Acre))","v":23.470121692675313},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Acre))","v":0},18.143430352742175,0,18.143430352742175,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre))","v":15.781862759708918},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre))","v":7.688258932966396},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y25:$DT25,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y25:$DT25,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y25:$DT25,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre))","v":0},15.781862759708918,7.688258932966396,0,0,0,0,0,0.67242355904077866,0.32757644095922139,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Acre)),0)","v":0.66270095673280349},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Acre)),0)","v":0.33729904326719651},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y25:$DT25),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y25:$DT25,0),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'!$Y25:$DT25),0)","v":333153.73526808579},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y25:$DT25),0)","v":1997.4249693658403},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y25:$DT25,0),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'!$Y25:$DT25),0)","v":1509.6081675481662},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":46.163349150093168},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre))","v":22.061914391114797},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":2.0924453033271204},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y25:$DT25,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y25:$DT25,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y25:$DT25,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y25:$DT25,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0924453033271204},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y25:$DT25,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y25:$DT25,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y25:$DT25,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y25:$DT25,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":1.0663921807036549},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":87819.700698043409},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":0.82883770043451832},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":0.1711622995654816},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":0},1991.8470654202035,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y25:$DT25),0)","v":126.46997421769858},2118.3170396379023,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y25:$DT25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y25:$DT25,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y25:$DT25,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y25:$DT25,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y25:$DT25,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y25:$DT25,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y25:$DT25,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y25:$DT25,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},34620.975092726228,34620.975092726228,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":24905.497697598243},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":9715.477395127984},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.71937597456146807,0.28062402543853188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":142.34879323940118},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2968.2656853588951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.278279642150528},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":276.87949385078196},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":10.794493302846314},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":253.3480714285717},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":138.92520888763158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1561.9724802198468},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":83.269453632452482},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":936.77814323813197},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.47313022219079},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":39.049312005496169},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":14.787151921929757},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":644128.33771926025},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":644128.33771926025},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4986954.6369311642},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y25:$DT25,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y25:$DT25,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y25:DT25)>1,0,'Building Inputs'!DU23)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y25:DT25)>1,0,'Building Inputs'!DV23)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y25:DT25)>1,0,'Building Inputs'!DW23)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":268830.58206652215},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},268830.58206652215,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":1024.2086264574493},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":86.709747287742502},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":1.1328279822929259},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":471082.71483659954},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y25:$DT25)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":133.5850778697197},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y25:$DT25,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},18,40,75]
[{"$f":"'Dev Type Building Mix'!A26","v":"RM2B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y26:DT26)","v":11000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y26:DT26)","v":0.27667999999999993},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y26:DT26)","v":0.52172000000000018},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y26:DT26)","v":0.2016},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y26:DT26)","v":3.6},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y26:DT26)","v":0.96751999999999971},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":27.878399999999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8781.6959999999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":139392},1.1047899244479957E-2,{"$f":"'Dev Type Streets'!P26","v":10294.594373286258},{"$f":"'Dev Type Streets'!Q26","v":2.4532359238252636E-2},{"$f":"'Dev Type Streets'!S26","v":9.8129436953010546E-2},{"$f":"'Dev Type Streets'!T26","v":78.536603688539984},{"$f":"'Dev Type Streets'!U26","v":0.24876986064680914},{"$f":"'Dev Type Streets'!V26","v":0},{"$f":"'Dev Type Streets'!W26","v":0},0.75123013935319083,0.75123013935319083,{"$f":"'Dev Type Building Mix'!V26","v":1},{"$f":"'Dev Type Building Mix'!X26","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y26:DT26,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y26:DT26,TRANSPOSE(B_Building_Lot_Coverage))","v":0.47827999999999993},0.60806821169665315,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Acre))","v":27.878399999999999},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Acre))","v":0},20.943094316943995,0,20.943094316943995,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre))","v":17.423999999999999},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre)))","v":10.454399999999998},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y26:$DT26,0),0),TRANSPOSE(B_HU_Acre)))","v":10.454399999999998},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y26:$DT26,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y26:$DT26,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre))","v":0},17.423999999999999,0,10.454399999999998,10.454399999999998,0,0,0,0.625,0,0.37499999999999994,0.37499999999999994,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Acre)),0)","v":0.37499999999999994},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Acre)),0)","v":0.625},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre)),0)","v":3013.9920000000002},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y26:$DT26,0),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'!$Y26:$DT26),0)","v":1225.2},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y26:$DT26),0)","v":753957.33333333291},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y26:$DT26,0),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'!$Y26:$DT26),0)","v":4520.3551514277342},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y26:$DT26),0)","v":1989.3333333333323},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":60.906058645152946},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre))","v":25.996607999999995},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":2.3428463684628764},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y26:$DT26,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y26:$DT26,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y26:$DT26,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y26:$DT26,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0473947895791582},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y26:$DT26,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y26:$DT26,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y26:$DT26,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y26:$DT26,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.8459704339532652},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":1.1940063828412444},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":153143.99441910011},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":0.25201072386058981},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":0.74798927613941024},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":0},3578.8781817854006,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y26:$DT26),0)","v":166.76972486443375},3745.6479066498341,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y26:$DT26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y26:$DT26,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y26:$DT26,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y26:$DT26,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y26:$DT26,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y26:$DT26,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y26:$DT26,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y26:$DT26,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},42145.171199999982,42145.171199999982,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":21347.8848},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":20797.286399999983},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":20797.286399999983},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.50653216470977369,0,0.49346783529022636,0.49346783529022636,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":150.35973012306121},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4664.3304913330467},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":14.025538945978703},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":435.08823080199159},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":39.229317829011684},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1095.1855200000002},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":181.87952386176286},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2090.8799999999997},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":118.21463018530652},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1341.6479999999999},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.0663412936559933},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":57.499199999999988},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":115.85947507124796},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5046838.7341035604},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5046838.7341035604},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12617059.308324767},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y26:$DT26,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":5.9672674798078792E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y26:$DT26,0)),0)","v":0.20002561409014288},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y26:DT26)>1,0,'Building Inputs'!DU24)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y26:DT26)>1,0,'Building Inputs'!DV24)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y26:DT26)>1,0,'Building Inputs'!DW24)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":333242.37991670065},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":1.9148224154672533},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":6.1383383990833806},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":89.496272378972918},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":0.6765918191850353},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":734.51521928837622},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":755.69307239057241},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":2472.3782281246749},0,0,3.2716698332346903,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":19.605278586324392},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":0.2569364031734313},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":3.5645961066044342E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":4313.4027036438893},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":16.060112096183737},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":0.12499182601194873},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":2.7717815577925891E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y26:$DT26)),0)","v":3178.7341979445282},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":211.36661806235173},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y26:$DT26,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},18,40,75]
[{"$f":"'Dev Type Building Mix'!A27","v":"RM3A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y27:DT27)","v":123628.10837745},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y27:DT27)","v":0.60833899303113126},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y27:DT27)","v":0.20560878267091129},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y27:DT27)","v":0.11605222429795743},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y27:DT27)","v":2.8399999999999994},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y27:DT27)","v":1.1121904986621949},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":59.045262282634454},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17253.073208473434},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1207867.1388565286},0.12641351605507128,{"$f":"'Dev Type Streets'!P27","v":6334.1312275138725},{"$f":"'Dev Type Streets'!Q27","v":1.9913561802548937E-2},{"$f":"'Dev Type Streets'!S27","v":3.9827123605097874E-2},{"$f":"'Dev Type Streets'!T27","v":42.500152448320023},{"$f":"'Dev Type Streets'!U27","v":0.15306488878048119},{"$f":"'Dev Type Streets'!V27","v":0},{"$f":"'Dev Type Streets'!W27","v":0.1},0.74693511121951883,0.74693511121951883,{"$f":"'Dev Type Building Mix'!V27","v":1},{"$f":"'Dev Type Building Mix'!X27","v":0},0,0.60484443147407907,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y27:DT27,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y27:DT27,TRANSPOSE(B_Building_Lot_Coverage))","v":0.72439121732908873},0.69413812326262669,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Acre))","v":37.319449078285771},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Acre))","v":0},27.875206847940554,0,27.875206847940554,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre))","v":34.812230670134234},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre))","v":1.7385117865932793},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre)))","v":0.76870662155825753},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y27:$DT27,0),0),TRANSPOSE(B_HU_Acre)))","v":0.53466726923600127},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y27:$DT27,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.16260113318824412},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y27:$DT27,0),0),TRANSPOSE(B_HU_Acre)))","v":7.143821913401216E-2},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre))","v":0},34.812230670134234,1.7385117865932793,0.76870662155825753,0.53466726923600127,0.16260113318824412,7.143821913401216E-2,0,0.93281737887148086,4.6584604798060328E-2,2.0598016330458845E-2,1.432677283403672E-2,4.357007865983027E-3,1.9142356304390974E-3,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Acre)),0)","v":0.3938979088698491},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Acre)),0)","v":0.60610209113015101},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre)),0)","v":1651.4253656250387},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y27:$DT27),0)","v":909.74890035212138},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y27:$DT27,0),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'!$Y27:$DT27),0)","v":322174.80862110347},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y27:$DT27),0)","v":1931.6007569977207},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y27:$DT27,0),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'!$Y27:$DT27),0)","v":1491.6219163416692},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":69.291562198690116},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre))","v":35.064908001157455},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":1.97609422492718},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y27:$DT27,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y27:$DT27,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y27:$DT27,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y27:$DT27,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9638838134025487},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y27:$DT27,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y27:$DT27,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y27:$DT27,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y27:$DT27,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5693007350663466},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":1.0070951085054731},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":0.19760715783891405},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":75139.964628256101},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":0.92693104012676841},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":7.306895987323149E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":0},1761.7858664035298,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y27:$DT27),0)","v":125.35114367291551},1887.1370100764452,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y27:$DT27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y27:$DT27,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y27:$DT27,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y27:$DT27,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y27:$DT27,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y27:$DT27,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y27:$DT27,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y27:$DT27,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},48447.018121725217,48447.018121725217,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":44673.795209894102},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2259.4499790255968},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1513.7729328055241},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":889.77138116640788},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":406.5028329706102},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":217.49871866850589},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.92211650875290752,4.6637544819551777E-2,3.1245946427540791E-2,1.8365864725272029E-2,8.3906677589372855E-3,4.4894139433314757E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":125.82311212225203},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4679.3946543393295},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.73676594079113},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":436.49341425610038},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.3523642335975445},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":278.85145736933856},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":122.57192734539392},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2305.1846368654356},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":72.433860204569115},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1359.6623178675338},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0906292125639596},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":58.026449021767348},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":25.295121740245449},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1101855.5030050916},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1101855.5030050916},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9554889.1965818629},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y27:$DT27,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y27:$DT27,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y27:DT27)>1,0,'Building Inputs'!DU25)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y27:DT27)>1,0,'Building Inputs'!DV25)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y27:DT27)>1,0,'Building Inputs'!DW25)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":240570.31992797385},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},240570.31992797385,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":898.12464786119369},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":84.588402782441108},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":1.0531414959528829},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":384389.58625747974},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y27:$DT27)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":215.23940419117986},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y27:$DT27,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},18,40,75]
[{"$f":"'Dev Type Building Mix'!A28","v":"RM4A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y28:DT28)","v":16500},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y28:DT28)","v":0.56105670584005962},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y28:DT28)","v":0.14022500000000004},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y28:DT28)","v":0.2987182941599405},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y28:DT28)","v":4},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y28:DT28)","v":1.7648041444479632},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":84.057292401845388},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26478.047106581296},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1495988.9449607912},8.3642925107867055E-2,{"$f":"'Dev Type Streets'!P28","v":10294.594373286258},{"$f":"'Dev Type Streets'!Q28","v":2.4532359238252636E-2},{"$f":"'Dev Type Streets'!S28","v":9.8129436953010546E-2},{"$f":"'Dev Type Streets'!T28","v":78.536603688539984},{"$f":"'Dev Type Streets'!U28","v":0.24876986064680914},{"$f":"'Dev Type Streets'!V28","v":0},{"$f":"'Dev Type Streets'!W28","v":0},0.75123013935319083,0.75123013935319083,{"$f":"'Dev Type Building Mix'!V28","v":1},{"$f":"'Dev Type Building Mix'!X28","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y28:DT28,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y28:DT28,TRANSPOSE(B_Building_Lot_Coverage))","v":0.85977500000000018},0.8946587537091989,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Acre))","v":73.080326221636383},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Acre))","v":0},54.900143651456546,0,54.900143651456546,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre))","v":70.466726221636378},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre)))","v":2.6136000000000008},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y28:$DT28,0),0),TRANSPOSE(B_HU_Acre)))","v":2.6136000000000008},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y28:$DT28,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y28:$DT28,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre))","v":0},70.466726221636378,0,2.6136000000000008,2.6136000000000008,0,0,0,0.96423661284606832,0,3.576338715393159E-2,3.576338715393159E-2,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Acre)),0)","v":3.576338715393159E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Acre)),0)","v":0.96423661284606832},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre)),0)","v":1974.2829251589453},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y28:$DT28,0),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'!$Y28:$DT28),0)","v":802.55403461745743},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y28:$DT28),0)","v":1010666.6666666663},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y28:$DT28,0),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'!$Y28:$DT28),0)","v":6059.4573075438821},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y28:$DT28),0)","v":2666.6666666666661},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":113.74691096859834},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre))","v":68.643234648338193},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":1.6570738770008133},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y28:$DT28,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y28:$DT28,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y28:$DT28,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y28:$DT28,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.6083247186722593},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y28:$DT28,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y28:$DT28,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y28:$DT28,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y28:$DT28,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":0.84450982898915994},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":86001.518986042807},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":0.96497088151048827},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":3.5029118489511804E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":0},2120.3825981875011,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y28:$DT28),0)","v":114.97300733049187},2235.3556055179929,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y28:$DT28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y28:$DT28,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y28:$DT28,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y28:$DT28,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y28:$DT28,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y28:$DT28,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y28:$DT28,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y28:$DT28,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},72106.328140476413,72106.328140476413,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":65136.728140476407},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6969.5999999999995},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6969.5999999999995},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":5298.3782129742958},1,0,0,0,0.99999999999999989,0.90334274148002736,0,9.6657258519972533E-2,9.6657258519972533E-2,0,0,0,0,0,0,0,0,0,0,0,7.3480072409901093E-2,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":110.63134093343426},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8410.3411394018676},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":10.319679209571458},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":784.51568849654336},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":4.1177657800154002},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":305.41005000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":103.48146149473307},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4489.363573298182},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":61.56501448332822},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2649.287417757273},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.6385006207140664},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":113.54088933245457},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":47.583392451238048},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2072732.5751759296},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2072732.5751759296},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17885421.188122526},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y28:$DT28,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0.10016203334995055},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y28:$DT28,0)),0)","v":0.2003809028548269},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y28:DT28)>1,0,'Building Inputs'!DU26)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y28:DT28)>1,0,'Building Inputs'!DV26)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y28:DT28)>1,0,'Building Inputs'!DW26)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":438665.8489389075},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":0.47327185934071181},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":1.5171656671293869},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":22.120102047439005},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":0.16722797147863888},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":181.54445067002894},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":4664.7406167140161},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":3285.63982772698},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":611.07862095531743},768.02216803171871,0.70435638285103275,0.13099948553747875,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":98.196822430669812},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":1.2515053330070052},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":1.785396771466724E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":3465.6208921001898},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":88.388704673967212},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":0.52425209439641085},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":1.4996524393012526E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y28:$DT28)),0)","v":1812.2449464011634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":515.93698450638271},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y28:$DT28,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},180,215,158]
[{"$f":"'Dev Type Building Mix'!A29","v":"RM5A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y29:DT29)","v":115327.09864215},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y29:DT29)","v":0.816992803009987},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y29:DT29)","v":6.1019330790922824E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y29:DT29)","v":0.12198786619909013},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y29:DT29)","v":6.85},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y29:DT29)","v":2.3013638558368101},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":141.26467728250771},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":46385.593791516323},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5007131.3874158487},0.18837984519804854,{"$f":"'Dev Type Streets'!P29","v":12312.633985814586},{"$f":"'Dev Type Streets'!Q29","v":2.4658590604628643E-2},{"$f":"'Dev Type Streets'!S29","v":0.12329295302314322},{"$f":"'Dev Type Streets'!T29","v":83.326309371161102},{"$f":"'Dev Type Streets'!U29","v":0.28265918241080318},{"$f":"'Dev Type Streets'!V29","v":0},{"$f":"'Dev Type Streets'!W29","v":0.1},0.61734081758919679,0.61734081758919679,{"$f":"'Dev Type Building Mix'!V29","v":1},{"$f":"'Dev Type Building Mix'!X29","v":0},0,0.73867084707078801,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y29:DT29,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y29:DT29,TRANSPOSE(B_Building_Lot_Coverage))","v":0.93898066920907719},0.86233027644078608,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Acre))","v":85.71177920975083},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Acre))","v":0},52.913379854372295,0,52.913379854372295,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre))","v":85.71177920975083},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y29:$DT29,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y29:$DT29,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y29:$DT29,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre))","v":0},85.71177920975083,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Acre)),0)","v":0.20350017419940572},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Acre)),0)","v":0.7964998258005942},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre)),0)","v":1996.8588748997779},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y29:$DT29),0)","v":928.12590726022233},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y29:$DT29,0),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'!$Y29:$DT29),0)","v":429216.96987320407},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y29:$DT29),0)","v":2573.3725969195539},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y29:$DT29,0),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'!$Y29:$DT29),0)","v":1279.3556025658256},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":155.75002862691503},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre))","v":80.569072457165774},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":1.9331242606735846},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y29:$DT29,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y29:$DT29,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y29:$DT29,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y29:$DT29,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9331242606735846},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y29:$DT29,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y29:$DT29,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y29:$DT29,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y29:$DT29,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":0.98519592967757819},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":87789.8377673082},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":0.82177834278674244},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":0.17822165721325758},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":0},2114.1795177591498,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y29:$DT29),0)","v":121.19584717744704},2235.3753649365967,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y29:$DT29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y29:$DT29,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y29:$DT29,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y29:$DT29,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y29:$DT29,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y29:$DT29,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y29:$DT29,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y29:$DT29,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},100247.40956025146,100247.40956025146,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":100247.40956025146},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":119.08510669689458},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10387.911694412043},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.108245542182939},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":968.98325048947288},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0.92958233404551582},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":79.676155772994079},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":115.98745564041508},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5142.7067525850489},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":67.659349123575467},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2999.9122723412793},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.899686391010377},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128.56766881462624},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":54.533575723471799},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2375482.5585144316},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2375482.5585144316},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26579973.999616168},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y29:$DT29,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y29:$DT29,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y29:DT29)>1,0,'Building Inputs'!DU27)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y29:DT29)>1,0,'Building Inputs'!DV27)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y29:DT29)>1,0,'Building Inputs'!DW27)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":212031.13623936847},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},212031.13623936847,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":643.3332868777909},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":104.77723780926351},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0.982101152934994},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":67422.383827737256},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y29:$DT29)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":514.5115582964645},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y29:$DT29,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,255,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"MHP"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y30:DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y30:DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y30:DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y30:DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y30:DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y30:DT30)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P30","v":0},{"$f":"'Dev Type Streets'!Q30","v":4.3828124999999996E-2},{"$f":"'Dev Type Streets'!S30","v":0},{"$f":"'Dev Type Streets'!T30","v":121.968},{"$f":"'Dev Type Streets'!U30","v":0},{"$f":"'Dev Type Streets'!V30","v":0},{"$f":"'Dev Type Streets'!W30","v":0.05},0.95,0.95,{"$f":"'Dev Type Building Mix'!V30","v":1},{"$f":"'Dev Type Building Mix'!X30","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y30:DT30,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y30:DT30,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y30:$DT30,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y30:$DT30,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y30:$DT30,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y30:$DT30,0),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'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y30:$DT30,0),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'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y30:$DT30,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y30:$DT30,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y30:$DT30,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y30:$DT30,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y30:$DT30,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y30:$DT30,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y30:$DT30,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y30:$DT30,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y30:$DT30),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y30:$DT30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y30:$DT30,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y30:$DT30,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y30:$DT30,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y30:$DT30,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y30:$DT30,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y30:$DT30,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y30:$DT30,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y30:$DT30,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y30:$DT30,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y30:DT30)>1,0,'Building Inputs'!DU28)","v":0.80130000000000479},{"$f":"IF(COUNT('Dev Type Building Mix'!Y30:DT30)>1,0,'Building Inputs'!DV28)","v":0.25142979999999998},{"$f":"IF(COUNT('Dev Type Building Mix'!Y30:DT30)>1,0,'Building Inputs'!DW28)","v":"Residential Owner"},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y30:$DT30)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y30:$DT30,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,255,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"MU1A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y31:DT31)","v":9087.1},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y31:DT31)","v":0.29949520887155223},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y31:DT31)","v":0.52203999999999995},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y31:DT31)","v":0.17846479112844782},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y31:DT31)","v":1.9000000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y31:DT31)","v":0.53952089929875879},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":24.444045401762498},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7773.926301555186},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":110898.27736053367},1.7967444440112119E-2,{"$f":"'Dev Type Streets'!P31","v":6181.7628032345019},{"$f":"'Dev Type Streets'!Q31","v":2.3453293463611864E-2},{"$f":"'Dev Type Streets'!S31","v":4.6906586927223728E-2},{"$f":"'Dev Type Streets'!T31","v":58.706199460916451},{"$f":"'Dev Type Streets'!U31","v":0.15768194070080863},{"$f":"'Dev Type Streets'!V31","v":0},{"$f":"'Dev Type Streets'!W31","v":0},0.84231805929919135,0.84231805929919135,{"$f":"'Dev Type Building Mix'!V31","v":1},{"$f":"'Dev Type Building Mix'!X31","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y31:DT31,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y31:DT31,TRANSPOSE(B_Building_Lot_Coverage))","v":0.47796000000000005},0.56027628032345023,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Acre))","v":18.7830705776231},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Acre))","v":4.0182511116828072},15.82131955662323,3.3846454781694804,15.82131955662323,3.3846454781694804,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre))","v":10.454399999999996},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre))","v":5.227200000000007},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre)))","v":3.1014705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y31:$DT31,0),0),TRANSPOSE(B_HU_Acre)))","v":3.1014705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y31:$DT31,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y31:$DT31,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre))","v":0},10.454399999999996,5.227200000000007,3.1014705776230955,3.1014705776230955,0,0,0,0.55658631302033612,0.2782931565101685,0.16512053046949529,0.16512053046949529,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Acre)),0)","v":0.16512053046949529},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Acre)),0)","v":0.83487946953050463},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre)),0)","v":2130.688000000001},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y31:$DT31),0)","v":866.13333333333378},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y31:$DT31,0),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'!$Y31:$DT31),0)","v":773245.63266334904},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y31:$DT31),0)","v":4635.9982513538826},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y31:$DT31,0),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'!$Y31:$DT31),0)","v":2040.2259437027681},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":30.027960531497463},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre))","v":17.594056931413249},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":1.7067104334466567},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y31:$DT31,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y31:$DT31,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y31:$DT31,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y31:$DT31,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5715812258908477},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y31:$DT31,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y31:$DT31,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y31:$DT31,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y31:$DT31,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.4048013104655643},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":0.86980656462508665},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":0.19797454466000397},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":106106.46275696256},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":0.55854860753884283},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":0.44145139246115722},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":0},2544.3661576942186,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y31:$DT31),0)","v":132.16753919886062},2676.5336968930792,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":3.4759695652646272},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":0.54228154641818005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y31:$DT31)","v":0},0,3.4759695652646272,0.54228154641818005,0,0,0,0,0,0.86504538134972919,0.13495461865027084,0,0,0,0,0.28543566855140656,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y31:$DT31,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y31:$DT31,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y31:$DT31,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y31:$DT31,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y31:$DT31,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y31:$DT31,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y31:$DT31,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},23501.530373453938,21382.036736097456,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7359.8975999999966},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7694.4384000000091},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6327.7007360974494},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2941.1711999999993},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3386.5295360974496},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},2119.4936373564801,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":868.99239131615684},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":1250.5012460403234},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.90981465446392606,9.0185345536073949E-2,0,0.27577193385988974,0.90981465446392595,0.3131667377845887,0.32740158950207054,0.26924632717726671,0.12514807134952316,0,0.14409825582774349,0,9.0185345536073935E-2,0,3.6975991669790313E-2,5.3209353866283629E-2,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":130.54082581828195},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Building)),0)","v":13.954337761950663},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2544.6872759018834},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.176833751005272},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Building))),0)","v":1.3016590784340767},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":237.36814680558101},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":59.865793454934284},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1137.0031199999996},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":134.03658433418761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Acre)),0)","v":109.64377470355731},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1813.5872773539784},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":86.07074993033406},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1058.6852449060743},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.6095390533137839},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EMP_Acre)),0)","v":4.2422504025764898},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":53.358039129059108},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":53.951167006375151},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2350112.8347977013},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2350112.8347977013},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6172178.6718290616},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y31:$DT31,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":7.0002179686454169E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y31:$DT31,0)),0)","v":0.20050124098362143},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y31:DT31)>1,0,'Building Inputs'!DU29)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y31:DT31)>1,0,'Building Inputs'!DV29)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y31:DT31)>1,0,'Building Inputs'!DW29)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":149232.17614536252},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":0.76709759746041328},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":2.4590816361353518},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":35.853129234869733},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":0.27104965701561512},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":294.25436816642372},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":667.96317170433508},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":990.4602032481821},0,0,1.4828066055213536,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":16.902385572430042},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":0.14516435886370613},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":6.0423941124550492E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":1789.7068599377367},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":7.5899147651167027},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":7.0080936719691941E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":1.3091070391032539E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y31:$DT31)),0)","v":1102.8917604819881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":131.12324828652405},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":11.540218956678563},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3.2753805403658078},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y31:$DT31,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,255,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"MU1B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y32:DT32)","v":13065.984243800001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y32:DT32)","v":0.29939843096836405},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y32:DT32)","v":0.54203999999999997},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y32:DT32)","v":0.15856156903163607},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y32:DT32)","v":1.9000000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y32:DT32)","v":0.52322337336759683},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":21.602217393213223},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6906.9419470180655},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":102372.79333488585},1.6763714698564462E-2,{"$f":"'Dev Type Streets'!P32","v":6181.7628032345019},{"$f":"'Dev Type Streets'!Q32","v":2.3453293463611864E-2},{"$f":"'Dev Type Streets'!S32","v":4.6906586927223728E-2},{"$f":"'Dev Type Streets'!T32","v":58.706199460916451},{"$f":"'Dev Type Streets'!U32","v":0.15768194070080863},{"$f":"'Dev Type Streets'!V32","v":0},{"$f":"'Dev Type Streets'!W32","v":0},0.84231805929919135,0.84231805929919135,{"$f":"'Dev Type Building Mix'!V32","v":1},{"$f":"'Dev Type Building Mix'!X32","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y32:DT32,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y32:DT32,TRANSPOSE(B_Building_Lot_Coverage))","v":0.45796000000000014},0.54342991913746652,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Acre))","v":18.7830705776231},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Acre))","v":1.409573407795061},15.82131955662323,1.1873091372936835,15.82131955662323,1.1873091372936835,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre))","v":10.454399999999996},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre))","v":5.227200000000007},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre)))","v":3.1014705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y32:$DT32,0),0),TRANSPOSE(B_HU_Acre)))","v":3.1014705776230955},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y32:$DT32,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y32:$DT32,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre))","v":0},10.454399999999996,5.227200000000007,3.1014705776230955,3.1014705776230955,0,0,0,0.55658631302033612,0.2782931565101685,0.16512053046949529,0.16512053046949529,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Acre)),0)","v":0.16512053046949529},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Acre)),0)","v":0.83487946953050463},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre)),0)","v":2130.688000000001},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y32:$DT32,0),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'!$Y32:$DT32),0)","v":866.13333333333378},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y32:$DT32),0)","v":773245.63266334904},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y32:$DT32,0),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'!$Y32:$DT32),0)","v":4635.9982513538826},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y32:$DT32),0)","v":2040.2259437027681},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":30.027960531497463},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre))","v":17.594056931413249},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":1.7067104334466567},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y32:$DT32,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y32:$DT32,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y32:$DT32,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y32:$DT32,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5715812258908477},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y32:$DT32,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y32:$DT32,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y32:$DT32,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y32:$DT32,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.4048013104655643},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":0.86980656462508665},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":0.19797454466000397},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":106106.46275696256},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":0.55854860753884283},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":0.44145139246115722},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":0},2544.3661576942186,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y32:$DT32),0)","v":132.16753919886062},2676.5336968930792,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":1.409573407795061},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y32:$DT32)","v":0},1.409573407795061,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y32:$DT32,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y32:$DT32,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y32:$DT32,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y32:$DT32,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y32:$DT32,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y32:$DT32,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y32:$DT32,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},22791.610143892518,21382.036736097456,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7359.8975999999966},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7694.4384000000091},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6327.7007360974494},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2941.1711999999993},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3386.5295360974496},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},1409.573407795061,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1409.573407795061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.93815384701230575,6.1846152987694268E-2,0,0.21119129149953472,0.93815384701230564,0.32292135367067221,0.33759959701933973,0.27763289632229371,0.12904622277369671,0,0.148586673548597,0,6.1846152987694261E-2,6.1846152987694261E-2,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":130.54082581828195},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Building)),0)","v":111.66472385443907},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2646.0148680111238},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.176833751005272},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Building))),0)","v":10.416073053806215},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":246.81997335692719},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":59.865793454934284},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1169.2102180369752},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":134.03658433418761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1468.8620494923741},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":86.07074993033406},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":915.3547299298292},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.6095390533137839},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":43.3594787718446},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":52.940073556405572},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2306069.6041170261},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2306069.6041170261},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6106808.3760488005},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y32:$DT32,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":7.0002179686454169E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y32:$DT32,0)),0)","v":0.20050124098362143},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y32:DT32)>1,0,'Building Inputs'!DU30)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y32:DT32)>1,0,'Building Inputs'!DV30)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y32:DT32)>1,0,'Building Inputs'!DW30)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":149232.17614536252},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":29135.882339123913},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":0.76709759746041328},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":2.4590816361353518},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":35.853129234869733},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":0.27104965701561512},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":294.25436816642372},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":3509.2325537879092},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":990.4602032481821},2518.7723505397271,0,0.28224410553215318,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":24.389767368948114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":1.3178865882922604},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":1.8752769231956488E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":10023.54164251086},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":7.5899147651167027},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":7.0080936719691941E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":1.3091070391032539E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y32:$DT32)),0)","v":1102.8917604819881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":131.12324828652405},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.527082130719926},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y32:$DT32,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,255,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"MU1C"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y33:DT33)","v":28052.799999999999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y33:DT33)","v":0.22867397724878871},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y33:DT33)","v":0.56271000000000004},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y33:DT33)","v":0.18861602275121128},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y33:DT33)","v":2.7},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y33:DT33)","v":0.595053629492311},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":25.020430877606906},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8216.1139510427638},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":117227.37263282071},1.9480139204856219E-2,{"$f":"'Dev Type Streets'!P33","v":6868.6253369272235},{"$f":"'Dev Type Streets'!Q33","v":2.6059214959568738E-2},{"$f":"'Dev Type Streets'!S33","v":5.2118429919137475E-2},{"$f":"'Dev Type Streets'!T33","v":73.382749326145557},{"$f":"'Dev Type Streets'!U33","v":0.15768194070080863},{"$f":"'Dev Type Streets'!V33","v":0},{"$f":"'Dev Type Streets'!W33","v":0},0.84231805929919135,0.84231805929919135,{"$f":"'Dev Type Building Mix'!V33","v":1},{"$f":"'Dev Type Building Mix'!X33","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y33:DT33,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y33:DT33,TRANSPOSE(B_Building_Lot_Coverage))","v":0.41728999999999999},0.5091728436657682,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Acre))","v":21.083039999999997},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Acre))","v":10.770406802740258},17.758625336927221,9.0721081559469816,17.758625336927221,9.0721081559469816,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre))","v":19.340639999999993},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre))","v":1.7424000000000026},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y33:$DT33,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y33:$DT33,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y33:$DT33,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre))","v":0},19.340639999999993,1.7424000000000026,0,0,0,0,0,0.91735537190082628,8.2644628099173695E-2,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre)),0)","v":2228.0687603305787},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y33:$DT33),0)","v":905.71900826446313},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y33:$DT33,0),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'!$Y33:$DT33),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y33:$DT33),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y33:$DT33,0),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'!$Y33:$DT33),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":31.155884671839836},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre))","v":19.818057599999996},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":1.5720957775316913},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y33:$DT33,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y33:$DT33,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y33:$DT33,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y33:$DT33,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5720957775316913},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y33:$DT33,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y33:$DT33,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y33:$DT33,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y33:$DT33,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":0.80120165712878322},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":89122.75041322317},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":0.61983471074380148},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":0.38016528925619858},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":0},2228.0687603305787,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y33:$DT33),0)","v":112.13955899997458},2340.2083193305534,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":10.770406802740258},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y33:$DT33)","v":0},0,10.770406802740258,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y33:$DT33,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y33:$DT33,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y33:$DT33,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y33:$DT33,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y33:$DT33,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y33:$DT33,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y33:$DT33,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},25920.536100685065,23227.934400000002,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":20663.121599999999},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2564.8128000000029},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},2692.6017006850643,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2692.6017006850643},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.89612091006814087,0.1038790899318591,0,0.30358621926758245,0.89612091006814087,0.79717184551032039,9.8949064557820487E-2,0,0,0,0,0,0.1038790899318591,0,0.1038790899318591,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":116.45578063852884},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Building)),0)","v":12.076710858567274},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2494.3138967646637},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":10.862982299138389},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Building))),0)","v":1.1265142491778153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":232.66932358774611},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":53.844008264462815},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1149.5243273684212},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":98.387612847627139},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Acre)),0)","v":106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2441.4935210904669},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":58.06975186040345},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Acre)),0)","v":49.000000000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1291.7923333342726},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.4596903211906782},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":70.192183809590887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":16.183078556914356},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":704934.90193918941},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":704934.90193918941},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6017789.2673167866},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y33:$DT33,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":8.9921802495391903E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y33:$DT33,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y33:DT33)>1,0,'Building Inputs'!DU31)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y33:DT33)>1,0,'Building Inputs'!DV31)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y33:DT33)>1,0,'Building Inputs'!DW31)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":129723.14551693809},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":2.0122771290621753},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":6.4507485765490564},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":94.051177064678484},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":0.71102689860896939},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":771.89830492004944},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":25182.157929909765},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":2598.2096943608863},22583.94823554888,0,0.10317661026479777,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":125.80565273777307},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":7.8184531850694361},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":0.11961887608083119},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":47698.266380440669},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":14.049355904817936},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":0.10586119285814152},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":2.422855682084747E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y33:$DT33)),0)","v":3043.6108551540383},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":137.18596512002574},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":35.757750585097654},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y33:$DT33,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,195,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"MU1D"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y34:DT34)","v":17003.484243800001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y34:DT34)","v":0.25479642068258057},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y34:DT34)","v":0.57171000000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y34:DT34)","v":0.17349357931741941},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y34:DT34)","v":2.5},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y34:DT34)","v":0.56559935279602991},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.90218681559012},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7557.38031506679},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":113872.64044677035},2.0118091884937177E-2,{"$f":"'Dev Type Streets'!P34","v":6868.6253369272235},{"$f":"'Dev Type Streets'!Q34","v":2.6059214959568738E-2},{"$f":"'Dev Type Streets'!S34","v":5.2118429919137475E-2},{"$f":"'Dev Type Streets'!T34","v":73.382749326145557},{"$f":"'Dev Type Streets'!U34","v":0.15768194070080863},{"$f":"'Dev Type Streets'!V34","v":0},{"$f":"'Dev Type Streets'!W34","v":0},0.84231805929919135,0.84231805929919135,{"$f":"'Dev Type Building Mix'!V34","v":1},{"$f":"'Dev Type Building Mix'!X34","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y34:DT34,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y34:DT34,TRANSPOSE(B_Building_Lot_Coverage))","v":0.42828999999999995},0.5184383423180593,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Acre))","v":21.083039999999997},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Acre))","v":1.409573407795061},17.758625336927221,1.1873091372936835,17.758625336927221,1.1873091372936835,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre))","v":19.340639999999993},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre))","v":1.7424000000000026},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y34:$DT34,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y34:$DT34,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y34:$DT34,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre))","v":0},19.340639999999993,1.7424000000000026,0,0,0,0,0,0.91735537190082628,8.2644628099173695E-2,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre)),0)","v":2228.0687603305787},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y34:$DT34,0),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'!$Y34:$DT34),0)","v":905.71900826446313},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y34:$DT34,0),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'!$Y34:$DT34),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":31.155884671839836},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre))","v":19.818057599999996},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":1.5720957775316913},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y34:$DT34,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y34:$DT34,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y34:$DT34,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y34:$DT34,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5720957775316913},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y34:$DT34,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y34:$DT34,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y34:$DT34,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y34:$DT34,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0.80120165712878322},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":89122.75041322317},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0.61983471074380148},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0.38016528925619858},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":0},2228.0687603305787,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y34:$DT34),0)","v":112.13955899997458},2340.2083193305534,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":1.409573407795061},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y34:$DT34)","v":0},1.409573407795061,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y34:$DT34,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y34:$DT34,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y34:$DT34,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y34:$DT34,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y34:$DT34,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y34:$DT34,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y34:$DT34,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},24637.507807795064,23227.934400000002,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":20663.121599999999},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2564.8128000000029},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},1409.573407795061,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1409.573407795061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.94278750031084368,5.7212499689156301E-2,0,0.19954966116102246,0.94278750031084368,0.83868554243389792,0.10410195787694572,0,0,0,0,0,5.7212499689156301E-2,5.7212499689156301E-2,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":116.45578063852884},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Building)),0)","v":111.66472385443907},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2521.6424333128198},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":10.862982299138389},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Building))),0)","v":10.416073053806215},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":235.21852644531347},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":53.844008264462815},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1178.2924780369758},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":98.387612847627139},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1395.681391730064},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":58.06975186040345},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":817.60618949621232},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.4596903211906782},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":39.543627038975302},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":13.297609084243398},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":579243.85170964245},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":579243.85170964245},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5660210.7743641986},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y34:$DT34,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":8.9921802495391903E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y34:$DT34,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y34:DT34)>1,0,'Building Inputs'!DU32)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y34:DT34)>1,0,'Building Inputs'!DV32)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y34:DT34)>1,0,'Building Inputs'!DW32)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":129723.14551693809},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":29135.882339123913},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":2.0122771290621753},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":6.4507485765490564},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":94.051177064678484},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":0.71102689860896939},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":771.89830492004944},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":3780.1965408933384},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":2598.2096943608863},1181.9868465324521,0,0.68732132476553076,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":32.259052604131789},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":1.3921763043400532},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":2.0183548365626247E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":12664.932603401303},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":14.049355904817936},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":0.10586119285814152},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":2.422855682084747E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y34:$DT34)),0)","v":3043.6108551540383},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":137.18596512002574},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.527082130719926},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y34:$DT34,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,170,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"MU2A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y35:DT35)","v":31157.734243800005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y35:DT35)","v":0.40076604245153907},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y35:DT35)","v":0.2235322996952738},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y35:DT35)","v":0.3657016578531872},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y35:DT35)","v":1.35},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y35:DT35)","v":0.42960613212401294},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":52.824109244796709},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16800.773671238279},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":225797.65334593409},6.1829089759730005E-2,{"$f":"'Dev Type Streets'!P35","v":6898.7960002083228},{"$f":"'Dev Type Streets'!Q35","v":2.2858184469558878E-2},{"$f":"'Dev Type Streets'!S35","v":6.8574553408676631E-2},{"$f":"'Dev Type Streets'!T35","v":52.269277641789493},{"$f":"'Dev Type Streets'!U35","v":0.16671006718400083},{"$f":"'Dev Type Streets'!V35","v":0},{"$f":"'Dev Type Streets'!W35","v":0.1},0.73328993281599919,0.73328993281599919,{"$f":"'Dev Type Building Mix'!V35","v":1},{"$f":"'Dev Type Building Mix'!X35","v":0},0,0.62506102204604486,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y35:DT35,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y35:DT35,TRANSPOSE(B_Building_Lot_Coverage))","v":0.76646770030472622},0.72875311564608691,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Acre))","v":12.314934628110857},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Acre))","v":16.076232392363512},9.0304175860808318,11.788539370930629,9.0304175860808318,11.788539370930629,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre))","v":4.7447661128925152},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre))","v":7.5701685152183416},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y35:$DT35,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y35:$DT35,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y35:$DT35,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre))","v":0},4.7447661128925152,7.5701685152183416,0,0,0,0,0,0.38528552982017533,0.61471447017982472,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Acre)),0)","v":0.67858336924365537},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Acre)),0)","v":0.32141663075634458},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y35:$DT35),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y35:$DT35,0),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'!$Y35:$DT35),0)","v":241973.92112534522},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y35:$DT35),0)","v":1450.7559148397297},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y35:$DT35,0),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'!$Y35:$DT35),0)","v":1000.838010655434},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":20.013648126346251},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre))","v":11.576038550424204},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":1.7288857530292907},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y35:$DT35,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y35:$DT35,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y35:$DT35,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y35:$DT35,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.7288857530292907},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y35:$DT35,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y35:$DT35,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y35:$DT35,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y35:$DT35,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":0.88110797707774424},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":70904.175565801052},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":0},1621.1491835077788,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y35:$DT35),0)","v":105.99382173513872},1727.1430052429175,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":2.3092929438996972},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":13.766939448463814},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y35:$DT35)","v":0},2.3092929438996972,13.766939448463814,0,0,0,0,0,0.14364640218790636,0.85635359781209364,0,0,0,0,0,0.29685466014306355,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y35:$DT35,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y35:$DT35,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y35:$DT35,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y35:$DT35,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y35:$DT35,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y35:$DT35,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y35:$DT35,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},18713.643115322007,12962.615309306355,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5975.349769759825},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6987.265539546529},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},5751.0278060156515,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":2309.2929438996975},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":3441.734862115954},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.69268261820666377,0.30731738179333629,0,0.56156062273411966,0.69268261820666366,0.31930446321632799,0.37337815499033572,0,0,0,0,0,0.30731738179333623,0.12340157016294373,0.1839158116303925,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":124.10849187299105},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Building)),0)","v":49.100449565478407},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1832.9959688593844},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.576826354148546},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Building))),0)","v":4.5800844885931218},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":170.98166063491905},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":11.006279061641262},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":462.93805391613921},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":122.67743419598042},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Acre)),0)","v":100.54143671685955},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2506.6269497133621},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":74.719218116692403},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Acre)),0)","v":47.419889575933027},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1306.9084045550708},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0669358548995107},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EMP_Acre)),0)","v":3.7154696032818597},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":81.988238988897308},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":19.134589207740362},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":833502.70588917006},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":833502.70588917006},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3651964.7017834424},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y35:$DT35,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y35:$DT35,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y35:DT35)>1,0,'Building Inputs'!DU33)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y35:DT35)>1,0,'Building Inputs'!DV33)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y35:DT35)>1,0,'Building Inputs'!DW33)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":47733.085150406747},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":32186.375269905649},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},32186.375269905649,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":167.08094637644047},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":11.022467215972501},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0.14082043069443353},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":59765.287320254756},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y35:$DT35)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":77.079473574737776},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":96.65056124869551},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":45.706238968899861},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y35:$DT35,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,170,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"MU2B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y36:DT36)","v":140923.92684876002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y36:DT36)","v":0.47511296192003166},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y36:DT36)","v":0.15780000000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y36:DT36)","v":0.24108703807996837},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y36:DT36)","v":2.3800000000000003},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y36:DT36)","v":0.87107251387123752},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":46.684271518964486},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12243.370289070313},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":274703.46577998128},4.5002692314266589E-2,{"$f":"'Dev Type Streets'!P36","v":6201.5094339622638},{"$f":"'Dev Type Streets'!Q36","v":1.8867924528301886E-2},{"$f":"'Dev Type Streets'!S36","v":3.7735849056603772E-2},{"$f":"'Dev Type Streets'!T36","v":39.849056603773583},{"$f":"'Dev Type Streets'!U36","v":0.14236706689536879},{"$f":"'Dev Type Streets'!V36","v":0},{"$f":"'Dev Type Streets'!W36","v":0.1},{"$f":"1-R36-Q36-P36","v":0.7576329331046312},{"$f":"1-(P36+Q36+R36)","v":0.7576329331046312},{"$f":"'Dev Type Building Mix'!V36","v":1},{"$f":"'Dev Type Building Mix'!X36","v":0},0,0.58740268931351736,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y36:DT36,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y36:DT36,TRANSPOSE(B_Building_Lot_Coverage))","v":0.71620000000000006},0.6849837735849057,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Acre))","v":21.751427972909671},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Acre))","v":28.557510992566609},16.479598174329677,21.636110815465987,16.479598174329677,21.636110815465987,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre))","v":13.894163599531751},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre))","v":7.8572643733779177},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y36:$DT36,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y36:$DT36,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y36:$DT36,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre))","v":0},13.894163599531751,7.8572643733779177,0,0,0,0,0,0.63877018174789468,0.36122981825210521,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Acre)),0)","v":0.6360492009001153},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Acre)),0)","v":0.36395079909988465},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y36:$DT36,0),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'!$Y36:$DT36),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y36:$DT36),0)","v":305939.43411000597},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y36:$DT36,0),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'!$Y36:$DT36),0)","v":1834.2614838559196},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y36:$DT36),0)","v":1374.983119304562},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":40.604802391610349},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre))","v":20.446342294535086},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":1.9859201125896846},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y36:$DT36,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y36:$DT36,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y36:$DT36,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y36:$DT36,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9859201125896846},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y36:$DT36,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y36:$DT36,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y36:$DT36,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y36:$DT36,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":1.0121027661752373},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":0.19510000000000002},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":82684.625484868011},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":0.90765663741701874},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":9.2343362582981342E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":0},1887.6263215757897,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y36:$DT36),0)","v":121.28587582701154},2008.9121974028012,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":1.6314939857159665},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":26.926017006850643},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y36:$DT36)","v":0},1.6314939857159665,26.926017006850643,0,0,0,0,0,5.713011845257232E-2,0.94286988154742768,0,0,0,0,0,0.15797280526078214,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y36:$DT36,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y36:$DT36,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y36:$DT36,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y36:$DT36,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y36:$DT36,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y36:$DT36,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y36:$DT36,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},37943.91870423111,29580.920466802483,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":21019.058250174665},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8561.8622166278183},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},8362.9982374286265,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1631.4939857159666},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":6731.5042517126603},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.77959582133260064,0.22040417866739931,0,0.48007749998516103,0.77959582133260064,0.55395064526719107,0.22564517606540963,0,0,0,0,0,0.22040417866739931,4.2997508993029745E-2,0.17740666967436955,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":141.49579378929252},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Building)),0)","v":13.046463239587627},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3206.6403573060752},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.198711948070436},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Building))),0)","v":1.2169726437015662},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":299.11505680632683},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":6.9054875143271639},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":194.6460023141621},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":132.05892575540165},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Acre)),0)","v":103.82905549880225},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4427.3303595969919},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":79.184993190654396},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Acre)),0)","v":48.371568697021701},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2260.5305494453955},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.3014731438850418},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EMP_Acre)),0)","v":3.5856951776788586},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":138.95430359861052},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":19.921193439664329},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":867767.18623177812},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":867767.18623177812},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6104156.2549557909},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y36:$DT36,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y36:$DT36,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y36:DT36)>1,0,'Building Inputs'!DU34)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y36:DT36)>1,0,'Building Inputs'!DV34)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y36:DT36)>1,0,'Building Inputs'!DW34)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":33722.980684749033},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":265681.70661341597},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},265681.70661341597,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":1027.3533600581161},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":84.605499075832938},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":1.152538198317854},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":468333.69083415391},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y36:$DT36)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":125.31267212409143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":66.290635103107363},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":89.394376462744134},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y36:$DT36,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,170,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"MU3A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y37:DT37)","v":65119.249999999993},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y37:DT37)","v":0.49188700233991056},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y37:DT37)","v":0.11549573378794711},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y37:DT37)","v":0.38261726387214229},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y37:DT37)","v":2.2000000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y37:DT37)","v":1.0493286137315208},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":90.753908931354871},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":27668.476476667383},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1315689.5804661373},0.13767398625939131,{"$f":"'Dev Type Streets'!P37","v":7806.476979809413},{"$f":"'Dev Type Streets'!Q37","v":1.4307751287013037E-2},{"$f":"'Dev Type Streets'!S37","v":7.1538756435065187E-2},{"$f":"'Dev Type Streets'!T37","v":25.446712183723395},{"$f":"'Dev Type Streets'!U37","v":0.18864426513482704},{"$f":"'Dev Type Streets'!V37","v":0},{"$f":"'Dev Type Streets'!W37","v":0.05},0.76135573486517294,0.76135573486517294,{"$f":"'Dev Type Building Mix'!V37","v":1},{"$f":"'Dev Type Building Mix'!X37","v":0},0,0.79048312779797381,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y37:DT37,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y37:DT37,TRANSPOSE(B_Building_Lot_Coverage))","v":0.87450426621205279},0.85445310337943325,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Acre))","v":20.604521556748473},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Acre))","v":18.600710810074908},15.687370651383532,14.161757847819148,15.687370651383532,14.161757847819148,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre))","v":12.833792450128957},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre))","v":7.7707291066195161},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y37:$DT37,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y37:$DT37,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y37:$DT37,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre))","v":0},12.833792450128957,7.7707291066195161,0,0,0,0,0,0.62286291942195493,0.37713708057804507,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Acre)),0)","v":0.37713708057804507},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Acre)),0)","v":0.62286291942195493},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre)),0)","v":3349.5297815895615},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y37:$DT37),0)","v":1674.7648907947807},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y37:$DT37,0),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'!$Y37:$DT37),0)","v":251816.35011385879},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y37:$DT37),0)","v":1509.7662495281504},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y37:$DT37,0),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'!$Y37:$DT37),0)","v":1007.2654004554352},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":37.331346363636918},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre))","v":19.368250263343565},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":1.9274506398902944},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y37:$DT37,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y37:$DT37,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y37:$DT37,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y37:$DT37,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9274506398902949},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y37:$DT37,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y37:$DT37,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y37:$DT37,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y37:$DT37,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":0.98230443003839629},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":109731.40066278832},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":0.71260469011543637},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":0.28739530988456369},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":0},2655.6867341539682,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y37:$DT37),0)","v":120.13636406094966},2775.823098214918,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":8.6409035226071307},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":6.932779918804691},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":5.3852034013701289},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":6.282727489900088},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y37:$DT37)","v":0},6.932779918804691,5.3852034013701289,0,0,0,6.282727489900088,0,0.37271585960304338,0.28951600056344523,0,0,0,0.33776813983351139,0,0.78866934619157436,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y37:$DT37,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y37:$DT37,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y37:$DT37,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y37:$DT37,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y37:$DT37,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y37:$DT37,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y37:$DT37,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},45708.754414145042,30191.971576632917,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":22364.785011223103},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7827.1865654098128},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},15516.782837512124,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6932.7799188046911},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":1346.3008503425322},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":7237.7020683649016},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.6605293004284909,0.33947069957150916,0,0.58317550074655822,0.66052930042849078,0.48928887469972471,0.17124042572876608,0,0,0,0,0,0.3394706995715091,0.15167291272017841,2.945389493978216E-2,0,0,0,0.15834389191154857,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":148.60793134302511},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":85.28787483561706},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Building)),0)","v":36.504413594283371},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4229.6621832510109},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.862131350109747},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Building))),0)","v":3.4051276505198356},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":394.54241924328744},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.8877659287491042},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":241.29018187435932},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":128.20462265117081},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Acre)),0)","v":56.033374512732145},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2433.9464705612513},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":76.878960589475156},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Acre)),0)","v":28.349486692524469},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1365.039794667204},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.2051155662792703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EMP_Acre)),0)","v":2.8768852999872756},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":88.304258387251352},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":26.745229244504564},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1165022.1858906189},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1165022.1858906189},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9556559.0582032613},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y37:$DT37,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y37:$DT37,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y37:DT37)>1,0,'Building Inputs'!DU35)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y37:DT37)>1,0,'Building Inputs'!DV35)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y37:DT37)>1,0,'Building Inputs'!DW35)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143300.56092169299},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":220722.71650587983},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},220722.71650587983,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":854.49768437749503},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":105.00517807280485},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":1.1052951140983058},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":101576.21331058588},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y37:$DT37)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":130.53002773598038},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":290.79161862210918},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17.878875292548827},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51.329883592483732},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y37:$DT37,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,230,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"MU4A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y38:DT38)","v":65119.249999999993},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y38:DT38)","v":0.49188700233991056},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y38:DT38)","v":0.11549573378794711},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y38:DT38)","v":0.38261726387214229},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y38:DT38)","v":2.2000000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y38:DT38)","v":1.0493286137315208},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":90.753908931354871},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":27668.476476667383},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1315689.5804661373},{"$f":"IF(D_Project_Value_Acre=0,0,D_Parking_Cost/D_Project_Value_Acre)","v":0.13767398625939131},{"$f":"'Dev Type Streets'!P38","v":10765.123258407404},{"$f":"'Dev Type Streets'!Q38","v":3.1055754490144503E-2},{"$f":"'Dev Type Streets'!S38","v":9.3167263470433512E-2},{"$f":"'Dev Type Streets'!T38","v":131.17950696637038},{"$f":"'Dev Type Streets'!U38","v":0.24713322448134536},{"$f":"'Dev Type Streets'!V38","v":0},{"$f":"'Dev Type Streets'!W38","v":0.1},0.65286677551865469,0.65286677551865457,{"$f":"'Dev Type Building Mix'!V38","v":1},{"$f":"'Dev Type Building Mix'!X38","v":0},0,{"$f":"IF(SUM(P38:R38)=0,0,((P38*(1-W38))+Q38)/SUM(P38:R38))","v":0.71192616278833343},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y38:DT38,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y38:DT38,TRANSPOSE(B_Building_Lot_Coverage))","v":0.87450426621205279},{"$f":"(Y38*T38)+(X38*(1-T38))","v":0.81806800494051546},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Acre))","v":20.604521556748473},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Acre))","v":18.600710810074908},{"$f":"D_HU_Net_Acre*D_Buildable_Acre","v":13.452007549858985},{"$f":"D_EMP_Net_Acre*D_Buildable_Acre","v":12.143786088928586},{"$f":"D_HU_Gross_Acre*D_Redev_Rate","v":13.452007549858985},{"$f":"D_EMP_Gross_Acre*D_Redev_Rate","v":12.143786088928586},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre))","v":12.833792450128957},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre))","v":7.7707291066195161},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y38:$DT38,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y38:$DT38,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y38:$DT38,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre))","v":0},12.833792450128957,7.7707291066195161,0,0,0,0,{"$f":"D_MH_Den*D_Redev_Rate","v":0},{"$f":"IF(D_HU_Net_Acre=0,0,D_MF_Den/D_HU_Net_Acre)","v":0.62286291942195493},{"$f":"IF(D_HU_Net_Acre=0,0,D_TH_Den/D_HU_Net_Acre)","v":0.37713708057804507},{"$f":"IF(D_HU_Net_Acre=0,0,D_SF_Den/D_HU_Net_Acre)","v":0},{"$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'!$Y38:$DT38,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Acre)),0)","v":0.37713708057804507},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Acre)),0)","v":0.62286291942195493},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre)),0)","v":3349.5297815895615},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y38:$DT38),0)","v":1674.7648907947807},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y38:$DT38,0),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'!$Y38:$DT38),0)","v":251816.35011385879},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y38:$DT38),0)","v":1509.7662495281504},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y38:$DT38,0),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'!$Y38:$DT38),0)","v":1007.2654004554352},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":37.331346363636918},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre))","v":19.368250263343565},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":1.9274506398902944},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y38:$DT38,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y38:$DT38,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y38:$DT38,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y38:$DT38,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9274506398902949},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y38:$DT38,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y38:$DT38,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y38:$DT38,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y38:$DT38,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":0.98230443003839629},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":109731.40066278832},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":0.71260469011543637},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":0.28739530988456369},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":0},{"$f":"IFERROR(((D_Avg_Rent*D_per_Renter*D_HU_Net_Acre)+(D_Avg_Mortgage*D_per_Owner*D_HU_Net_Acre))/D_HU_Net_Acre,0)","v":2655.6867341539682},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y38:$DT38),0)","v":120.13636406094966},{"$f":"SUM(BU38:BV38)","v":2775.823098214918},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":8.6409035226071307},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":6.932779918804691},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":5.3852034013701289},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":6.282727489900088},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y38:$DT38)","v":0},{"$f":"BY38*$U38","v":6.932779918804691},{"$f":"BZ38*$U38","v":5.3852034013701289},{"$f":"CA38*$U38","v":0},{"$f":"CB38*$U38","v":0},{"$f":"CC38*$U38","v":0},{"$f":"CD38*$U38","v":6.282727489900088},{"$f":"CE38*$U38","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BY38/D_EMP_Net_Acre)","v":0.37271585960304338},{"$f":"IF(D_EMP_Net_Acre=0,0,BZ38/D_EMP_Net_Acre)","v":0.28951600056344523},{"$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":"IF(D_EMP_Net_Acre=0,0,CC38/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CD38/D_EMP_Net_Acre)","v":0.33776813983351139},{"$f":"IF(D_EMP_Net_Acre=0,0,CE38/D_EMP_Net_Acre)","v":0},0.78866934619157436,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y38:$DT38,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y38:$DT38,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y38:$DT38,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y38:$DT38,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y38:$DT38,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y38:$DT38,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y38:$DT38,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},45708.754414145042,30191.971576632917,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":22364.785011223103},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7827.1865654098128},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},15516.782837512124,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6932.7799188046911},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":1346.3008503425322},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":7237.7020683649016},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},{"$f":"IFERROR(DX38/SUM(DX38,EF38),0)","v":0.6605293004284909},{"$f":"IFERROR(SUM(EG38:EI38,EL38:EM38)/SUM(DX38,EF38),0)","v":0.33947069957150916},{"$f":"IFERROR(SUM(EJ38:EK38)/SUM(DX38,EF38),0)","v":0},0.58317550074655822,0.66052930042849078,{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_MF/D_Bldg_SqFt_Acre)","v":0.48928887469972471},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_TH/D_Bldg_SqFt_Acre)","v":0.17124042572876608},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_SM/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_MD/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_LRG/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_MH/D_Bldg_SqFt_Acre)","v":0},0.3394706995715091,{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_RET/D_Bldg_SqFt_Acre)","v":0.15167291272017841},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_OFF/D_Bldg_SqFt_Acre)","v":2.945389493978216E-2},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_IND/D_Bldg_SqFt_Acre)","v":0},{"$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":0.15834389191154857},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_ComPKG/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_IntStructPrk/D_Bldg_SqFt_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":148.60793134302511},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":85.28787483561706},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Building)),0)","v":36.504413594283371},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4229.6621832510109},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.862131350109747},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Building))),0)","v":3.4051276505198356},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":394.54241924328744},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.8877659287491042},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":241.29018187435932},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":128.20462265117081},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Acre)),0)","v":56.033374512732145},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2433.9464705612513},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":76.878960589475156},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Acre)),0)","v":28.349486692524469},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1365.039794667204},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.2051155662792703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EMP_Acre)),0)","v":2.8768852999872756},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":88.304258387251352},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":26.745229244504564},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1165022.1858906189},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1165022.1858906189},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9556559.0582032613},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y38:$DT38,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y38:$DT38,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y38:DT38)>1,0,'Building Inputs'!DU36)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y38:DT38)>1,0,'Building Inputs'!DV36)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y38:DT38)>1,0,'Building Inputs'!DW36)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143300.56092169299},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":220722.71650587983},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},220722.71650587983,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":854.49768437749503},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":105.00517807280485},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":1.1052951140983058},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":101576.21331058588},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y38:$DT38)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":130.53002773598038},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":290.79161862210918},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17.878875292548827},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51.329883592483732},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y38:$DT38,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,127]
[{"$f":"'Dev Type Building Mix'!A39","v":"MU4B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y39:DT39)","v":205634.13424379996},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y39:DT39)","v":0.59565662243986173},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y39:DT39)","v":0.12731507520459734},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y39:DT39)","v":0.227028302355541},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y39:DT39)","v":3.6500000000000004},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y39:DT39)","v":1.9992485652928382},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":78.558643590598834},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26538.862519326693},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1571262.1376699421},9.2196604634869617E-2,{"$f":"'Dev Type Streets'!P39","v":11832.340373538138},{"$f":"'Dev Type Streets'!Q39","v":2.7982632222028275E-2},{"$f":"'Dev Type Streets'!S39","v":0.1119305288881131},{"$f":"'Dev Type Streets'!T39","v":99.535695583871529},{"$f":"'Dev Type Streets'!U39","v":0.28592964026722101},{"$f":"'Dev Type Streets'!V39","v":0},{"$f":"'Dev Type Streets'!W39","v":0.05},0.66407035973277895,0.66407035973277906,{"$f":"'Dev Type Building Mix'!V39","v":1},{"$f":"'Dev Type Building Mix'!X39","v":0},0,0.85115930835925457,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y39:DT39,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y39:DT39,TRANSPOSE(B_Building_Lot_Coverage))","v":0.82268492479540267},0.83225031422283835,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Acre))","v":23.903657285941936},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Acre))","v":65.495122617914006},15.873710292804526,43.493369637620631,15.873710292804526,43.493369637620631,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre))","v":23.903657285941936},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y39:$DT39,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y39:$DT39,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y39:$DT39,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre))","v":0},23.903657285941936,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Acre)),0)","v":0.2799972072679861},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Acre)),0)","v":0.72000279273201395},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre)),0)","v":5552.9115646258497},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y39:$DT39),0)","v":2776.4557823129248},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y39:$DT39,0),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'!$Y39:$DT39),0)","v":285255.32661054441},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y39:$DT39),0)","v":1710.2498087197362},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y39:$DT39,0),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'!$Y39:$DT39),0)","v":1264.4149495790828},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":49.554227811737803},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre))","v":22.469437848785418},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":2.2054057669456313},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y39:$DT39,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y39:$DT39,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y39:$DT39,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y39:$DT39,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.2054057669456313},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y39:$DT39,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y39:$DT39,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y39:$DT39,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y39:$DT39,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":1.1239612626480673},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":0.19510000000000002},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":182025.94276554036},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":0.2799972072679861},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":0.72000279273201384},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":0},4476.9770044966426,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y39:$DT39),0)","v":147.86672996573029},4624.8437344623726,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":7.9399056885914403},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":57.555216929322555},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y39:$DT39)","v":0},7.9399056885914403,57.555216929322555,0,0,0,0,0,0.12122896135199759,0.87877103864800221,0,0,0,0,0,0.26644159495677994,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y39:$DT39,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y39:$DT39,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y39:$DT39,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y39:$DT39,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y39:$DT39,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y39:$DT39,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y39:$DT39,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},87087.267504156029,57740.836064246607,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":57740.836064246607},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},29346.431439909422,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":7939.9056885914406},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":21406.525751317982},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.66302270950792053,0.33697729049207953,0,0.58165209970212473,0.66302270950792053,0.66302270950792053,0,0,0,0,0,0,0.33697729049207953,9.1171831613760621E-2,0.24580545887831889,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":151.88437838487653},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Building)),0)","v":38.163454119028628},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5300.2738723105122},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":14.167757966706581},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Building))),0)","v":3.5598827666252397},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":494.40895883227427},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.8303376600182673},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":170.63168846708314},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":132.32434601673788},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Acre)),0)","v":101.39329946862408},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8074.9860184889249},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":77.189201843097095},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Acre)),0)","v":47.666481425128019},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3958.5500507112474},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.3081086504184469},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EMP_Acre)),0)","v":3.6818434420279957},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":276.99827362449906},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":35.622822422814181},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1551730.1447377857},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1551730.1447377857},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17042516.304073047},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y39:$DT39,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y39:$DT39,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y39:DT39)>1,0,'Building Inputs'!DU37)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y39:DT39)>1,0,'Building Inputs'!DV37)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y39:DT39)>1,0,'Building Inputs'!DW37)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":164117.85058318509},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":823044.17744831508},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},823044.17744831508,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":3050.8712098306546},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":380.70635771005573},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":4.0673011713230576},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":472423.01450511522},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y39:$DT39)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":132.88228183521812},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":329.96272970071863},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":191.08332020535087},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y39:$DT39,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,127]
[{"$f":"'Dev Type Building Mix'!A40","v":"MU5A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y40:DT40)","v":128297.93424380002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y40:DT40)","v":0.58516073645593902},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y40:DT40)","v":0.16670001666341833},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y40:DT40)","v":0.2381392468806425},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y40:DT40)","v":3.4},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y40:DT40)","v":1.519465990471548},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":86.590079613759784},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":29298.772469137581},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1870544.8401937478},0.12080424101373337,{"$f":"'Dev Type Streets'!P40","v":12810.176890944869},{"$f":"'Dev Type Streets'!Q40","v":2.2547208892878104E-2},{"$f":"'Dev Type Streets'!S40","v":0.11273604446439052},{"$f":"'Dev Type Streets'!T40","v":72.181447854455072},{"$f":"'Dev Type Streets'!U40","v":0.30955915351952223},{"$f":"'Dev Type Streets'!V40","v":0},{"$f":"'Dev Type Streets'!W40","v":0.05},0.64044084648047772,0.64044084648047783,{"$f":"'Dev Type Building Mix'!V40","v":1},{"$f":"'Dev Type Building Mix'!X40","v":0},0,0.86094082292001717,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y40:DT40,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y40:DT40,TRANSPOSE(B_Building_Lot_Coverage))","v":0.8232999833365815},0.8368340917549657,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Acre))","v":26.087353985870365},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Acre))","v":35.672476372503461},16.707407069146683,22.846110964060962,16.707407069146683,22.846110964060962,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre))","v":26.087353985870365},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y40:$DT40,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y40:$DT40,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y40:$DT40,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre))","v":0},26.087353985870365,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Acre)),0)","v":0.2805194522797087},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Acre)),0)","v":0.71948054772029135},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre)),0)","v":3517.237040365847},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y40:$DT40,0),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'!$Y40:$DT40),0)","v":1859.8926254675507},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y40:$DT40),0)","v":335001.38318449684},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y40:$DT40,0),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'!$Y40:$DT40),0)","v":2008.502552151657},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y40:$DT40),0)","v":1340.0055327379873},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":49.598971346954094},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre))","v":24.522112746718143},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":2.0226222699180783},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y40:$DT40,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y40:$DT40,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y40:$DT40,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y40:$DT40,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0226222699180787},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y40:$DT40,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y40:$DT40,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y40:$DT40,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y40:$DT40,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":1.0308076248053391},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":127227.53155974897},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":0.50859858608876085},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":0.49140141391123909},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":0},3094.0076680964958,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y40:$DT40),0)","v":134.03047509351271},3228.0381431900087,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":4.3204517613035653},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":6.248845916861077},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":26.28226671069234},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":3.141363744950044},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y40:$DT40)","v":0},6.248845916861077,26.28226671069234,0,0,0,3.141363744950044,0,0.17517275368294088,0.73676597150824252,0,0,0,8.8061274808816592E-2,0,0.53681476632997949,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y40:$DT40,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y40:$DT40,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y40:$DT40,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y40:$DT40,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y40:$DT40,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y40:$DT40,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y40:$DT40,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},66187.938544940625,46821.619511552643,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":46821.619511552643},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},19366.319033387987,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6248.8459168610771},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":9498.6220823444601},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":3618.8510341824508},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.70740410625965422,0.29259589374034589,0,0.55020290184609222,0.70740410625965422,0.70740410625965422,0,0,0,0,0,0,0.29259589374034589,9.4410644208509434E-2,0.14350986435232513,0,0,0,5.4675385179511288E-2,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":140.72364575652617},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":85.28787483561706},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Building)),0)","v":45.754561639225585},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5072.6290262479042},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.126686065230913},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Building))),0)","v":4.2679804340026353},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":473.17427284494738},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.6961891777886704},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":266.21574534076268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":121.35733619508471},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Acre)),0)","v":90.008940230313684},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4776.0830328321645},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":70.791779447132768},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Acre)),0)","v":42.758097243855644},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2438.3446031701087},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0339334048771183},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EMP_Acre)),0)","v":3.4545446686935533},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":162.36319405053413},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":52.727646464283076},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2296816.2799841706},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2296816.2799841706},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15484099.10527147},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y40:$DT40,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y40:$DT40,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y40:DT40)>1,0,'Building Inputs'!DU38)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y40:DT40)>1,0,'Building Inputs'!DV38)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y40:DT40)>1,0,'Building Inputs'!DW38)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":129163.64510151846},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":470299.84391910327},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},470299.84391910327,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":1760.4705261199094},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":223.42503784431108},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":2.3640019338391443},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":247831.23495115124},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y40:$DT40)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148.20067381347658},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":262.05297477435874},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":87.257125479498583},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":25.664941796241866},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y40:$DT40,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,127]
[{"$f":"'Dev Type Building Mix'!A41","v":"MS1A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y41:DT41)","v":9000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y41:DT41)","v":0.46853827035449935},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y41:DT41)","v":0.39274000000000009},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y41:DT41)","v":0.13872172964550053},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y41:DT41)","v":3.2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y41:DT41)","v":1.4494748110634981},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19.18323347097779},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6042.7185433580025},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":200460.16735488881},1.1694806313573305E-2,{"$f":"'Dev Type Streets'!P41","v":16013.153840377221},{"$f":"'Dev Type Streets'!Q41","v":2.6086028560248848E-2},{"$f":"'Dev Type Streets'!S41","v":0.13043014280124424},{"$f":"'Dev Type Streets'!T41","v":110.18738463849112},{"$f":"'Dev Type Streets'!U41","v":0.36761142884245224},{"$f":"'Dev Type Streets'!V41","v":0},{"$f":"'Dev Type Streets'!W41","v":0},0.63238857115754776,0.63238857115754776,{"$f":"'Dev Type Building Mix'!V41","v":1},{"$f":"'Dev Type Building Mix'!X41","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y41:DT41,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y41:DT41,TRANSPOSE(B_Building_Lot_Coverage))","v":0.60725999999999991},0.75163571256358463,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Acre))","v":23.716513732035079},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Acre))","v":17.238577550225386},14.998052231840024,10.901479425775612,14.998052231840024,10.901479425775612,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre))","v":17.214124627970392},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre)))","v":6.5023891040646866},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y41:$DT41,0),0),TRANSPOSE(B_HU_Acre)))","v":6.5023891040646866},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y41:$DT41,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y41:$DT41,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre))","v":0},17.214124627970392,0,6.5023891040646866,6.5023891040646866,0,0,0,0.72582862820678462,0,0.27417137179321532,0.27417137179321532,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Acre)),0)","v":0.27417137179321532},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Acre)),0)","v":0.72582862820678462},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre)),0)","v":2736.0903605564499},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y41:$DT41),0)","v":1112.2318538847355},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y41:$DT41,0),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'!$Y41:$DT41),0)","v":1246152.0000000016},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y41:$DT41),0)","v":7471.3108602016173},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y41:$DT41,0),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'!$Y41:$DT41),0)","v":3288.0000000000045},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":51.340961718585604},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre))","v":22.163475126031681},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":2.3164671346274606},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y41:$DT41,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y41:$DT41,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y41:$DT41,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y41:$DT41,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0637658870309936},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y41:$DT41,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y41:$DT41,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y41:$DT41,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y41:$DT41,0)),TRANSPOSE(B_HH_Acre)),0)","v":3.0000000000000004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":1.180562490831111},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":172977.25922024951},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":0.55273023208818328},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":0.44726976791181672},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":0},4034.3522606875194,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y41:$DT41),0)","v":166.20025630247054},4200.5525169899902,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":17.238577550225386},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y41:$DT41)","v":0},17.238577550225386,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y41:$DT41,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Ret_per)))),0)","v":31.38},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y41:$DT41,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y41:$DT41,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y41:$DT41,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y41:$DT41,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y41:$DT41,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y41:$DT41,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},61602.933344090699,45312.477559127707,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":23932.622184962991},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":21379.855374164716},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":21379.855374164716},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},16290.455784962991,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":16290.455784962991},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":1646.5679999999973},0.73555714150865736,0.26444285849134269,0,0.52580232737926158,0.73555714150865725,0.38849809393465745,0,0.34705904757399986,0.34705904757399986,0,0,0,0.26444285849134264,0.26444285849134264,0,0,0,0,0,0,2.6728727198798975E-2,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":137.56315427998823},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Building)),0)","v":122.59246568060638},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6070.4169248671906},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.831875770903196},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Building))),0)","v":11.435411599100682},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":566.24781734025407},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":34.178119417183105},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":818.36172000000033},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":186.5763293122227},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2985.3574435813121},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":124.77792073826309},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1842.7753282533502},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.4614946647788933},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":138.02363110934127},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":152.3740819303604},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6637415.0088864993},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6637415.0088864993},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17140956.590467803},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y41:$DT41,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":6.0043214599369149E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y41:$DT41,0)),0)","v":0.20007483623373049},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y41:DT41)>1,0,'Building Inputs'!DU39)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y41:DT41)>1,0,'Building Inputs'!DV39)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y41:DT41)>1,0,'Building Inputs'!DW39)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":443397.37696441181},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":336723.72107518505},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":1.1197181677668597},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":3.5894759586242917},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":52.334149277072271},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":0.39564616853466644},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":429.51765599514363},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":803.96908032407418},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":253.80788306283827},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":1445.7564300796535},0,0.31569358732120661,1.798273671789566,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":19.013504277227653},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":0.24407763577994379},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":3.4570007776777542E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":2839.8317881602925},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":15.890396980013623},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":0.10798419045091273},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":2.7190831993748653E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y41:$DT41)),0)","v":1943.0005674121333},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":173.91984405856056},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":656.74799723106253},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y41:$DT41,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,127]
[{"$f":"'Dev Type Building Mix'!A42","v":"MS1B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y42:DT42)","v":9000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y42:DT42)","v":0.46853827035449935},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y42:DT42)","v":0.39274000000000009},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y42:DT42)","v":0.13872172964550053},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y42:DT42)","v":3.2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y42:DT42)","v":1.4494748110634981},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19.18323347097779},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6042.7185433580025},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":200460.16735488881},1.1694806313573305E-2,{"$f":"'Dev Type Streets'!P42","v":16013.153840377221},{"$f":"'Dev Type Streets'!Q42","v":2.6086028560248848E-2},{"$f":"'Dev Type Streets'!S42","v":0.13043014280124424},{"$f":"'Dev Type Streets'!T42","v":110.18738463849112},{"$f":"'Dev Type Streets'!U42","v":0.36761142884245224},{"$f":"'Dev Type Streets'!V42","v":0},{"$f":"'Dev Type Streets'!W42","v":0},0.63238857115754776,0.63238857115754776,{"$f":"'Dev Type Building Mix'!V42","v":1},{"$f":"'Dev Type Building Mix'!X42","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y42:DT42,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y42:DT42,TRANSPOSE(B_Building_Lot_Coverage))","v":0.60725999999999991},0.75163571256358463,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Acre))","v":23.716513732035079},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Acre))","v":17.238577550225386},14.998052231840024,10.901479425775612,14.998052231840024,10.901479425775612,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre))","v":17.214124627970392},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre)))","v":6.5023891040646866},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y42:$DT42,0),0),TRANSPOSE(B_HU_Acre)))","v":6.5023891040646866},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y42:$DT42,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y42:$DT42,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre))","v":0},17.214124627970392,0,6.5023891040646866,6.5023891040646866,0,0,0,0.72582862820678462,0,0.27417137179321532,0.27417137179321532,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Acre)),0)","v":0.27417137179321532},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Acre)),0)","v":0.72582862820678462},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre)),0)","v":2736.0903605564499},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y42:$DT42,0),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'!$Y42:$DT42),0)","v":1112.2318538847355},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y42:$DT42),0)","v":1246152.0000000016},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y42:$DT42,0),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'!$Y42:$DT42),0)","v":7471.3108602016173},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y42:$DT42),0)","v":3288.0000000000045},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":51.340961718585604},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre))","v":22.163475126031681},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":2.3164671346274606},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y42:$DT42,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y42:$DT42,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y42:$DT42,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y42:$DT42,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0637658870309936},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y42:$DT42,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y42:$DT42,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y42:$DT42,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y42:$DT42,0)),TRANSPOSE(B_HH_Acre)),0)","v":3.0000000000000004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":1.180562490831111},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":172977.25922024951},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":0.55273023208818328},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":0.44726976791181672},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":0},4034.3522606875194,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y42:$DT42),0)","v":166.20025630247054},4200.5525169899902,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":17.238577550225386},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y42:$DT42)","v":0},17.238577550225386,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y42:$DT42,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Ret_per)))),0)","v":31.38},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y42:$DT42,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y42:$DT42,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y42:$DT42,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y42:$DT42,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y42:$DT42,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y42:$DT42,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},61602.933344090699,45312.477559127707,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":23932.622184962991},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":21379.855374164716},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":21379.855374164716},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},16290.455784962991,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":16290.455784962991},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":1646.5679999999973},0.73555714150865736,0.26444285849134269,0,0.52580232737926158,0.73555714150865725,0.38849809393465745,0,0.34705904757399986,0.34705904757399986,0,0,0,0.26444285849134264,0.26444285849134264,0,0,0,0,0,0,2.6728727198798975E-2,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":137.56315427998823},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Building)),0)","v":122.59246568060638},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6070.4169248671906},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.831875770903196},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Building))),0)","v":11.435411599100682},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":566.24781734025407},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":34.178119417183105},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":818.36172000000033},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":186.5763293122227},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2985.3574435813121},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":124.77792073826309},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1842.7753282533502},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.4614946647788933},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":138.02363110934127},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":152.3740819303604},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6637415.0088864993},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6637415.0088864993},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17140956.590467803},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y42:$DT42,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":6.0043214599369149E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y42:$DT42,0)),0)","v":0.20007483623373049},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y42:DT42)>1,0,'Building Inputs'!DU40)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y42:DT42)>1,0,'Building Inputs'!DV40)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y42:DT42)>1,0,'Building Inputs'!DW40)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":443397.37696441181},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":336723.72107518505},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":1.1197181677668597},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":3.5894759586242917},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":52.334149277072271},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":0.39564616853466644},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":429.51765599514363},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":803.96908032407418},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":253.80788306283827},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":1445.7564300796535},0,0.31569358732120661,1.798273671789566,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":19.013504277227653},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":0.24407763577994379},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":3.4570007776777542E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":2839.8317881602925},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":15.890396980013623},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":0.10798419045091273},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":2.7190831993748653E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y42:$DT42)),0)","v":1943.0005674121333},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":173.91984405856056},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":656.74799723106253},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y42:$DT42,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"MS2A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y43:DT43)","v":10250},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y43:DT43)","v":0.56440654070899876},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y43:DT43)","v":0.26966000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y43:DT43)","v":0.16593345929100115},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y43:DT43)","v":3.1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y43:DT43)","v":1.7151496221269964},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":22.946226941955594},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7228.0614867160093},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":140867.13470977789},7.4083806864062868E-3,{"$f":"'Dev Type Streets'!P43","v":13560.51652003237},{"$f":"'Dev Type Streets'!Q43","v":2.840860178027238E-2},{"$f":"'Dev Type Streets'!S43","v":0.11363440712108952},{"$f":"'Dev Type Streets'!T43","v":119.99793391987052},{"$f":"'Dev Type Streets'!U43","v":0.31130662350854843},{"$f":"'Dev Type Streets'!V43","v":0},{"$f":"'Dev Type Streets'!W43","v":0},0.68869337649145157,0.68869337649145157,{"$f":"'Dev Type Building Mix'!V43","v":1},{"$f":"'Dev Type Building Mix'!X43","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y43:DT43,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y43:DT43,TRANSPOSE(B_Building_Lot_Coverage))","v":0.73033999999999988},0.8142869440953151,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Acre))","v":29.781206531956961},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Acre))","v":34.477155100450773},20.510119682482713,23.744188357948914,20.510119682482713,23.744188357948914,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre))","v":28.155609255940789},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y43:$DT43,0),0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y43:$DT43,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y43:$DT43,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre))","v":0},28.155609255940789,0,1.6255972760161717,1.6255972760161717,0,0,0,0.94541533183782156,0,5.458466816217844E-2,5.458466816217844E-2,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Acre)),0)","v":5.458466816217844E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Acre)),0)","v":0.94541533183782156},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre)),0)","v":2544.3997697225677},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y43:$DT43),0)","v":1034.3088494807187},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y43:$DT43,0),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'!$Y43:$DT43),0)","v":1246152.0000000016},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y43:$DT43),0)","v":7471.3108602016173},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y43:$DT43,0),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'!$Y43:$DT43),0)","v":3288.0000000000045},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":58.008750464538771},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre))","v":27.961822194519215},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":2.0745697494603568},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y43:$DT43,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y43:$DT43,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y43:$DT43,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y43:$DT43,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0222757691736639},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y43:$DT43,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y43:$DT43,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y43:$DT43,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y43:$DT43,0)),TRANSPOSE(B_HH_Acre)),0)","v":3.0000000000000004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":1.0572820974728276},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":114775.81952511436},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":0.87622492304477706},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":0.123775076955223},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":0},2813.3335766609234,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y43:$DT43),0)","v":130.89885044394831},2944.2324271048719,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":34.477155100450773},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y43:$DT43)","v":0},34.477155100450773,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y43:$DT43,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Ret_per)))),0)","v":31.38},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y43:$DT43,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y43:$DT43,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y43:$DT43,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y43:$DT43,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y43:$DT43,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y43:$DT43,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},74327.870183393141,41746.958613467155,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":36401.994769925979},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},32580.911569925982,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":32580.911569925982},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":411.64199999999931},0.56165955664359335,0.43834044335640659,0,0.62399082458737454,0.56165955664359335,0.48974892836441275,0,7.1910628279180655E-2,7.1910628279180655E-2,0,0,0,0.43834044335640659,0.43834044335640659,0,0,0,0,0,0,5.5381917843782278E-3,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":125.52850033909772},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Building)),0)","v":122.59246568060638},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8130.0377635477726},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.709284586340752},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Building))),0)","v":11.435411599100682},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":758.36902069185066},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":18.999354434977686},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":568.80648000000008},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":133.84419611076925},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4228.8547753090406},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":81.220204668297711},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2441.8819726165125},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.5033260829533468},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":221.12157849022975},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":137.61449612566881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5994487.451234133},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5994487.451234133},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19014564.811478496},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y43:$DT43,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":9.0101853843508911E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y43:$DT43,0)),0)","v":0.20007483623373049},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y43:DT43)>1,0,'Building Inputs'!DU41)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y43:DT43)>1,0,'Building Inputs'!DV41)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y43:DT43)>1,0,'Building Inputs'!DW41)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":463243.55370056536},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":673447.4421503701},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":0.78008797361300775},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":2.5007248319282889},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":36.460282270611799},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":0.2756397339658252},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":299.23740414474082},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":1153.5704561079547},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":507.61576612567654},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":1007.2331023511978},0,0.44003880598531236,0.87314398268269955,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":25.803602144902612},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":0.32893137717984022},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":4.6915640263459285E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":2755.3349606735815},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":21.743082806328886},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":0.13949837191543379},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":3.707790192283446E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y43:$DT43)),0)","v":1732.0865578779553},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":192.67202721811452},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1313.4959944621251},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y43:$DT43,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"MS2B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y44:DT44)","v":10250},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y44:DT44)","v":0.56440654070899876},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y44:DT44)","v":0.26966000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y44:DT44)","v":0.16593345929100115},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y44:DT44)","v":3.1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y44:DT44)","v":1.7151496221269964},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":22.946226941955594},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7228.0614867160093},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":140867.13470977789},7.4083806864062868E-3,{"$f":"'Dev Type Streets'!P44","v":13560.51652003237},{"$f":"'Dev Type Streets'!Q44","v":2.840860178027238E-2},{"$f":"'Dev Type Streets'!S44","v":0.11363440712108952},{"$f":"'Dev Type Streets'!T44","v":119.99793391987052},{"$f":"'Dev Type Streets'!U44","v":0.31130662350854843},{"$f":"'Dev Type Streets'!V44","v":0},{"$f":"'Dev Type Streets'!W44","v":0},0.68869337649145157,0.68869337649145157,{"$f":"'Dev Type Building Mix'!V44","v":1},{"$f":"'Dev Type Building Mix'!X44","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y44:DT44,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y44:DT44,TRANSPOSE(B_Building_Lot_Coverage))","v":0.73033999999999988},0.8142869440953151,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Acre))","v":29.781206531956961},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Acre))","v":34.477155100450773},20.510119682482713,23.744188357948914,20.510119682482713,23.744188357948914,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre))","v":28.155609255940789},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y44:$DT44,0),0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y44:$DT44,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y44:$DT44,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre))","v":0},28.155609255940789,0,1.6255972760161717,1.6255972760161717,0,0,0,0.94541533183782156,0,5.458466816217844E-2,5.458466816217844E-2,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Acre)),0)","v":5.458466816217844E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Acre)),0)","v":0.94541533183782156},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre)),0)","v":2544.3997697225677},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y44:$DT44,0),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'!$Y44:$DT44),0)","v":1034.3088494807187},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y44:$DT44),0)","v":1246152.0000000016},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y44:$DT44,0),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'!$Y44:$DT44),0)","v":7471.3108602016173},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y44:$DT44),0)","v":3288.0000000000045},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":58.008750464538771},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre))","v":27.961822194519215},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":2.0745697494603568},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y44:$DT44,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y44:$DT44,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y44:$DT44,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y44:$DT44,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0222757691736639},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y44:$DT44,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y44:$DT44,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y44:$DT44,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y44:$DT44,0)),TRANSPOSE(B_HH_Acre)),0)","v":3.0000000000000004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":1.0572820974728276},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":114775.81952511436},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":0.87622492304477706},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":0.123775076955223},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":0},2813.3335766609234,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y44:$DT44),0)","v":130.89885044394831},2944.2324271048719,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":34.477155100450773},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y44:$DT44)","v":0},34.477155100450773,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y44:$DT44,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Ret_per)))),0)","v":31.38},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y44:$DT44,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y44:$DT44,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y44:$DT44,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y44:$DT44,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y44:$DT44,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y44:$DT44,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},74327.870183393141,41746.958613467155,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":36401.994769925979},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},32580.911569925982,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":32580.911569925982},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":411.64199999999931},0.56165955664359335,0.43834044335640659,0,0.62399082458737454,0.56165955664359335,0.48974892836441275,0,7.1910628279180655E-2,7.1910628279180655E-2,0,0,0,0.43834044335640659,0.43834044335640659,0,0,0,0,0,0,5.5381917843782278E-3,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":125.52850033909772},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Building)),0)","v":122.59246568060638},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8130.0377635477726},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.709284586340752},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Building))),0)","v":11.435411599100682},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":758.36902069185066},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":18.999354434977686},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":568.80648000000008},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":133.84419611076925},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4228.8547753090406},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":81.220204668297711},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2441.8819726165125},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.5033260829533468},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":221.12157849022975},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":137.61449612566881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5994487.451234133},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5994487.451234133},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19014564.811478496},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y44:$DT44,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":9.0101853843508911E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y44:$DT44,0)),0)","v":0.20007483623373049},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y44:DT44)>1,0,'Building Inputs'!DU42)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y44:DT44)>1,0,'Building Inputs'!DV42)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y44:DT44)>1,0,'Building Inputs'!DW42)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":463243.55370056536},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":673447.4421503701},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":0.78008797361300775},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":2.5007248319282889},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":36.460282270611799},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":0.2756397339658252},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":299.23740414474082},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":1153.5704561079547},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":507.61576612567654},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":1007.2331023511978},0,0.44003880598531236,0.87314398268269955,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":25.803602144902612},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":0.32893137717984022},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":4.6915640263459285E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":2755.3349606735815},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":21.743082806328886},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":0.13949837191543379},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":3.707790192283446E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y44:$DT44)),0)","v":1732.0865578779553},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":192.67202721811452},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1313.4959944621251},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y44:$DT44,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"MS2C"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y45:DT45)","v":10250},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y45:DT45)","v":0.56440654070899876},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y45:DT45)","v":0.26966000000000001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y45:DT45)","v":0.16593345929100115},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y45:DT45)","v":3.1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y45:DT45)","v":1.7151496221269964},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":22.946226941955594},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7228.0614867160093},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":140867.13470977789},7.4083806864062868E-3,{"$f":"'Dev Type Streets'!P45","v":13560.51652003237},{"$f":"'Dev Type Streets'!Q45","v":2.840860178027238E-2},{"$f":"'Dev Type Streets'!S45","v":0.11363440712108952},{"$f":"'Dev Type Streets'!T45","v":119.99793391987052},{"$f":"'Dev Type Streets'!U45","v":0.31130662350854843},{"$f":"'Dev Type Streets'!V45","v":0},{"$f":"'Dev Type Streets'!W45","v":0},0.68869337649145157,0.68869337649145157,{"$f":"'Dev Type Building Mix'!V45","v":1},{"$f":"'Dev Type Building Mix'!X45","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y45:DT45,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y45:DT45,TRANSPOSE(B_Building_Lot_Coverage))","v":0.73033999999999988},0.8142869440953151,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Acre))","v":29.781206531956961},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Acre))","v":34.477155100450773},20.510119682482713,23.744188357948914,20.510119682482713,23.744188357948914,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre))","v":28.155609255940789},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y45:$DT45,0),0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y45:$DT45,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y45:$DT45,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre))","v":0},28.155609255940789,0,1.6255972760161717,1.6255972760161717,0,0,0,0.94541533183782156,0,5.458466816217844E-2,5.458466816217844E-2,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Acre)),0)","v":5.458466816217844E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Acre)),0)","v":0.94541533183782156},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre)),0)","v":2544.3997697225677},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y45:$DT45),0)","v":1034.3088494807187},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y45:$DT45,0),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'!$Y45:$DT45),0)","v":1246152.0000000016},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y45:$DT45),0)","v":7471.3108602016173},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y45:$DT45,0),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'!$Y45:$DT45),0)","v":3288.0000000000045},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":58.008750464538771},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre))","v":27.961822194519215},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":2.0745697494603568},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y45:$DT45,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y45:$DT45,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y45:$DT45,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y45:$DT45,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0222757691736639},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y45:$DT45,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y45:$DT45,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y45:$DT45,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y45:$DT45,0)),TRANSPOSE(B_HH_Acre)),0)","v":3.0000000000000004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":1.0572820974728276},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":114775.81952511436},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":0.87622492304477706},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":0.123775076955223},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":0},2813.3335766609234,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y45:$DT45),0)","v":130.89885044394831},2944.2324271048719,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":34.477155100450773},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y45:$DT45)","v":0},34.477155100450773,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y45:$DT45,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Ret_per)))),0)","v":31.38},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y45:$DT45,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y45:$DT45,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y45:$DT45,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y45:$DT45,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y45:$DT45,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y45:$DT45,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},74327.870183393141,41746.958613467155,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":36401.994769925979},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},32580.911569925982,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":32580.911569925982},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":411.64199999999931},0.56165955664359335,0.43834044335640659,0,0.62399082458737454,0.56165955664359335,0.48974892836441275,0,7.1910628279180655E-2,7.1910628279180655E-2,0,0,0,0.43834044335640659,0.43834044335640659,0,0,0,0,0,0,5.5381917843782278E-3,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":125.52850033909772},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Building)),0)","v":122.59246568060638},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8130.0377635477726},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.709284586340752},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Building))),0)","v":11.435411599100682},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":758.36902069185066},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":18.999354434977686},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":568.80648000000008},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":133.84419611076925},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4228.8547753090406},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":81.220204668297711},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2441.8819726165125},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.5033260829533468},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":221.12157849022975},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":137.61449612566881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5994487.451234133},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5994487.451234133},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":19014564.811478496},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y45:$DT45,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":9.0101853843508911E-2},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y45:$DT45,0)),0)","v":0.20007483623373049},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y45:DT45)>1,0,'Building Inputs'!DU43)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y45:DT45)>1,0,'Building Inputs'!DV43)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y45:DT45)>1,0,'Building Inputs'!DW43)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":463243.55370056536},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":673447.4421503701},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":0.78008797361300775},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":2.5007248319282889},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":36.460282270611799},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":0.2756397339658252},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":299.23740414474082},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":1153.5704561079547},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":507.61576612567654},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":1007.2331023511978},0,0.44003880598531236,0.87314398268269955,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":25.803602144902612},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":0.32893137717984022},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":4.6915640263459285E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":2755.3349606735815},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":21.743082806328886},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":0.13949837191543379},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":3.707790192283446E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y45:$DT45)),0)","v":1732.0865578779553},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":192.67202721811452},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1313.4959944621251},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y45:$DT45,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,197]
[{"$f":"'Dev Type Building Mix'!A46","v":"MS3A"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y46:DT46)","v":18000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y46:DT46)","v":0.64392627510470324},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y46:DT46)","v":5.0000000000000044E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y46:DT46)","v":0.30607372489529683},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y46:DT46)","v":4.5999999999999996},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y46:DT46)","v":2.0777396576274509},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":125.79748819175789},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":39626.208780403729},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2760134.6575925862},0.12720370670825881,{"$f":"'Dev Type Streets'!P46","v":13995.14163949447},{"$f":"'Dev Type Streets'!Q46","v":2.3330854135499946E-2},{"$f":"'Dev Type Streets'!S46","v":0.11665427067749973},{"$f":"'Dev Type Streets'!T46","v":78.839622294681419},{"$f":"'Dev Type Streets'!U46","v":0.32128424333091071},{"$f":"'Dev Type Streets'!V46","v":0},{"$f":"'Dev Type Streets'!W46","v":0},0.67871575666908934,0.67871575666908934,{"$f":"'Dev Type Building Mix'!V46","v":1},{"$f":"'Dev Type Building Mix'!X46","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y46:DT46,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y46:DT46,TRANSPOSE(B_Building_Lot_Coverage))","v":0.95000000000000007},0.96606421216654559,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Acre))","v":67.52126592048252},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Acre))","v":37.764444569378426},45.827747090475086,25.63132357109356,45.827747090475086,25.63132357109356,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre))","v":67.52126592048252},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y46:$DT46,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y46:$DT46,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y46:$DT46,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre))","v":0},67.52126592048252,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre)),0)","v":1913.7909813473696},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y46:$DT46,0),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'!$Y46:$DT46),0)","v":777.96381355584117},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y46:$DT46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y46:$DT46,0),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'!$Y46:$DT46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y46:$DT46),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":98.952616111662593},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre))","v":63.469989965253561},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":1.5590457185487803},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y46:$DT46,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y46:$DT46,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y46:$DT46,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y46:$DT46,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.55904571854878},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y46:$DT46,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y46:$DT46,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y46:$DT46,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y46:$DT46,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":0.79455083531997883},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":76551.639253894784},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":0},1913.7909813473696,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y46:$DT46),0)","v":108.23594987315437},2022.0269312205239,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":7.9921781640412846},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":29.772266405337145},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y46:$DT46)","v":0},7.9921781640412846,29.772266405337145,0,0,0,0,0,0.21163235035427477,0.78836764964572537,0,0,0,0,0,0.37229567697163229,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y46:$DT46,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Ret_per)))),0)","v":31.379999999999992},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y46:$DT46,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_OFF_per)))),0)","v":36.779999999999994},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y46:$DT46,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y46:$DT46,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y46:$DT46,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y46:$DT46,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y46:$DT46,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},81903.624241523154,62829.148777638671,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":62829.148777638671},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},19074.475463884486,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":7552.608365019013},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":11521.867098865474},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":9958.6373239646164},0.76711072751022191,0.23288927248977817,0,0.49402686264771478,0.76711072751022191,0.76711072751022191,0,0,0,0,0,0,0.23288927248977817,9.2213359725661859E-2,0.14067591276411631,0,0,0,0,0,0.1215897027291233,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":107.48860663906028},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Building)),0)","v":30.571312473103017},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8837.5235889713658},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":10.026525303226128},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Building))),0)","v":2.8516886361145946},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":824.36322000362884},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":1.2902601693309235},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":108.90000000000011},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":93.5427431129268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Acre)),0)","v":97.957970686537578},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7750.6043093494955},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":54.566600149207304},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Acre)),0)","v":46.672044146102984},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4125.7881313119769},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.3385685778231697},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EMP_Acre)),0)","v":3.8174485255314128},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":245.4457221196102},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":18.319141705469882},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":797981.81269026804},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":797981.81269026804},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":21698539.523875229},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y46:$DT46,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0.1161225201811551},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y46:$DT46,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y46:DT46)>1,0,'Building Inputs'!DU44)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y46:DT46)>1,0,'Building Inputs'!DV44)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y46:DT46)>1,0,'Building Inputs'!DW44)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":518766.05341836828},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":156112.41490494303},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":0.31977033991771286},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":1.0250864730585822},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":14.945643631923424},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":0.11298906585734109},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":122.66212231971556},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":5777.5673400673404},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":4391.8462969393622},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":412.88070372816259},972.84033939981555,0.76015492999657064,7.1462724608130704E-2,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":120.77483619917031},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":1.5371342788985309},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":2.1959061127121874E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":2986.8297336332753},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":109.83299830324555},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":0.63599823259868871},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":1.8609142677884129E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y46:$DT46)),0)","v":1450.2907394496988},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":474.78348278315963},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":301.39737889792781},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":123.55490558214915},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y46:$DT46,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,197]
[{"$f":"'Dev Type Building Mix'!A47","v":"MS3B"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y47:DT47)","v":19000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y47:DT47)","v":0.63655441012525049},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y47:DT47)","v":5.0000000000000044E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y47:DT47)","v":0.31344558987474958},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y47:DT47)","v":4.8},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y47:DT47)","v":2.0799508680746497},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":135.36667575080494},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":42640.502861503555},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3023121.0919781337},0.14389021484197065,{"$f":"'Dev Type Streets'!P47","v":13995.14163949447},{"$f":"'Dev Type Streets'!Q47","v":2.3330854135499946E-2},{"$f":"'Dev Type Streets'!S47","v":0.11665427067749973},{"$f":"'Dev Type Streets'!T47","v":78.839622294681419},{"$f":"'Dev Type Streets'!U47","v":0.32128424333091071},{"$f":"'Dev Type Streets'!V47","v":0},{"$f":"'Dev Type Streets'!W47","v":0},0.67871575666908934,0.67871575666908934,{"$f":"'Dev Type Building Mix'!V47","v":1},{"$f":"'Dev Type Building Mix'!X47","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y47:DT47,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y47:DT47,TRANSPOSE(B_Building_Lot_Coverage))","v":0.95000000000000007},0.96606421216654559,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Acre))","v":70.383023168319582},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Acre))","v":33.768355487357788},47.77006682634407,22.919114946072835,47.77006682634407,22.919114946072835,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre))","v":70.383023168319582},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y47:$DT47,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y47:$DT47,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y47:$DT47,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre))","v":0},70.383023168319582,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre)),0)","v":1877.9969780736662},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y47:$DT47),0)","v":763.41340572100239},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y47:$DT47,0),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'!$Y47:$DT47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y47:$DT47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y47:$DT47,0),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'!$Y47:$DT47),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":101.2173603538177},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre))","v":66.160041778220403},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":1.5298865846112271},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y47:$DT47,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y47:$DT47,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y47:$DT47,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y47:$DT47,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.5298865846112271},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y47:$DT47,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y47:$DT47,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y47:$DT47,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y47:$DT47,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":0.77969019720549437},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":75119.87912294663},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":0},1877.9969780736662,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y47:$DT47),0)","v":107.36911390020656},1985.3660919738727,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":3.9960890820206423},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":29.772266405337145},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y47:$DT47)","v":0},3.9960890820206423,29.772266405337145,0,0,0,0,0,0.11833827926612239,0.88166172073387761,0,0,0,0,0,0.26228268111785513,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y47:$DT47,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Ret_per)))),0)","v":31.379999999999992},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y47:$DT47,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_OFF_per)))),0)","v":36.779999999999994},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y47:$DT47,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y47:$DT47,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y47:$DT47,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y47:$DT47,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y47:$DT47,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},81046.236490267751,65748.065208892775,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":65748.065208892775},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},15298.17128137498,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":3776.3041825095065},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":11521.867098865474},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":11018.312966559475},0.81124143521196046,0.18875856478803954,0,0.44093613422166716,0.81124143521196046,0.81124143521196046,0,0,0,0,0,0,0.18875856478803954,4.6594442210317506E-2,0.14216412257772204,0,0,0,0,0,0.13595095150263498,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":106.9882647197697},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Building)),0)","v":24.672934569918933},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8589.3057785070196},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":9.9798534644992838},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Building))),0)","v":2.3014885996320849},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":801.20949017913472},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":1.2377984928503905},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":108.90000000000011},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":91.793195076673626},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Acre)),0)","v":101.50314538788736},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7650.5756866423162},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":53.546030461392945},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Acre)),0)","v":47.698278928072646},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4074.0982498694902},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.29482987691684},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EMP_Acre)),0)","v":3.6775074188991836},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":229.75791258126259},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":-10.444483560259691},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":-454961.70388491219},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":-454961.70388491219},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":21009914.366298757},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y47:$DT47,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0.11808791322460702},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y47:$DT47,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y47:DT47)>1,0,'Building Inputs'!DU45)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y47:DT47)>1,0,'Building Inputs'!DV45)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y47:DT47)>1,0,'Building Inputs'!DW45)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":502387.53055016813},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":78056.207452471514},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":0.34798536991045226},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":1.1155352795049278},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":16.264376893563728},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":0.12295868931534178},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":133.48525075969047},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":6287.3526936026947},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":4777.7729517224689},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":449.31135405711814},1060.2683878231078,0.75990216941126831,7.1462724608130704E-2,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":131.43143939321476},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":1.67276377409546},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":2.3896625344220865E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":3250.5568148120319},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":119.54604195130256},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":0.69240557444630546},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":2.0255127018049657E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y47:$DT47)),0)","v":1578.5357933939711},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":502.05119077195826},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":150.6986894489639},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":123.55490558214915},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y47:$DT47,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},223,115,255]
[{"$f":"'Dev Type Building Mix'!A48","v":"UC"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y48:DT48)","v":20000},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y48:DT48)","v":0.85149176223934275},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y48:DT48)","v":7.6250000000000692E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y48:DT48)","v":7.2258237760656457E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y48:DT48)","v":22.1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y48:DT48)","v":11.638185357800172},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":765.14165207126302},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":200074.8345385284},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":24438724.056574553},0.2210268936147296,{"$f":"'Dev Type Streets'!P48","v":13995.14163949447},{"$f":"'Dev Type Streets'!Q48","v":2.3330854135499946E-2},{"$f":"'Dev Type Streets'!S48","v":0.11665427067749973},{"$f":"'Dev Type Streets'!T48","v":78.839622294681419},{"$f":"'Dev Type Streets'!U48","v":0.32128424333091071},{"$f":"'Dev Type Streets'!V48","v":0},{"$f":"'Dev Type Streets'!W48","v":0},0.67871575666908934,0.67871575666908934,{"$f":"'Dev Type Building Mix'!V48","v":1},{"$f":"'Dev Type Building Mix'!X48","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y48:DT48,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y48:DT48,TRANSPOSE(B_Building_Lot_Coverage))","v":0.92374999999999918},0.94824792355398135,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Acre))","v":420.49290453929814},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Acre))","v":134.34750645405131},285.39515987837291,91.183769499566807,285.39515987837291,91.183769499566807,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre))","v":420.49290453929814},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y48:$DT48,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y48:$DT48,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y48:$DT48,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre))","v":0},420.49290453929814,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre)),0)","v":1845},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y48:$DT48,0),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'!$Y48:$DT48),0)","v":750},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y48:$DT48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y48:$DT48,0),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'!$Y48:$DT48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y48:$DT48),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":594.08316172385798},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre))","v":395.26333026694027},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":1.503006012024048},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y48:$DT48,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y48:$DT48,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y48:$DT48,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y48:$DT48,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.503006012024048},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y48:$DT48,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y48:$DT48,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y48:$DT48,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y48:$DT48,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":0.76599080330773017},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":73800},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":0},1845,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y48:$DT48),0)","v":106.57001447078237},1951.5700144707823,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":13.919149796500223},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":120.42835665755112},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y48:$DT48)","v":0},13.919149796500223,120.42835665755112,0,0,0,0,0,0.10360556860250147,0.89639443139749875,0,0,0,0,0,0.24016093661291102,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y48:$DT48,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Ret_per)))),0)","v":31.380000000000003},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y48:$DT48,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_OFF_per)))),0)","v":36.78},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y48:$DT48,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y48:$DT48,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y48:$DT48,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y48:$DT48,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y48:$DT48,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},453971.46858975699,394212.09800559201,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":394212.09800559201},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},59759.370584164993,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":13153.59655769271},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":46605.774026472282},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":59729.600701674193},0.86836315777772355,0.13163684222227651,0,0.3545258661900787,0.86836315777772355,0.86836315777772355,0,0,0,0,0,0,0.13163684222227651,2.8974500530955828E-2,0.10266234169132067,0,0,0,0,0,0.13157126567275615,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":106.57001447078238},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Building)),0)","v":28.146943355113297},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":48593.406575677218},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":9.9408391276716213},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Building))),0)","v":2.6255437537317707},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4532.7875747524158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0.31725267789277067},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":166.07250000000153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":90.180360721442881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Acre)),0)","v":102.06298839310497},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":38941.482264220322},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":52.605210420841686},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Acre)),0)","v":47.860338745372488},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":21147.16882736245},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":2.2545090180360714},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EMP_Acre)),0)","v":3.6554083529037533},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1121.834354092877},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":-807.13705681252634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":-35158890.194753639},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":-35158890.194753639},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":110569006.58963935},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y48:$DT48,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0.11975161263953986},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y48:$DT48,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y48:DT48)>1,0,'Building Inputs'!DU46)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y48:DT48)>1,0,'Building Inputs'!DV46)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y48:DT48)>1,0,'Building Inputs'!DW46)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2641863.2022140487},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":271884.84084750834},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":0.57370560985237196},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":1.8391257310757065},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":26.814242986686367},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":0.20271567697934892},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":220.0702782794915},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":6473.156039562281},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":5480.3458551432241},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":740.75655668876868},252.05362773028821,0.84662656386602553,0.11443514603409115,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":136.08774198171801},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":1.7320258070400474},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":2.4743225814857817E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":4602.0992283463765},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":112.50585608286957},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":0.57761579089782422},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":1.8930115691735101E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y48:$DT48)),0)","v":2181.3190066880143},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2971.0128537674927},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":610.36149861562978},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":479.78657292368359},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y48:$DT48,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"CC40"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y49:DT49)","v":51751.4},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y49:DT49)","v":0.68388946113178228},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y49:DT49)","v":0.23078079645071911},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y49:DT49)","v":8.5329742417498633E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y49:DT49)","v":5},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y49:DT49)","v":2.3115159109737924},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":41.299595330069337},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18584.817898531204},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":825991.90660138673},4.7517510056553559E-2,{"$f":"'Dev Type Streets'!P49","v":14884.300861143227},{"$f":"'Dev Type Streets'!Q49","v":2.71550181239174E-2},{"$f":"'Dev Type Streets'!S49","v":0.13577509061958701},{"$f":"'Dev Type Streets'!T49","v":114.7027965554271},{"$f":"'Dev Type Streets'!U49","v":0.34169653032927516},{"$f":"'Dev Type Streets'!V49","v":0},{"$f":"'Dev Type Streets'!W49","v":0.1},0.55830346967072486,0.55830346967072486,{"$f":"'Dev Type Building Mix'!V49","v":1},{"$f":"'Dev Type Building Mix'!X49","v":0},0,0.77360021387206246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y49:DT49,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y49:DT49,TRANSPOSE(B_Building_Lot_Coverage))","v":0.76921920354928086},0.77115428060819025,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Acre))","v":20.892738427469283},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Acre))","v":146.59240506329118},11.664488354978985,81.843048374211804,11.664488354978985,81.843048374211804,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre))","v":20.892738427469283},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y49:$DT49,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y49:$DT49,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y49:$DT49,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre))","v":0},20.892738427469283,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y49:$DT49),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y49:$DT49,0),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'!$Y49:$DT49),0)","v":458411.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y49:$DT49),0)","v":2748.4085556106397},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y49:$DT49,0),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'!$Y49:$DT49),0)","v":1833.646},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":44.188141774097531},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre))","v":19.639174121821124},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y49:$DT49,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y49:$DT49,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y49:$DT49,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y49:$DT49,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y49:$DT49,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y49:$DT49,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y49:$DT49,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y49:$DT49,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":1.1466882325516725},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":126849.62564356797},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":0},2748.4085556106397,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y49:$DT49),0)","v":148.46110231850116},2896.8696579291409,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":6.2379746835443051},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":140.35443037974687},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y49:$DT49)","v":0},6.2379746835443051,140.35443037974687,0,0,0,0,0,4.2553191489361701E-2,0.95744680851063824,0,0,0,0,0,0.12693922014908085,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y49:$DT49,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y49:$DT49,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y49:$DT49,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y49:$DT49,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y49:$DT49,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y49:$DT49,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y49:$DT49,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},100689.63308201839,38309.886246575341,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":38309.886246575341},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},62379.746835443053,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6237.9746835443057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":56141.772151898746},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.38047498112709771,0.61952501887290223,0,0.60466843568791806,0.38047498112709771,0.38047498112709771,0,0,0,0,0,0,0.61952501887290223,6.1952501887290234E-2,0.55757251698561205,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":148.46110231850113},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Building)),0)","v":21.058947226299029},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6188.8406993982981},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.848435154990383},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Building))),0)","v":1.964376261130748},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":577.29437389137615},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":12.441063736729303},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":259.92789041095887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":135},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Acre)),0)","v":104.38297872340425},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16555.316204382339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":78.75},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Acre)),0)","v":48.531914893617014},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7845.6559715437043},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.375},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EMP_Acre)),0)","v":3.5638297872340425},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":553.76948738803947},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":48.077935589640106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2094274.8742847235},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2094274.8742847235},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17382895.392000172},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y49:$DT49,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y49:$DT49,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y49:DT49)>1,0,'Building Inputs'!DU47)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y49:DT49)>1,0,'Building Inputs'!DV47)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y49:DT49)>1,0,'Building Inputs'!DW47)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128938.93670886081},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":28944.018063767806},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},28944.018063767806,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":137.6864037737495},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":10.139284422391542},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0.15422550528400586},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":94518.45330370446},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y49:$DT49)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":85.329585376384202},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":267.85863291139248},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":465.97670886075957},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y49:$DT49,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"CC60"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y50:DT50)","v":51751.4},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y50:DT50)","v":0.68388946113178228},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y50:DT50)","v":0.23078079645071911},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y50:DT50)","v":8.5329742417498633E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y50:DT50)","v":5},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y50:DT50)","v":2.3115159109737924},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":41.299595330069337},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18584.817898531204},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":825991.90660138673},4.7517510056553559E-2,{"$f":"'Dev Type Streets'!P50","v":14884.300861143227},{"$f":"'Dev Type Streets'!Q50","v":2.71550181239174E-2},{"$f":"'Dev Type Streets'!S50","v":0.13577509061958701},{"$f":"'Dev Type Streets'!T50","v":114.7027965554271},{"$f":"'Dev Type Streets'!U50","v":0.34169653032927516},{"$f":"'Dev Type Streets'!V50","v":0},{"$f":"'Dev Type Streets'!W50","v":0.1},0.55830346967072486,0.55830346967072486,{"$f":"'Dev Type Building Mix'!V50","v":1},{"$f":"'Dev Type Building Mix'!X50","v":0},0,0.77360021387206246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y50:DT50,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y50:DT50,TRANSPOSE(B_Building_Lot_Coverage))","v":0.76921920354928086},0.77115428060819025,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Acre))","v":20.892738427469283},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Acre))","v":146.59240506329118},11.664488354978985,81.843048374211804,11.664488354978985,81.843048374211804,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre))","v":20.892738427469283},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y50:$DT50,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y50:$DT50,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y50:$DT50,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre))","v":0},20.892738427469283,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y50:$DT50,0),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'!$Y50:$DT50),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y50:$DT50),0)","v":458411.5},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y50:$DT50,0),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'!$Y50:$DT50),0)","v":2748.4085556106397},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y50:$DT50),0)","v":1833.646},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":44.188141774097531},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre))","v":19.639174121821124},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y50:$DT50,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y50:$DT50,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y50:$DT50,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y50:$DT50,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y50:$DT50,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y50:$DT50,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y50:$DT50,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y50:$DT50,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":1.1466882325516725},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":126849.62564356797},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":0},2748.4085556106397,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y50:$DT50),0)","v":148.46110231850116},2896.8696579291409,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":6.2379746835443051},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":140.35443037974687},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y50:$DT50)","v":0},6.2379746835443051,140.35443037974687,0,0,0,0,0,4.2553191489361701E-2,0.95744680851063824,0,0,0,0,0,0.12693922014908085,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y50:$DT50,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y50:$DT50,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y50:$DT50,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y50:$DT50,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y50:$DT50,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y50:$DT50,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y50:$DT50,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},100689.63308201839,38309.886246575341,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":38309.886246575341},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},62379.746835443053,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6237.9746835443057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":56141.772151898746},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.38047498112709771,0.61952501887290223,0,0.60466843568791806,0.38047498112709771,0.38047498112709771,0,0,0,0,0,0,0.61952501887290223,6.1952501887290234E-2,0.55757251698561205,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":148.46110231850113},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Building)),0)","v":21.058947226299029},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6188.8406993982981},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.848435154990383},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Building))),0)","v":1.964376261130748},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":577.29437389137615},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":12.441063736729303},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":259.92789041095887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":135},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Acre)),0)","v":104.38297872340425},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16555.316204382339},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":78.75},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Acre)),0)","v":48.531914893617014},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7845.6559715437043},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.375},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EMP_Acre)),0)","v":3.5638297872340425},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":553.76948738803947},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":48.077935589640106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2094274.8742847235},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2094274.8742847235},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17382895.392000172},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y50:$DT50,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y50:$DT50,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y50:DT50)>1,0,'Building Inputs'!DU48)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y50:DT50)>1,0,'Building Inputs'!DV48)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y50:DT50)>1,0,'Building Inputs'!DW48)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128938.93670886081},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":28944.018063767806},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},28944.018063767806,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":137.6864037737495},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":10.139284422391542},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0.15422550528400586},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":94518.45330370446},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y50:$DT50)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":85.329585376384202},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":267.85863291139248},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":465.97670886075957},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y50:$DT50,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"CC80"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y51:DT51)","v":73528},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y51:DT51)","v":0.94447120639061688},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y51:DT51)","v":-4.3589738367001955E-17},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y51:DT51)","v":5.5528793609383106E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y51:DT51)","v":7.9},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y51:DT51)","v":3.1493691438398108},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":113.17318710616901},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":37079.477143310163},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4880636.9365842883},0.1463636111314264,{"$f":"'Dev Type Streets'!P51","v":14884.300861143227},{"$f":"'Dev Type Streets'!Q51","v":2.71550181239174E-2},{"$f":"'Dev Type Streets'!S51","v":0.13577509061958701},{"$f":"'Dev Type Streets'!T51","v":114.7027965554271},{"$f":"'Dev Type Streets'!U51","v":0.34169653032927516},{"$f":"'Dev Type Streets'!V51","v":0},{"$f":"'Dev Type Streets'!W51","v":0.1},0.55830346967072486,0.55830346967072486,{"$f":"'Dev Type Building Mix'!V51","v":1},{"$f":"'Dev Type Building Mix'!X51","v":0},0,0.77360021387206246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y51:DT51,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y51:DT51,TRANSPOSE(B_Building_Lot_Coverage))","v":1},0.9,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Acre))","v":56.682961338709347},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Acre))","v":146.59240506329118},31.646293986612985,81.843048374211804,31.646293986612985,81.843048374211804,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre))","v":56.682961338709347},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y51:$DT51,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y51:$DT51,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y51:$DT51,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre))","v":0},56.682961338709347,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Acre)),0)","v":0.57823459348703554},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Acre)),0)","v":0.4217654065129644},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre)),0)","v":2310.802694677589},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y51:$DT51),0)","v":983.32029560748481},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y51:$DT51,0),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'!$Y51:$DT51),0)","v":453720},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y51:$DT51),0)","v":2720.2806427230976},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y51:$DT51,0),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'!$Y51:$DT51),0)","v":1194},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":113.60523741365986},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre))","v":53.281983658386793},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":2.1321510501942047},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y51:$DT51,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y51:$DT51,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y51:$DT51,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y51:$DT51,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.1321510501942047},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y51:$DT51,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y51:$DT51,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y51:$DT51,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y51:$DT51,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":1.0866277863468377},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":111582.83651332291},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":0.42176540651296435},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":0.57823459348703554},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":0},2547.5770095075895,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y51:$DT51),0)","v":130.40677573147693},2677.9837852390665,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":6.2379746835443051},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":140.35443037974687},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y51:$DT51)","v":0},6.2379746835443051,140.35443037974687,0,0,0,0,0,4.2553191489361701E-2,0.95744680851063824,0,0,0,0,0,0.12693922014908085,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y51:$DT51,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y51:$DT51,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y51:$DT51,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y51:$DT51,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y51:$DT51,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y51:$DT51,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y51:$DT51,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},137186.51990566216,74806.773070219104,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":74806.773070219104},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},62379.746835443053,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":6237.9746835443057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":56141.772151898746},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.54529244652944631,0.45470755347055364,0,0.62719008946402466,0.54529244652944631,0.54529244652944631,0,0,0,0,0,0,0.45470755347055364,4.5470755347055372E-2,0.40923679812349828,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":124.10851596874886},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Building)),0)","v":21.058947226299029},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10478.923949097149},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.576828601798157},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Building))),0)","v":1.964376261130748},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":977.47286351021012},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":-1.6749027912642925E-15},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":-9.4938450163330279E-14},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":127.9290630116523},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Acre)),0)","v":104.38297872340425},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18702.72957905674},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":74.625286756797166},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Acre)),0)","v":48.531914893617014},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9098.3137734371066},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.1982265752913071},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EMP_Acre)),0)","v":3.5638297872340425},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":607.45482175489963},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":97.836371586021272},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4261752.3462870866},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4261752.3462870866},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":33345972.396115229},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y51:$DT51,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y51:$DT51,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y51:DT51)>1,0,'Building Inputs'!DU49)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y51:DT51)>1,0,'Building Inputs'!DV49)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y51:DT51)>1,0,'Building Inputs'!DW49)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128938.93670886081},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":134096.55233071552},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},134096.55233071552,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":395.4395681625802},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":67.429696408051086},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0.61709837658522604},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":18167.868785806491},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y51:$DT51)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":289.11084961143604},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":267.85863291139248},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":465.97670886075957},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y51:$DT51,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,190,190]
[{"$f":"'Dev Type Building Mix'!A52","v":"CC120"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y52:DT52)","v":63675.75},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y52:DT52)","v":0.94496698446771532},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y52:DT52)","v":4.5139452104128753E-17},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y52:DT52)","v":5.5033015532284679E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y52:DT52)","v":12.45},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y52:DT52)","v":5.1868798025587797},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":318.75965625509946},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":87124.325582378093},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9596276.035315983},0.13605776395842578,{"$f":"'Dev Type Streets'!P52","v":14884.300861143227},{"$f":"'Dev Type Streets'!Q52","v":2.71550181239174E-2},{"$f":"'Dev Type Streets'!S52","v":0.13577509061958701},{"$f":"'Dev Type Streets'!T52","v":114.7027965554271},{"$f":"'Dev Type Streets'!U52","v":0.34169653032927516},{"$f":"'Dev Type Streets'!V52","v":0},{"$f":"'Dev Type Streets'!W52","v":0.1},0.55830346967072486,0.55830346967072486,{"$f":"'Dev Type Building Mix'!V52","v":1},{"$f":"'Dev Type Building Mix'!X52","v":0},0,0.77360021387206246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y52:DT52,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y52:DT52,TRANSPOSE(B_Building_Lot_Coverage))","v":1},0.9,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Acre))","v":161.75186777975011},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Acre))","v":85.595478778723418},90.306629007154811,47.788252790288183,90.306629007154811,47.788252790288183,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre))","v":161.75186777975011},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y52:$DT52,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y52:$DT52,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y52:$DT52,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre))","v":0},161.75186777975011,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Acre)),0)","v":0.12664478607427718},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Acre)),0)","v":0.87335521392572268},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre)),0)","v":2773.6413089025282},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y52:$DT52,0),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'!$Y52:$DT52),0)","v":1024.7335240697432},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y52:$DT52),0)","v":453720},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y52:$DT52,0),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'!$Y52:$DT52),0)","v":2720.2806427230976},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y52:$DT52),0)","v":1194},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":316.02165549461591},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre))","v":152.04675571296511},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":2.0784505003921541},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y52:$DT52,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y52:$DT52,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y52:$DT52,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y52:$DT52,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0784505003921541},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y52:$DT52,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y52:$DT52,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y52:$DT52,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y52:$DT52,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":1.0592598803292526},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":0.19509999999999997},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":112795.39595034529},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":9.8533276347004567E-2},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":0.90146672365299541},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":0},2766.883458749453,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y52:$DT52),0)","v":125.13476600983329},2892.0182247592861,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":3.5697049276595751},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":82.025773851063832},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y52:$DT52)","v":0},3.5697049276595751,82.025773851063832,0,0,0,0,0,4.1704363111137843E-2,0.95829563688886199,0,0,0,0,0,0.12502639468592117,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y52:$DT52,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y52:$DT52,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y52:$DT52,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y52:$DT52,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y52:$DT52,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y52:$DT52,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y52:$DT52,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},225940.48419946042,191338.55185903489,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":191338.55185903489},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},34601.932340425541,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":3569.7049276595753},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":31032.227412765962},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.84685377451046395,0.1531462254895361,0,0.38969884172559682,0.84685377451046395,0.84685377451046395,0,0,0,0,0,0,0.1531462254895361,1.5799315205982462E-2,0.13734691028355364,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":123.78913929143393},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Building)),0)","v":20.769021946794886},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":22032.496132249715},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.547037180767729},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Building))),0)","v":1.9373320632209683},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2055.1887950788387},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":-3.9129254566054837E-16},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9.831372668279242E-14},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":124.70703002352924},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Acre)),0)","v":104.41523420177676},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18642.584030078622},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":72.745767513725397},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Acre)),0)","v":48.54125200577748},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9816.2270782444466},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.1176757505882309},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EMP_Acre)),0)","v":3.5625565446667071},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":547.56653478664646},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":131.72582765874634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5737977.0528149903},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5737977.0528149903},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":70530896.261445612},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y52:$DT52,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y52:$DT52,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y52:DT52)>1,0,'Building Inputs'!DU50)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y52:DT52)>1,0,'Building Inputs'!DV50)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y52:DT52)>1,0,'Building Inputs'!DW50)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":73785.800854723406},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":97459.710965305159},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},97459.710965305159,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":282.89117005290484},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":49.057171464610924},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0.44574369948425363},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":13124.258390615192},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y52:$DT52)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":972.05973911044407},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148.83664332318591},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":270.03363712248057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y52:$DT52,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},223,115,255]
[{"$f":"'Dev Type Building Mix'!A53","v":"DC"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y53:DT53)","v":49778.07},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y53:DT53)","v":0.71985262411242168},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y53:DT53)","v":4.7108173179954457E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y53:DT53)","v":0.16303920270762381},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y53:DT53)","v":25.99},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y53:DT53)","v":8.3532143700892263},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":559.24812426179835},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":146522.97032934337},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":11952122.083626183},0.1104052688927247,{"$f":"'Dev Type Streets'!P53","v":17048.456315074694},{"$f":"'Dev Type Streets'!Q53","v":3.0431064835772847E-2},{"$f":"'Dev Type Streets'!S53","v":0.15215532417886424},{"$f":"'Dev Type Streets'!T53","v":155.80705195915698},{"$f":"'Dev Type Streets'!U53","v":0.39137870328454305},{"$f":"'Dev Type Streets'!V53","v":0},{"$f":"'Dev Type Streets'!W53","v":0.1},0.50862129671545697,0.50862129671545697,{"$f":"'Dev Type Building Mix'!V53","v":1},{"$f":"'Dev Type Building Mix'!X53","v":0},0,0.79649097665086865,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y53:DT53,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y53:DT53,TRANSPOSE(B_Building_Lot_Coverage))","v":0.88289182682004552},0.84043628910123336,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Acre))","v":187.57930582180313},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Acre))","v":221.05232883416122},95.406829764070778,112.43192213360268,95.406829764070778,112.43192213360268,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre))","v":187.57930582180313},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y53:$DT53,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y53:$DT53,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y53:$DT53,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre))","v":0},187.57930582180313,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Acre)),0)","v":0.33560838334768045},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Acre)),0)","v":0.66439161665231938},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre)),0)","v":2469.343721159687},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y53:$DT53),0)","v":1006.707615037475},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y53:$DT53,0),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'!$Y53:$DT53),0)","v":734565.7065379743},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y53:$DT53),0)","v":4404.0925511404985},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y53:$DT53,0),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'!$Y53:$DT53),0)","v":1477.2003120457821},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":368.02704814428603},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre))","v":176.32454747249491},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":2.087213909916287},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y53:$DT53,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y53:$DT53,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y53:$DT53,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y53:$DT53,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.087213909916287},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y53:$DT53,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y53:$DT53,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y53:$DT53,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y53:$DT53,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":1.0637260574751877},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":0.19510000000000002},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":133842.1605804842},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":0.49735707218190922},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":0.50264292781809083},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":0},3118.6616481733631,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y53:$DT53),0)","v":129.02158111419922},3247.6832292875624,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":51.003327097318135},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":21.098481856440284},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":156.05361951025591},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":43.900227467465008},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y53:$DT53)","v":0},21.098481856440284,156.05361951025591,0,0,0,43.900227467465008,0,9.5445643878598871E-2,0.70595781701685256,0,0,0,0.19859653910454847,0,0.57063093005397969,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y53:$DT53,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y53:$DT53,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y53:$DT53,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y53:$DT53,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y53:$DT53,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y53:$DT53,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y53:$DT53,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},363866.01796108671,238642.59570199944,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":238642.59570199944},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},125223.42225908725,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":21098.481856440281},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":55694.464014664882},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":43900.227467465011},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":4530.2489205170868},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.65585293465772565,0.34414706534227429,0,0.58596464240610613,0.65585293465772565,0.65585293465772565,0,0,0,0,0,0,0.34414706534227429,5.7984205215603941E-2,0.15306310912667057,0,0,0,0.12064942946158791,1.2450321538411893E-2,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":128.21427851882379},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":94.528246029806496},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Building)),0)","v":19.137154943478457},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":33261.279545109261},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.959813677003376},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Building))),0)","v":1.785111690179997},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3102.6084661844243},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0.50512739832959608},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":96.302127409039102},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":125.23283459497719},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Acre)),0)","v":81.321832387531117},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":29231.138783633258},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":73.052486847070043},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Acre)),0)","v":38.218867501212536},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":15013.645370310378},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.1308208648744302},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EMP_Acre)),0)","v":2.9480805789519793},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":933.04903630080184},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":190.71890525409222},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8307715.5128682554},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8307715.5128682554},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":108256808.78726417},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y53:$DT53,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y53:$DT53,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y53:DT53)>1,0,'Building Inputs'!DU51)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y53:DT53)>1,0,'Building Inputs'!DV51)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y53:DT53)>1,0,'Building Inputs'!DW51)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":436105.61997262074},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":39371.453528304562},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},39371.453528304562,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":126.13310455138041},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":14.588765781440946},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0.1632108846390336},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":29994.903635387229},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y53:$DT53)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1016.5971853778221},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":879.26207088649221},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":505.41051152190323},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":354.97131658244695},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y53:$DT53,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},223,115,255]
[{"$f":"'Dev Type Building Mix'!A54","v":"CR"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y54:DT54)","v":18678},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y54:DT54)","v":0.28981983408970152},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y54:DT54)","v":0.14541903565037972},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y54:DT54)","v":0.5647611302599187},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y54:DT54)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y54:DT54)","v":0.20779337597068095},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":65.396620142435012},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":24600.994834122059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":196189.86042730504},6.0551920752577579E-2,{"$f":"'Dev Type Streets'!P54","v":1037.1056689017175},{"$f":"'Dev Type Streets'!Q54","v":6.1011958119688769E-3},{"$f":"'Dev Type Streets'!S54","v":1.2202391623937754E-2},{"$f":"'Dev Type Streets'!T54","v":3.9047653196600809},{"$f":"'Dev Type Streets'!U54","v":2.3808670084979743E-2},{"$f":"'Dev Type Streets'!V54","v":0},{"$f":"'Dev Type Streets'!W54","v":0.05},0.92619132991502018,0.92619132991502029,{"$f":"'Dev Type Building Mix'!V54","v":1},{"$f":"'Dev Type Building Mix'!X54","v":0},0,0.32257280963832013,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y54:DT54,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y54:DT54,TRANSPOSE(B_Building_Lot_Coverage))","v":0.85458096434962028},0.81531414997601515,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Acre))","v":9.0514794572828627},0,8.3834017962393013,0,8.3834017962393013,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y54:$DT54,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y54:$DT54,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y54:$DT54,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y54:$DT54,0),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'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y54:$DT54,0),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'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y54:$DT54,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y54:$DT54,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y54:$DT54,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y54:$DT54,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y54:$DT54,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y54:$DT54,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y54:$DT54,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y54:$DT54,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y54:$DT54),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":9.0514794572828627},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y54:$DT54)","v":0},9.0514794572828627,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y54:$DT54,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y54:$DT54,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y54:$DT54,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y54:$DT54,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y54:$DT54,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y54:$DT54,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y54:$DT54,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},9051.4794572828632,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},9051.4794572828632,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":9051.4794572828632},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Building)),0)","v":151.03689160288198},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1364.1167695862739},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Building))),0)","v":14.088704493696634},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":127.24466094103828},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":316.72265964652701},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Acre)),0)","v":68},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":615.50060309523474},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Acre)),0)","v":38},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":343.95621937674878},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EMP_Acre)),0)","v":5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":45.257397286414303},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":31.106661634758922},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1355006.1808100985},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1355006.1808100985},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3240027.0377707817},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y54:$DT54,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y54:$DT54,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y54:DT54)>1,0,'Building Inputs'!DU52)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y54:DT54)>1,0,'Building Inputs'!DV52)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y54:DT54)>1,0,'Building Inputs'!DW52)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":187094.0803820368},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":4452.2519935895807},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},4452.2519935895807,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":26.058319494930668},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":1.8751214654102411},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":2.7761247132713728E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":5978.5803262676636},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y54:$DT54)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":388.67052789572608},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y54:$DT54,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},138,43,226]
[{"$f":"'Dev Type Building Mix'!A55","v":"CW"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y55:DT55)","v":182882},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y55:DT55)","v":0.35352880199093217},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y55:DT55)","v":0.14002583975621899},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y55:DT55)","v":0.42644535825284879},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y55:DT55)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y55:DT55)","v":0.30958613697040954},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":52.828643651896847},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18575.959805494094},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":158485.93095569056},5.5431094637849121E-2,{"$f":"'Dev Type Streets'!P55","v":1258.0025489642248},{"$f":"'Dev Type Streets'!Q55","v":7.3929919414840494E-3},{"$f":"'Dev Type Streets'!S55","v":1.4785983882968099E-2},{"$f":"'Dev Type Streets'!T55","v":5.101510777985216},{"$f":"'Dev Type Streets'!U55","v":3.122136720929752E-2},{"$f":"'Dev Type Streets'!V55","v":0},{"$f":"'Dev Type Streets'!W55","v":0.2},{"$f":"1-R55-Q55-P55","v":0.76877863279070258},{"$f":"1-(P55+Q55+R55)","v":0.76877863279070247},{"$f":"'Dev Type Building Mix'!V55","v":1},{"$f":"'Dev Type Building Mix'!X55","v":0},0,{"$f":"IF(SUM(P55:R55)=0,0,((P55*(1-W55))+Q55)/SUM(P55:R55))","v":0.1350280364921313},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y55:DT55,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y55:DT55,TRANSPOSE(B_Building_Lot_Coverage))","v":0.77997416024378097},0.63084883573358763,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Acre))","v":27.671948304908426},0,21.273602584502495,0,21.273602584502495,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y55:$DT55,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y55:$DT55,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y55:$DT55,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y55:$DT55,0),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'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y55:$DT55,0),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'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y55:$DT55,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y55:$DT55,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y55:$DT55,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y55:$DT55,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y55:$DT55,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y55:$DT55,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y55:$DT55,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y55:$DT55,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y55:$DT55),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":20.562769474110432},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":7.109178830797994},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y55:$DT55)","v":0},0,20.562769474110432,7.109178830797994,0,0,0,0,0,0.74309077364325038,0.25690922635674968,0,0,0,0,0.41102322221773502,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y55:$DT55,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y55:$DT55,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y55:$DT55,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y55:$DT55,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y55:$DT55,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y55:$DT55,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y55:$DT55,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},13485.572126431041,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},13485.572126431041,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":5140.6923685276088},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":8344.8797579034326},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,1,0,{"$f":"-(IF(DT55>0,DT55*LN(DT55),0)+IF(DU55>0,DU55*LN(DU55),0)+IF(DV55>0,DV55*LN(DV55),0))/LN(3)","v":0},0,0,0,0,0,0,0,0,1,0,0.38119942708638299,0.61880057291361701,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Building)),0)","v":4.959123558437887},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":331.4913389842971},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Building))),0)","v":0.46258649539916474},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":30.921475327028411},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":270.99947898904486},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Acre)),0)","v":112.93654911163223},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3125.1743487518397},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1355.9254669405129},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EMP_Acre)),0)","v":4.9130007449621225},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":135.95230263656848},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":20.376247694488033},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":887589.34957189858},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":887589.34957189858},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2859152.1057113344},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y55:$DT55,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y55:$DT55,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y55:DT55)>1,0,'Building Inputs'!DU53)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y55:DT55)>1,0,'Building Inputs'!DV53)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y55:DT55)>1,0,'Building Inputs'!DW53)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":775136.96063854091},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"MAX(0,GC55-GD55-GE55)","v":775136.96063854091},{"$f":"IFERROR(GD55/GC55,)","v":0},{"$f":"IFERROR(GE55/GC55,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":17264.832432569878},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0.28287798463178576},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":9.1995875712525628},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":789143.29773519968},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y55:$DT55)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":68.268394654046631},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":42.939440138019883},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y55:$DT55,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},138,43,226]
[{"$f":"'Dev Type Building Mix'!A56","v":"IF"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y56:DT56)","v":97915.8},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y56:DT56)","v":0.46683561550427155},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y56:DT56)","v":0.11561645993905488},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y56:DT56)","v":0.37754792455667352},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y56:DT56)","v":1.2},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y56:DT56)","v":0.51379519002696794},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":50.519220167259888},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16445.9875936887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":180307.26050177959},3.7748884096485733E-2,{"$f":"'Dev Type Streets'!P56","v":4763.0085357336848},{"$f":"'Dev Type Streets'!Q56","v":1.1215275083417396E-2},{"$f":"'Dev Type Streets'!S56","v":4.4861100333669586E-2},{"$f":"'Dev Type Streets'!T56","v":13.930317374097926},{"$f":"'Dev Type Streets'!U56","v":0.1182093300507206},{"$f":"'Dev Type Streets'!V56","v":0},{"$f":"'Dev Type Streets'!W56","v":0.05},0.83179066994927942,0.83179066994927942,{"$f":"'Dev Type Building Mix'!V56","v":1},{"$f":"'Dev Type Building Mix'!X56","v":0},0,0.70275132785486183,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y56:DT56,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y56:DT56,TRANSPOSE(B_Building_Lot_Coverage))","v":0.84438354006094507},0.82055968053215833,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Acre))","v":1.6255972760161717},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Acre))","v":31.17384182117549},1.3521566472852151,25.930110773328426,1.3521566472852151,25.930110773328426,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y56:$DT56,0),0),TRANSPOSE(B_HU_Acre)))","v":1.6255972760161717},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y56:$DT56,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y56:$DT56,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,1.6255972760161717,1.6255972760161717,0,0,0,0,0,1,1,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y56:$DT56),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y56:$DT56,0),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'!$Y56:$DT56),0)","v":1246152.0000000016},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y56:$DT56),0)","v":7471.3108602016173},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y56:$DT56,0),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'!$Y56:$DT56),0)","v":3288.0000000000045},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":4.4866484818046342},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre))","v":1.4955494939348779},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":2.9999999999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y56:$DT56,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y56:$DT56,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y56:$DT56,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y56:$DT56,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y56:$DT56,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y56:$DT56,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y56:$DT56,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y56:$DT56,0)),TRANSPOSE(B_HH_Acre)),0)","v":3.0000000000000004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":1.5289176434022296},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":0.19510000000000002},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":344829.73200930544},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":0},7471.3108602016173,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y56:$DT56),0)","v":277.56044118254528},7748.8713013841625,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":24.907844673685592},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":6.2659971474898972},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y56:$DT56)","v":0},0,24.907844673685592,6.2659971474898972,0,0,0,0,0,0.79899823757899524,0.20100176242100473,0,0,0,0,0.36196355052597057,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y56:$DT56,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y56:$DT56,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y56:$DT56,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y56:$DT56,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y56:$DT56,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y56:$DT56,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y56:$DT56,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},21996.87112111591,5344.9638435411789,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5344.9638435411789},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},16651.90727757473,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":6226.9611684213969},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":10424.946109153332},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":411.64199999999931},0.24298746008518812,0.75701253991481188,0,0.50472684637011422,0.2429874600851881,0,0,0.2429874600851881,0.2429874600851881,0,0,0,0.75701253991481177,0,0.28308395017343269,0.47392858974137914,0,0,0,0,1.87136614900127E-2,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":277.56044118254516},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Building)),0)","v":5.9686613469417544},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":851.49502356970424},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":25.89080716281325},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Building))),0)","v":0.55675606831945101},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":79.427361339432522},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":62.582769730839551},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":234.82424974726149},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":360},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Acre)),0)","v":111.42704758536713},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3668.6808291487696},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":270},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Acre)),0)","v":48.999999999999993},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1673.8220040790543},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":11.999999999999998},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EMP_Acre)),0)","v":4.6055096933155264},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":150.07381978937335},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":41.266845248078113},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1797583.7790062826},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1797583.7790062826},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4776492.4663975816},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y56:$DT56,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y56:$DT56,0)),0)","v":0.20007483623373049},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y56:DT56)>1,0,'Building Inputs'!DU54)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y56:DT56)>1,0,'Building Inputs'!DV54)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y56:DT56)>1,0,'Building Inputs'!DW54)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":51605.210972318542},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":5.4913502123368997E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":1.7603598954619985E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":0.25665846104674372},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":1.9403379655133824E-3},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":2.1064513726301151},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":388877.50801899482},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":7.0903153202729676},388870.41770367452,0,1.8232772978802979E-5,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":8669.5275432385115},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":7.2459147276697278E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":4.6203639762591751},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":395503.94389228267},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":7.880778746018631E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":8.2292630486501212E-4},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":1.3566260431565451E-5},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y56:$DT56)),0)","v":7.1238584624849182},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16.338407570920737},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":82.694044316636152},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":37.846622770838977},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y56:$DT56,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,197]
[{"$f":"'Dev Type Building Mix'!A57","v":"IG"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y57:DT57)","v":309367.40000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y57:DT57)","v":0.3930719350852469},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y57:DT57)","v":8.090645993905482E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y57:DT57)","v":0.38602160497569815},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y57:DT57)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y57:DT57)","v":0.37397678904225096},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":50.918009478297222},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16815.101112741413},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":152754.02843489166},5.2017409419915409E-2,{"$f":"'Dev Type Streets'!P57","v":1258.0025489642248},{"$f":"'Dev Type Streets'!Q57","v":7.3929919414840494E-3},{"$f":"'Dev Type Streets'!S57","v":1.4785983882968099E-2},{"$f":"'Dev Type Streets'!T57","v":5.101510777985216},{"$f":"'Dev Type Streets'!U57","v":3.122136720929752E-2},{"$f":"'Dev Type Streets'!V57","v":0},{"$f":"'Dev Type Streets'!W57","v":0.2},0.76877863279070258,0.76877863279070247,{"$f":"'Dev Type Building Mix'!V57","v":1},{"$f":"'Dev Type Building Mix'!X57","v":0},0,0.1350280364921313,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y57:DT57,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y57:DT57,TRANSPOSE(B_Building_Lot_Coverage))","v":0.77909354006094511},0.63017183375341923,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Acre))","v":25.878205527908953},0,19.894611464822646,0,19.894611464822646,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y57:$DT57,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y57:$DT57,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y57:$DT57,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y57:$DT57,0),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'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y57:$DT57,0),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'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y57:$DT57,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y57:$DT57,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y57:$DT57,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y57:$DT57,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y57:$DT57,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y57:$DT57,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y57:$DT57,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y57:$DT57,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y57:$DT57),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":14.250564893639741},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":11.627640634269218},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y57:$DT57)","v":0},0,14.250564893639741,11.627640634269218,0,0,0,0,0,0.55067824846938818,0.44932175153061205,0,0,0,0,0.49628837784872359,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y57:$DT57,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y57:$DT57,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y57:$DT57,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y57:$DT57,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y57:$DT57,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y57:$DT57,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y57:$DT57,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},16290.428930680453,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},16290.428930680453,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":3562.6412234099344},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":12727.787707270518},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0.99999999999999989,0,0.21869536023697089,0.781304639763029,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Building)),0)","v":4.4357112682795377},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":221.12793841089837},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Building))),0)","v":0.41376265503704418},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":20.626789564517559},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":116.7548697472613},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Acre)),0)","v":118.13168729132654},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3057.0360830836185},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1268.032070867539},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EMP_Acre)),0)","v":5.9712696334183679},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":154.52574283616207},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":17.687529062543693},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":770468.76596440317},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":770468.76596440317},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2936594.308297256},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y57:$DT57,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y57:$DT57,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y57:DT57)>1,0,'Building Inputs'!DU55)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y57:DT57)>1,0,'Building Inputs'!DV55)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y57:DT57)>1,0,'Building Inputs'!DW55)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":1354837.9532013847},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},1354837.9532013847,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":30194.59732792139},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":7.071949615794644E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":16.085254479807777},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":1377130.1326898539},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y57:$DT57)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":47.311875446883931},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":70.230949430986072},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y57:$DT57,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,197]
[{"$f":"'Dev Type Building Mix'!A58","v":"IH"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y58:DT58)","v":393438.2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y58:DT58)","v":0.35947718348332958},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y58:DT58)","v":8.3706459939054789E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y58:DT58)","v":0.37681635657761559},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y58:DT58)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y58:DT58)","v":0.35119467715748742},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":49.335855273056403},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":16414.120492520935},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148007.56581916919},5.322181736407082E-2,{"$f":"'Dev Type Streets'!P58","v":1258.0025489642248},{"$f":"'Dev Type Streets'!Q58","v":7.3929919414840494E-3},{"$f":"'Dev Type Streets'!S58","v":1.4785983882968099E-2},{"$f":"'Dev Type Streets'!T58","v":5.101510777985216},{"$f":"'Dev Type Streets'!U58","v":3.122136720929752E-2},{"$f":"'Dev Type Streets'!V58","v":0},{"$f":"'Dev Type Streets'!W58","v":0.2},0.76877863279070258,0.76877863279070247,{"$f":"'Dev Type Building Mix'!V58","v":1},{"$f":"'Dev Type Building Mix'!X58","v":0},0,0.1350280364921313,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y58:DT58,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y58:DT58,TRANSPOSE(B_Building_Lot_Coverage))","v":0.73629354006094516},0.59726810826997723,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Acre))","v":22.152650565929225},0,17.030484414765251,0,17.030484414765251,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y58:$DT58,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y58:$DT58,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y58:$DT58,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y58:$DT58,0),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'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y58:$DT58,0),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'!$Y58:$DT58),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y58:$DT58,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y58:$DT58,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y58:$DT58,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y58:$DT58,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y58:$DT58,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y58:$DT58,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y58:$DT58,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y58:$DT58,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y58:$DT58),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":8.597265155515549},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":13.555385410413676},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y58:$DT58)","v":0},0,8.597265155515549,13.555385410413676,0,0,0,0,0,0.38809194095889105,0.6119080590411089,0,0,0,0,0.48177858268461737,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y58:$DT58,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y58:$DT58,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y58:$DT58,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y58:$DT58,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y58:$DT58,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y58:$DT58,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y58:$DT58,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},15298.040136980151,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},15298.040136980151,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2149.316288878887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":13148.723848101265},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,1,0,0.14049618576194717,0.85950381423805289,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Building)),0)","v":4.2432572156827426},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":127.03288990395063},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Building))),0)","v":0.39581056236037759},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":11.849613878063341},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":105.8648697472612},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Acre)),0)","v":122.52151759410995},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2714.176366069667},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Acre)),0)","v":49},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1085.4798777305321},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EMP_Acre)),0)","v":6.8654943247261002},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":152.0888967380275},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":16.966028341042971},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":739040.1945358318},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":739040.1945358318},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2780956.6292466871},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y58:$DT58,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y58:$DT58,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y58:DT58)>1,0,'Building Inputs'!DU56)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y58:DT58)>1,0,'Building Inputs'!DV56)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y58:DT58)>1,0,'Building Inputs'!DW56)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":1741103.311812385},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},1741103.311812385,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":38801.603789599438},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":7.071949615794644E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":20.669473633042937},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":1769664.9964574114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y58:$DT58)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.542920316311616},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":81.874527878898604},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y58:$DT58,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,197]
[{"$f":"'Dev Type Building Mix'!A59","v":"R&D"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y59:DT59)","v":56930.9},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y59:DT59)","v":0.45123101346710404},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y59:DT59)","v":0.10952670391535235},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y59:DT59)","v":0.41924228261754354},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y59:DT59)","v":1},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y59:DT59)","v":0.38744279779174701},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":54.605516600625762},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18262.193830820197},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":163816.54980187726},4.9180129820383216E-2,{"$f":"'Dev Type Streets'!P59","v":6142.9994128009394},{"$f":"'Dev Type Streets'!Q59","v":1.5597475044039929E-2},{"$f":"'Dev Type Streets'!S59","v":4.6792425132119786E-2},{"$f":"'Dev Type Streets'!T59","v":21.702877275396357},{"$f":"'Dev Type Streets'!U59","v":0.16591042545241019},{"$f":"'Dev Type Streets'!V59","v":0},{"$f":"'Dev Type Streets'!W59","v":0.21},0.62408957454758984,0.62408957454758984,{"$f":"'Dev Type Building Mix'!V59","v":1},{"$f":"'Dev Type Building Mix'!X59","v":0},0,0.44135627590731524,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y59:DT59,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y59:DT59,TRANSPOSE(B_Building_Lot_Coverage))","v":0.87047329608464752},0.70916373446091607,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Acre))","v":32.931809342492215},0,20.552398881638311,0,20.552398881638311,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y59:$DT59,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y59:$DT59,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y59:$DT59,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y59:$DT59,0),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'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y59:$DT59,0),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'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y59:$DT59,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y59:$DT59,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y59:$DT59,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y59:$DT59,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y59:$DT59,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y59:$DT59,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y59:$DT59,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y59:$DT59,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y59:$DT59),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":1.1600532623169109},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":27.011912867175823},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":4.7598432129994883},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y59:$DT59)","v":0},1.1600532623169109,27.011912867175823,4.7598432129994883,0,0,0,0,3.5225919421927522E-2,0.82023773993863447,0.14453634063943821,0,0,0,0,0.4039328689063138,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y59:$DT59,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y59:$DT59,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y59:$DT59,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y59:$DT59,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y59:$DT59,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y59:$DT59,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y59:$DT59,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},16877.0082718085,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},16877.0082718085,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1160.0532623169111},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":6752.9782167939547},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":8963.9767926976347},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,1,6.8735716877894412E-2,0.40012886810479248,0.53113541501731321,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Building)),0)","v":9.1562363840273022},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":610.7262123112323},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Building))),0)","v":0.85409271417058596},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":56.968473334520084},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":230.05496112763745},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Acre)),0)","v":108.56389625923161},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3575.2055330871194},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Acre)),0)","v":48.612514886358809},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1600.8980718966329},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EMP_Acre)),0)","v":4.3477887526498016},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143.18055026369535},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":22.141145153981896},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":964468.2829074515},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":964468.2829074515},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3330949.9263253631},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y59:$DT59,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y59:$DT59,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y59:DT59)>1,0,'Building Inputs'!DU57)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y59:DT59)>1,0,'Building Inputs'!DV57)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y59:DT59)>1,0,'Building Inputs'!DW57)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23978.300932090551},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":195861.81993015399},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},195861.81993015399,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":4360.6793484518712},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0.22710947159775041},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":2.3264023778916241},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":200010.78031216693},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y59:$DT59)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":49.81268708388815},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":89.679550719023737},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.749453006516909},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y59:$DT59,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,0,197]
[{"$f":"'Dev Type Building Mix'!A60","v":"P"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y60:DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y60:DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y60:DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y60:DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y60:DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y60:DT60)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P60","v":16013.153840377221},{"$f":"'Dev Type Streets'!Q60","v":2.6086028560248848E-2},{"$f":"'Dev Type Streets'!S60","v":0.13043014280124424},{"$f":"'Dev Type Streets'!T60","v":110.18738463849112},{"$f":"'Dev Type Streets'!U60","v":0.36761142884245224},{"$f":"'Dev Type Streets'!V60","v":0},{"$f":"'Dev Type Streets'!W60","v":0},0.63238857115754776,0.63238857115754776,{"$f":"'Dev Type Building Mix'!V60","v":0},{"$f":"'Dev Type Building Mix'!X60","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y60:DT60,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y60:DT60,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0.36761142884245224,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y60:$DT60,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y60:$DT60,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y60:$DT60,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y60:$DT60,0),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'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y60:$DT60,0),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'!$Y60:$DT60),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y60:$DT60,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y60:$DT60,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y60:$DT60,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y60:$DT60,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y60:$DT60,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y60:$DT60,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y60:$DT60,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y60:$DT60,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y60:$DT60),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y60:$DT60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y60:$DT60,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y60:$DT60,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y60:$DT60,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y60:$DT60,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y60:$DT60,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y60:$DT60,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y60:$DT60,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y60:$DT60,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y60:$DT60,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y60:DT60)>1,0,'Building Inputs'!DU58)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y60:DT60)>1,0,'Building Inputs'!DV58)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y60:DT60)>1,0,'Building Inputs'!DW58)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y60:$DT60)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y60:$DT60,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},190,210,255]
[{"$f":"'Dev Type Building Mix'!A61","v":"PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y61:DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y61:DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y61:DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y61:DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y61:DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y61:DT61)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P61","v":0},{"$f":"'Dev Type Streets'!Q61","v":0},{"$f":"'Dev Type Streets'!S61","v":0},{"$f":"'Dev Type Streets'!T61","v":0},{"$f":"'Dev Type Streets'!U61","v":0},{"$f":"'Dev Type Streets'!V61","v":0},{"$f":"'Dev Type Streets'!W61","v":0},1,1,{"$f":"'Dev Type Building Mix'!V61","v":1},{"$f":"'Dev Type Building Mix'!X61","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y61:DT61,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y61:DT61,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y61:$DT61,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y61:$DT61,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y61:$DT61,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y61:$DT61,0),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'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y61:$DT61,0),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'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y61:$DT61,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y61:$DT61,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y61:$DT61,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y61:$DT61,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y61:$DT61,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y61:$DT61,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y61:$DT61,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y61:$DT61,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y61:$DT61),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y61:$DT61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y61:$DT61,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y61:$DT61,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y61:$DT61,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y61:$DT61,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y61:$DT61,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y61:$DT61,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y61:$DT61,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y61:$DT61,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y61:$DT61,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y61:DT61)>1,0,'Building Inputs'!DU59)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y61:DT61)>1,0,'Building Inputs'!DV59)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y61:DT61)>1,0,'Building Inputs'!DW59)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y61:$DT61)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y61:$DT61,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},218,191,245]
[{"$f":"'Dev Type Building Mix'!A62","v":"ERC"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y62:DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y62:DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y62:DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y62:DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y62:DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y62:DT62)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P62","v":16013.153840377221},{"$f":"'Dev Type Streets'!Q62","v":2.6086028560248848E-2},{"$f":"'Dev Type Streets'!S62","v":0.13043014280124424},{"$f":"'Dev Type Streets'!T62","v":110.18738463849112},{"$f":"'Dev Type Streets'!U62","v":0.36761142884245224},{"$f":"'Dev Type Streets'!V62","v":0},{"$f":"'Dev Type Streets'!W62","v":0},0.63238857115754776,0.63238857115754776,{"$f":"'Dev Type Building Mix'!V62","v":1},{"$f":"'Dev Type Building Mix'!X62","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y62:DT62,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y62:DT62,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0.36761142884245224,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y62:$DT62,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y62:$DT62,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y62:$DT62,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y62:$DT62,0),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'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y62:$DT62,0),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'!$Y62:$DT62),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y62:$DT62,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y62:$DT62,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y62:$DT62,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y62:$DT62,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y62:$DT62,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y62:$DT62,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y62:$DT62,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y62:$DT62,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y62:$DT62),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y62:$DT62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y62:$DT62,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y62:$DT62,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y62:$DT62,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y62:$DT62,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y62:$DT62,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y62:$DT62,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y62:$DT62,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y62:$DT62,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y62:$DT62,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y62:DT62)>1,0,'Building Inputs'!DU60)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y62:DT62)>1,0,'Building Inputs'!DV60)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y62:DT62)>1,0,'Building Inputs'!DW60)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y62:$DT62)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y62:$DT62,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,224,109]
[{"$f":"'Dev Type Building Mix'!A63","v":"NBG"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y63:DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y63:DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y63:DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y63:DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y63:DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y63:DT63)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P64","v":0},{"$f":"'Dev Type Streets'!Q64","v":0},{"$f":"'Dev Type Streets'!S64","v":0},{"$f":"'Dev Type Streets'!T64","v":0},{"$f":"'Dev Type Streets'!U64","v":0},{"$f":"'Dev Type Streets'!V64","v":0},{"$f":"'Dev Type Streets'!W64","v":0},1,1,{"$f":"'Dev Type Building Mix'!V63","v":1},{"$f":"'Dev Type Building Mix'!X63","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y63:DT63,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y63:DT63,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y63:$DT63,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y63:$DT63,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y63:$DT63,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y63:$DT63,0),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'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y63:$DT63,0),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'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y63:$DT63,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y63:$DT63,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y63:$DT63,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y63:$DT63,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y63:$DT63,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y63:$DT63,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y63:$DT63,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y63:$DT63,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y63:$DT63),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y63:$DT63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y63:$DT63,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y63:$DT63,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y63:$DT63,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y63:$DT63,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y63:$DT63,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y63:$DT63,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y63:$DT63,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y63:$DT63,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y63:$DT63,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y63:DT63)>1,0,'Building Inputs'!DU61)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y63:DT63)>1,0,'Building Inputs'!DV61)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y63:DT63)>1,0,'Building Inputs'!DW61)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y63:$DT63)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y63:$DT63,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},165,153,211]
[{"$f":"'Dev Type Building Mix'!A64","v":"UNZ"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y64:DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y64:DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y64:DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y64:DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y64:DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y64:DT64)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P65","v":13247.440877331472},{"$f":"'Dev Type Streets'!Q65","v":2.1528806195077084E-2},{"$f":"'Dev Type Streets'!S65","v":0.10764403097538541},{"$f":"'Dev Type Streets'!T65","v":60.625118245337056},{"$f":"'Dev Type Streets'!U65","v":0.30411939571468027},{"$f":"'Dev Type Streets'!V65","v":0},{"$f":"'Dev Type Streets'!W65","v":0},0.69588060428531973,0.69588060428531973,{"$f":"'Dev Type Building Mix'!V64","v":1},{"$f":"'Dev Type Building Mix'!X64","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y64:DT64,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y64:DT64,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0.30411939571468027,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y64:$DT64,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y64:$DT64,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y64:$DT64,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y64:$DT64,0),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'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y64:$DT64,0),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'!$Y64:$DT64),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y64:$DT64,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y64:$DT64,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y64:$DT64,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y64:$DT64,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y64:$DT64,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y64:$DT64,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y64:$DT64,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y64:$DT64,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y64:$DT64),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y64:$DT64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y64:$DT64,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y64:$DT64,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y64:$DT64,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y64:$DT64,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y64:$DT64,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y64:$DT64,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y64:$DT64,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y64:$DT64,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y64:$DT64,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y64:DT64)>1,0,'Building Inputs'!DU62)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y64:DT64)>1,0,'Building Inputs'!DV62)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y64:DT64)>1,0,'Building Inputs'!DW62)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y64:$DT64)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y64:$DT64,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,201,82]
[{"$f":"'Dev Type Building Mix'!A65","v":"TOD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y65:DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y65:DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y65:DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y65:DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y65:DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y65:DT65)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P66","v":4838.9383351754559},{"$f":"'Dev Type Streets'!Q66","v":1.8906853218650304E-2},{"$f":"'Dev Type Streets'!S66","v":3.7813706437300608E-2},{"$f":"'Dev Type Streets'!T66","v":36.5085933694075},{"$f":"'Dev Type Streets'!U66","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V66","v":0},{"$f":"'Dev Type Streets'!W66","v":0},0.87304372726812396,0.87304372726812396,{"$f":"'Dev Type Building Mix'!V65","v":1},{"$f":"'Dev Type Building Mix'!X65","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y65:DT65,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y65:DT65,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0.12695627273187604,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y65:$DT65,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y65:$DT65,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y65:$DT65,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y65:$DT65,0),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'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y65:$DT65,0),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'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y65:$DT65,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y65:$DT65,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y65:$DT65,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y65:$DT65,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y65:$DT65,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y65:$DT65,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y65:$DT65,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y65:$DT65,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y65:$DT65),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y65:$DT65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y65:$DT65,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y65:$DT65,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y65:$DT65,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y65:$DT65,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y65:$DT65,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y65:$DT65,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y65:$DT65,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y65:$DT65,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y65:$DT65,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y65:DT65)>1,0,'Building Inputs'!DU63)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y65:DT65)>1,0,'Building Inputs'!DV63)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y65:DT65)>1,0,'Building Inputs'!DW63)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y65:$DT65)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y65:$DT65,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},139,126,194]
[{"$f":"'Dev Type Building Mix'!A66","v":"Whisper Valley PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y66:DT66)","v":12606.00292438},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y66:DT66)","v":0.22002533038870351},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y66:DT66)","v":0.32237521246442175},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y66:DT66)","v":4.4099457146874667E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y66:DT66)","v":0.62249999999999994},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y66:DT66)","v":0.18856494671740459},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9.5480145432644381},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2631.7945393531268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":75120.878870560759},5.6822605880312106E-2,{"$f":"'Dev Type Streets'!P67","v":6268.5314779969849},{"$f":"'Dev Type Streets'!Q67","v":2.4126112516668952E-2},{"$f":"'Dev Type Streets'!S67","v":4.8252225033337905E-2},{"$f":"'Dev Type Streets'!T67","v":69.880250928280901},{"$f":"'Dev Type Streets'!U67","v":0.1644636357863567},{"$f":"'Dev Type Streets'!V67","v":0.04},{"$f":"'Dev Type Streets'!W67","v":0},0.79553636421364327,0.79553636421364327,{"$f":"'Dev Type Building Mix'!V66","v":0},{"$f":"'Dev Type Building Mix'!X66","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y66:DT66,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y66:DT66,TRANSPOSE(B_Building_Lot_Coverage))","v":0.26412478753557816},0.4145845089611116,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Acre))","v":3.4013725186907511},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Acre))","v":0.76270556711806858},2.7059155268554425,0.60676001383061318,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre))","v":0.47192479004429155},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre))","v":0.30128999999999995},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre)))","v":2.6281577286464595},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y66:$DT66,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y66:$DT66,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.97560679912946469},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y66:$DT66,0),0),TRANSPOSE(B_HU_Acre)))","v":1.6525509295169949},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0.13874539982052417,8.8578948158248724E-2,0.77267565202122712,0,0.28682738916965,0.48584826285157712,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y66:$DT66),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y66:$DT66,0),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'!$Y66:$DT66),0)","v":454698.24484934768},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y66:$DT66),0)","v":2726.1457148546419},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y66:$DT66,0),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'!$Y66:$DT66),0)","v":2263.1451758356452},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":8.9598677620079048},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre))","v":3.1447270129963769},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":2.849171875644211},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y66:$DT66,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y66:$DT66,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y66:$DT66,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y66:$DT66,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.3474147170615884},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y66:$DT66,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y66:$DT66,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y66:$DT66,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y66:$DT66,0)),TRANSPOSE(B_HH_Acre)),0)","v":3},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":1.4520497165859525},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":0.43583507395821203},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":125702.83857051079},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":0.14106448693584747},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":0.85893551306415261},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":0},2726.1457148546419,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y66:$DT66),0)","v":210.86594245143692},2937.0116573060786,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0.23956186807644353},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0.52314369904162494},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y66:$DT66)","v":0},0,0,0,0,0,0,0,0.31409482034023073,0.68590517965976916,0,0,0,0,0,0.44892190721684783,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y66:$DT66,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y66:$DT66,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y66:$DT66,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y66:$DT66,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y66:$DT66,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y66:$DT66,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y66:$DT66,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},8213.889079010145,7843.5412861732957,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":971.60986185589456},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":474.53174999999993},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6397.3996743174011},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":4445.2967762852004},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1952.1028980322005},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},370.34779283684981,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":239.56186807644355},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":130.78592476040626},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.95491200462114345,4.5087995378856563E-2,0,0.16729275543941194,0.95491200462114345,0.11828865139398537,5.777187218325399E-2,0.77885148104390411,0,0.5411926961181831,0.23765878492572098,0,4.5087995378856563E-2,2.9165461789424738E-2,1.5922533589431825E-2,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":157.86366724973004},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Building)),0)","v":72.731806829964484},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":757.63623463514148},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":14.725505368717897},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Building))),0)","v":6.7844148727200331},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":70.672223919681315},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":196.44192369664455},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":693.46048683692266},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":267.18152835604656},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Acre)),0)","v":94.064396827071207},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":386.97789939491389},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":183.39499404587943},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Acre)),0)","v":45.544956976257453},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":250.29030089674688},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.8270864197595129},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EMP_Acre)),0)","v":3.9711422305103454},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12.223752658033721},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":4.327018500604372},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":188484.92588632647},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":188484.92588632647},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1322024.5306734275},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y66:$DT66,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y66:$DT66,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y66:DT66)>1,0,'Building Inputs'!DU64)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y66:DT66)>1,0,'Building Inputs'!DV64)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y66:DT66)>1,0,'Building Inputs'!DW64)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4951.7438131400886},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":16638.81250904714},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},16638.81250904714,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":79.098094520209386},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":5.5883376200902628},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":7.0636530676825723E-2},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":29524.04025910523},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y66:$DT66)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28.51299622948779},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":10.286786615202484},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1.7368370808181945},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y66:$DT66,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,122,255]
[{"$f":"'Dev Type Building Mix'!A67","v":"Wildhorse Ranch PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y67:DT67)","v":21875.142621899999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y67:DT67)","v":0.24662452601246998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y67:DT67)","v":0.32292308064262637},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y67:DT67)","v":0.14895239334490368},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y67:DT67)","v":1.1695000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y67:DT67)","v":0.28933262004544535},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.40712064449518},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7392.2597387189808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148954.76523469083},5.9485759460600168E-2,{"$f":"'Dev Type Streets'!P68","v":6805.8341761110132},{"$f":"'Dev Type Streets'!Q68","v":2.619406501809772E-2},{"$f":"'Dev Type Streets'!S68","v":5.2388130036195441E-2},{"$f":"'Dev Type Streets'!T68","v":83.856301113937093},{"$f":"'Dev Type Streets'!U68","v":0.1644636357863567},{"$f":"'Dev Type Streets'!V68","v":0},{"$f":"'Dev Type Streets'!W68","v":0},0.8355363642136433,0.8355363642136433,{"$f":"'Dev Type Building Mix'!V67","v":1},{"$f":"'Dev Type Building Mix'!X67","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y67:DT67,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y67:DT67,TRANSPOSE(B_Building_Lot_Coverage))","v":0.39557691935737366},0.49498253675305026,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Acre))","v":4.3648792731205397},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Acre))","v":13.396948967346606},3.6470153580946261,11.193638031732506,3.6470153580946261,11.193638031732506,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre)))","v":4.3648792731205397},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y67:$DT67,0),0),TRANSPOSE(B_HU_Acre)))","v":3.1441270269666934},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y67:$DT67,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y67:$DT67,0),0),TRANSPOSE(B_HU_Acre)))","v":1.2207522461538465},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,4.3648792731205397,3.1441270269666934,0,1.2207522461538465,0,0,0,1,0.72032393801327155,0,0.27967606198672851,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y67:$DT67,0),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'!$Y67:$DT67),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y67:$DT67),0)","v":357423.16646887886},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y67:$DT67,0),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'!$Y67:$DT67),0)","v":2142.9324715817825},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y67:$DT67),0)","v":1800.704980908208},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":10.340059776992957},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre))","v":4.0156889312708977},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y67:$DT67,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y67:$DT67,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y67:$DT67,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y67:$DT67,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y67:$DT67,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y67:$DT67,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y67:$DT67,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y67:$DT67,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":1.3122779260257544},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":0.31499455660142989},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":98904.575611466877},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":0.72032393801327144},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":0.2796760619867284},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":0},2142.9324715817825,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y67:$DT67),0)","v":204.11290990021604},2347.0453814819984,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":0.56165872896946345},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":1.3678340352519363},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":11.620737645251165},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":0.40837728684350566},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y67:$DT67)","v":0},1.3678340352519363,11.620737645251165,0,0,0,0.40837728684350566,0,0.102100413951405,0.86741672850850327,0,0,0,3.0482857540091734E-2,0,0.33380604131946584,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y67:$DT67,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y67:$DT67,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y67:$DT67,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y67:$DT67,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y67:$DT67,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y67:$DT67,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y67:$DT67,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},12603.328929179601,7859.8598481711542,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7859.8598481711542},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5296.280131248076},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2563.5797169230777},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},4743.4690810084467,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1367.8340352519365},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2905.1844113127913},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":470.45063444371857},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.62363363618748169,0.37636636381251826,0,0.60281250968812095,0.62363363618748169,0,0,0.62363363618748169,0.42022866823589528,0.20340496795158633,0,0,0.37636636381251826,0.10852958317108478,0.23050929065150574,0,0,0,3.7327489989927763E-2,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":208.46546915606615},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":85.287874835617032},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Building)),0)","v":15.191345568597033},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1263.4514755698899},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":19.44563583711626},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Building))),0)","v":1.4170470294126973},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":117.85461348232283},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":133.37396376230154},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":679.18287128970701},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":257.49155260690236},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Acre)),0)","v":98.889001370596887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1761.2988321058087},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":180.24408682483164},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Acre)),0)","v":46.383235427070055},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":926.93538707531843},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.7247465782070703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EMP_Acre)),0)","v":3.546460619536786},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.606389754000375},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":11.435511113049923},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":498130.8640844546},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":498130.8640844546},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2504040.7416055538},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y67:$DT67,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y67:$DT67,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y67:DT67)>1,0,'Building Inputs'!DU65)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y67:DT67)>1,0,'Building Inputs'!DV65)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y67:DT67)>1,0,'Building Inputs'!DW65)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28273.129508657526},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":24131.118411700605},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},24131.118411700605,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":113.44774626214848},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":7.6956877687302239},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0.11580586219924741},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":44268.972283348114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y67:$DT67)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":40.918827517031424},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":58.734793473718149},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":38.580848982233867},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3.3364424335114422},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y67:$DT67,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},190,210,255]
[{"$f":"'Dev Type Building Mix'!A68","v":"Waters Edge PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y68:DT68)","v":16903.239999999998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y68:DT68)","v":0.23590969528186512},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y68:DT68)","v":9.3799999999999994E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y68:DT68)","v":4.6290304718134861E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y68:DT68)","v":0.51},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y68:DT68)","v":0.26119096059724323},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8.9920877740663094},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2105.6081183025899},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":32808.730865548161},2.0377153626974325E-2,{"$f":"'Dev Type Streets'!P69","v":4562.4275731654288},{"$f":"'Dev Type Streets'!Q69","v":1.7826461606156002E-2},{"$f":"'Dev Type Streets'!S69","v":3.5652923212312004E-2},{"$f":"'Dev Type Streets'!T69","v":31.640780920153169},{"$f":"'Dev Type Streets'!U69","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V69","v":0},{"$f":"'Dev Type Streets'!W69","v":0},0.87304372726812396,0.87304372726812396,{"$f":"'Dev Type Building Mix'!V68","v":1},{"$f":"'Dev Type Building Mix'!X68","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y68:DT68,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y68:DT68,TRANSPOSE(B_Building_Lot_Coverage))","v":0.28220000000000001},0.37332921256694063,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Acre))","v":6.8718285466398115},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Acre))","v":0},5.9994068075059159,0,5.9994068075059159,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre))","v":0.70788718506643733},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre))","v":5.2223600000000001},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre)))","v":0.9415813615733738},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y68:$DT68,0),0),TRANSPOSE(B_HU_Acre)))","v":0.9415813615733738},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y68:$DT68,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y68:$DT68,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre))","v":0},0.70788718506643733,5.2223600000000001,0.9415813615733738,0.9415813615733738,0,0,0,0.1030129288386539,0.75996657433393489,0.13702049682741116,0.13702049682741116,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y68:$DT68),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y68:$DT68,0),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'!$Y68:$DT68),0)","v":382036.05352515558},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y68:$DT68),0)","v":2290.4991651829455},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y68:$DT68,0),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'!$Y68:$DT68),0)","v":1623.856874332932},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":16.000426587782478},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre))","v":6.4406872066099554},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":2.484273195469195},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y68:$DT68,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y68:$DT68,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y68:$DT68,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y68:$DT68,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.4701577707060407},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y68:$DT68,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y68:$DT68,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y68:$DT68,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y68:$DT68,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5751072961373391},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":1.2660830398613627},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":0.20358677780003973},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":105748.42514086267},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":0.23781139457262143},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":0.76218860542737854},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":0},2290.4991651829455,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y68:$DT68),0)","v":140.82707938869817},2431.3262445716437,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y68:$DT68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y68:$DT68,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y68:$DT68,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y68:$DT68,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y68:$DT68,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y68:$DT68,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y68:$DT68,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y68:$DT68,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},11377.478243615913,11377.478243615913,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1457.4147927838417},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8225.2169999999987},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1694.8464508320728},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":1694.8464508320728},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.12809646932101326,0.72293849514634767,0.1489650355326391,0.1489650355326391,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":140.28847325899665},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":968.98411986221799},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.08609322293648},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":90.38673120814552},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":27.678160655781266},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":192.99024642857142},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":200.85749676645574},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":554.42016726132363},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":127.50274080586571},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":351.80474678746151},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.1914117568922311},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14.331294862319776},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":5.1088024085181116},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":222539.43291504896},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":222539.43291504896},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1610074.2756396306},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y68:$DT68,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y68:$DT68,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y68:DT68)>1,0,'Building Inputs'!DU66)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y68:DT68)>1,0,'Building Inputs'!DV66)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y68:DT68)>1,0,'Building Inputs'!DW66)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":25374.010538978127},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},25374.010538978127,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":131.03614533216003},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":8.6287126950026884},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0.10719474008531472},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":43142.914461532753},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y68:$DT68)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":45.679599405977655},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y68:$DT68,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},233,255,190]
[{"$f":"'Dev Type Building Mix'!A69","v":"Goodnight Ranch PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y69:DT69)","v":33973.72},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y69:DT69)","v":0.3500403359410148},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y69:DT69)","v":0.51584594527363181},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y69:DT69)","v":0.11011371878535338},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y69:DT69)","v":1.49},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y69:DT69)","v":0.41919303659741414},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.231220258925354},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5907.9783261081902},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":142363.73965719662},5.0582698158313774E-2,{"$f":"'Dev Type Streets'!P70","v":4562.4275731654288},{"$f":"'Dev Type Streets'!Q70","v":1.7826461606156002E-2},{"$f":"'Dev Type Streets'!S70","v":3.5652923212312004E-2},{"$f":"'Dev Type Streets'!T70","v":31.640780920153169},{"$f":"'Dev Type Streets'!U70","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V70","v":0},{"$f":"'Dev Type Streets'!W70","v":0},0.87304372726812396,0.87304372726812396,{"$f":"'Dev Type Building Mix'!V69","v":1},{"$f":"'Dev Type Building Mix'!X69","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y69:DT69,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y69:DT69,TRANSPOSE(B_Building_Lot_Coverage))","v":0.46015405472636817},0.52869088378772477,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Acre))","v":9.6700279356055745},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Acre))","v":0},8.4423572316879731,0,8.4423572316879731,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre))","v":1.8876991601771662},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre)))","v":7.7823287754284092},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y69:$DT69,0),0),TRANSPOSE(B_HU_Acre)))","v":5.057456270219312},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y69:$DT69,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0.86720604367063536},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y69:$DT69,0),0),TRANSPOSE(B_HU_Acre)))","v":1.8576664615384619},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre))","v":0},1.8876991601771662,0,7.7823287754284092,5.057456270219312,0.86720604367063536,1.8576664615384619,0,0.19521134507032334,0,0.80478865492967677,0.5230032740233852,8.9679786805737655E-2,0.19210559410055392,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y69:$DT69,0),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'!$Y69:$DT69),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y69:$DT69),0)","v":362583.5895513994},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y69:$DT69,0),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'!$Y69:$DT69),0)","v":2173.8718152731385},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y69:$DT69),0)","v":1828.0280961735209},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":22.443224805940414},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre))","v":8.9341796839606733},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":2.512063289507398},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y69:$DT69,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y69:$DT69,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y69:$DT69,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y69:$DT69,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.25},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y69:$DT69,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y69:$DT69,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y69:$DT69,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y69:$DT69,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5770118339771759},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":1.2802459615569679},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":0.30283817214637238},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":100317.83079264691},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":0.71940538544429344},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":0.28059461455570656},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":0},2173.8718152731385,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y69:$DT69),0)","v":193.75735511288099},2367.6291703860197,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y69:$DT69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y69:$DT69,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y69:$DT69,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y69:$DT69,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y69:$DT69,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y69:$DT69,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y69:$DT69,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y69:$DT69,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},18260.048674183359,18260.048674183359,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3886.4394474235783},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":14373.609226759781},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":8304.4945483524243},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6069.114678407359},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.21283839472554916,0,0.78716160527445089,0.45479038399791255,0.3323712212765384,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":150.84712564783692},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1875.5895995868036},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":14.071003146461393},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":174.95478978412086},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":112.15792270821099},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1093.3627259488271},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":232.90849437802652},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":891.49482715347096},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":159.85354112566668},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":610.83248488618949},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":6.8508660482428576},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":26.178535066550982},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":8.143227369645281},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":354718.98422174837},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":354718.98422174837},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2814475.00510207},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y69:$DT69,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y69:$DT69,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y69:DT69)>1,0,'Building Inputs'!DU67)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y69:DT69)>1,0,'Building Inputs'!DV67)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y69:DT69)>1,0,'Building Inputs'!DW67)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":64131.660308418242},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},64131.660308418242,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":242.51277677118031},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":20.666913978493334},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0.27022458828773549},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":112831.81652371454},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y69:$DT69)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":80.653066243008823},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y69:$DT69,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},233,255,190]
[{"$f":"'Dev Type Building Mix'!A70","v":"UNO"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y70:DT70)","v":124898.1635098},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y70:DT70)","v":0.7626779635186115},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y70:DT70)","v":7.8243684432020996E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y70:DT70)","v":0.14907835204936731},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y70:DT70)","v":10.5},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y70:DT70)","v":4.2585755770107774},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":271.95721402672064},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":88099.698963402348},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6382616.7104633469},0.1263069694235722,{"$f":"'Dev Type Streets'!P71","v":11178.472968741364},{"$f":"'Dev Type Streets'!Q71","v":2.9633074840207042E-2},{"$f":"'Dev Type Streets'!S71","v":8.8899224520621128E-2},{"$f":"'Dev Type Streets'!T71","v":121.96061817311057},{"$f":"'Dev Type Streets'!U71","v":0.26320249037558252},{"$f":"'Dev Type Streets'!V71","v":0},{"$f":"'Dev Type Streets'!W71","v":0},0.73679750962441748,0.73679750962441748,{"$f":"'Dev Type Building Mix'!V70","v":0},{"$f":"'Dev Type Building Mix'!X70","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y70:DT70,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y70:DT70,TRANSPOSE(B_Building_Lot_Coverage))","v":0.91175631556797887},0.93498227307040382,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Acre))","v":136.68090190329414},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Acre))","v":15.474574254757503},100.70614813556642,11.401627773403455,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre))","v":136.68090190329414},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y70:$DT70,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y70:$DT70,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y70:$DT70,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Acre)),0)","v":0.27663914676224194},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Acre)),0)","v":0.72336085323775812},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre)),0)","v":2426.9409822917019},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y70:$DT70),0)","v":1056.4977753029957},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y70:$DT70,0),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'!$Y70:$DT70),0)","v":627014.99255127902},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y70:$DT70),0)","v":3759.2716806277249},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y70:$DT70,0),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'!$Y70:$DT70),0)","v":1441.273164009348},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":261.42231198047415},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre))","v":128.48004778909649},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":2.034730812130503},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y70:$DT70,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y70:$DT70,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y70:$DT70,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y70:$DT70,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.034730812130503},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y70:$DT70,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y70:$DT70,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y70:$DT70,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y70:$DT70,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":1.0369786127468248},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":118220.39676569663},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":0.45814774553165577},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":0.54185225446834417},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":0},2795.5158098845218,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y70:$DT70),0)","v":126.99958371396298},2922.5153935984849,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":4.1344863652947552},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":11.340087889462747},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y70:$DT70)","v":0},0,0,0,0,0,0,0,0.26717932895786445,0.73282067104213555,0,0,0,0,0,0.41869398420867976,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y70:$DT70,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y70:$DT70,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y70:$DT70,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y70:$DT70,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y70:$DT70,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y70:$DT70,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y70:$DT70,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},185503.5521345895,178534.04379692907,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":178534.04379692907},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},6969.5083376604416,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":4134.4863652947552},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2835.0219723656869},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},{"$f":"IFERROR(DX70/SUM(DX70,EF70),0)","v":0.96242924592299017},{"$f":"IFERROR(SUM(EG70:EI70,EL70:EM70)/SUM(DX70,EF70),0)","v":3.7570754077009876E-2},{"$f":"IFERROR(SUM(EJ70:EK70)/SUM(DX70,EF70),0)","v":0},0.14577071302053593,0.96242924592299017,0.96242924592299017,0,0,{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_SM/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_MD/D_Bldg_SqFt_Acre)","v":0},{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_SF_LRG/D_Bldg_SqFt_Acre)","v":0},0,3.7570754077009876E-2,2.2287909410462593E-2,1.5282844666547283E-2,0,0,0,0,0,{"$f":"IF(D_Bldg_SqFt_Acre=0,0,D_SqFt_Acre_IntStructPrk/D_Bldg_SqFt_Acre)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":126.35978706843449},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Building)),0)","v":53.556149660261632},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17996.170275168221},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.786826920235908},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Building))),0)","v":4.9957116991490036},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1678.6807668932083},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0.84090075699981681},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":114.93507387789776},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":122.08384872783019},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Acre)),0)","v":95.847185499601153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9684.0485033207442},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":71.21557842456761},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Acre)),0)","v":46.061027381463489},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5496.60635508017},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0520962181957554},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EMP_Acre)),0)","v":3.9007689934367966},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":265.38409229453458},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":78.375128741575537},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3414020.6079830304},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3414020.6079830304},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":50532577.415100127},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y70:$DT70,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y70:$DT70,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y70:DT70)>1,0,'Building Inputs'!DU68)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y70:DT70)>1,0,'Building Inputs'!DV68)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y70:DT70)>1,0,'Building Inputs'!DW68)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":85459.833170642596},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":347850.48851105757},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},347850.48851105757,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":1225.4751924453919},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":167.963589638862},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":1.709066385572898},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":159179.16902416761},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y70:$DT70)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":776.36165167533522},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":166.71453476061703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34.847445074639595},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y70:$DT70,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},205,170,102]
[{"$f":"'Dev Type Building Mix'!A71","v":"Estancia PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y71:DT71)","v":21875.142621899999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y71:DT71)","v":0.24662452601246998},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y71:DT71)","v":0.32292308064262637},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y71:DT71)","v":0.14895239334490368},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y71:DT71)","v":1.1695000000000002},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y71:DT71)","v":0.28933262004544535},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":23.40712064449518},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":7392.2597387189808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":148954.76523469083},5.9485759460600168E-2,{"$f":"'Dev Type Streets'!P72","v":6268.5314779969849},{"$f":"'Dev Type Streets'!Q72","v":2.4126112516668952E-2},{"$f":"'Dev Type Streets'!S72","v":4.8252225033337905E-2},{"$f":"'Dev Type Streets'!T72","v":69.880250928280901},{"$f":"'Dev Type Streets'!U72","v":0.1644636357863567},{"$f":"'Dev Type Streets'!V72","v":0.04},{"$f":"'Dev Type Streets'!W72","v":0},0.79553636421364327,0.79553636421364327,{"$f":"'Dev Type Building Mix'!V71","v":0},{"$f":"'Dev Type Building Mix'!X71","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y71:DT71,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y71:DT71,TRANSPOSE(B_Building_Lot_Coverage))","v":0.39557691935737366},0.51915945997875534,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Acre))","v":4.3648792731205397},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Acre))","v":13.396948967346606},3.4724201871698042,10.657760073038641,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre)))","v":4.3648792731205397},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y71:$DT71,0),0),TRANSPOSE(B_HU_Acre)))","v":3.1441270269666934},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y71:$DT71,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y71:$DT71,0),0),TRANSPOSE(B_HU_Acre)))","v":1.2207522461538465},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,1,0.72032393801327155,0,0.27967606198672851,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Acre)),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y71:$DT71),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y71:$DT71,0),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'!$Y71:$DT71),0)","v":357423.16646887886},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y71:$DT71),0)","v":2142.9324715817825},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y71:$DT71,0),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'!$Y71:$DT71),0)","v":1800.704980908208},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":10.340059776992957},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre))","v":4.0156889312708977},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y71:$DT71,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y71:$DT71,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y71:$DT71,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y71:$DT71,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y71:$DT71,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y71:$DT71,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y71:$DT71,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y71:$DT71,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.5749155260690233},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":1.3122779260257544},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":0.31499455660142989},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":98904.575611466877},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":0.72032393801327144},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":0.2796760619867284},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":0},2142.9324715817825,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y71:$DT71),0)","v":204.11290990021604},2347.0453814819984,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":0.56165872896946345},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":1.3678340352519363},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":11.620737645251165},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":0.40837728684350566},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y71:$DT71)","v":0},0,0,0,0,0,0,0,0.102100413951405,0.86741672850850327,0,0,0,3.0482857540091734E-2,0,{"$f":"-(IF(CM71>0,CM71*LN(CM71),0)+IF(CN71+CP71>0,SUM(CN71,CP71)*LN(SUM(CN71,CP71)),0)+IF(CO71>0,CO71*LN(CO71),0)+IF(SUM(CQ71,CR71,CS71)>0,SUM(CQ71,CR71,CS71)*LN(SUM(CQ71,CR71,CS71)),0))/LN(4)","v":0.33380604131946584},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y71:$DT71,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y71:$DT71,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y71:$DT71,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y71:$DT71,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y71:$DT71,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y71:$DT71,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y71:$DT71,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},{"$f":"SUM(DC71,DK71)","v":12603.328929179601},{"$f":"SUM(DD71:DF71,DJ71)","v":7859.8598481711542},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":7859.8598481711542},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5296.280131248076},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":2563.5797169230777},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"SUM(DL71:DR71)","v":4743.4690810084467},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":1367.8340352519365},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2905.1844113127913},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":470.45063444371857},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.62363363618748169,0.37636636381251826,0,0.60281250968812095,{"$f":"SUM(DY71,DZ71,EA71,EE71)","v":0.62363363618748169},0,0,0.62363363618748169,0.42022866823589528,0.20340496795158633,0,0,{"$f":"SUM(EG71:EM71)","v":0.37636636381251826},0.10852958317108478,0.23050929065150574,0,0,0,3.7327489989927763E-2,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":208.46546915606615},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":85.287874835617032},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Building)),0)","v":15.191345568597033},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1263.4514755698899},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":19.44563583711626},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Building))),0)","v":1.4170470294126973},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":117.85461348232283},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":133.37396376230154},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":679.18287128970701},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":257.49155260690236},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Acre)),0)","v":98.889001370596887},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1761.2988321058087},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":180.24408682483164},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Acre)),0)","v":46.383235427070055},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":926.93538707531843},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.7247465782070703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EMP_Acre)),0)","v":3.546460619536786},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.606389754000375},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":11.435511113049923},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":498130.8640844546},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":498130.8640844546},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2504040.7416055538},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y71:$DT71,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y71:$DT71,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y71:DT71)>1,0,'Building Inputs'!DU69)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y71:DT71)>1,0,'Building Inputs'!DV69)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y71:DT71)>1,0,'Building Inputs'!DW69)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":28273.129508657526},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":24131.118411700605},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},24131.118411700605,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":113.44774626214848},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":7.6956877687302239},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0.11580586219924741},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":44268.972283348114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y71:$DT71)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":40.918827517031424},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":58.734793473718149},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":38.580848982233867},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3.3364424335114422},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y71:$DT71,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},205,170,102]
[{"$f":"'Dev Type Building Mix'!A72","v":"TOD - Medium Density Residential (TODMDR)"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y72:DT72)","v":88205.306754899997},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y72:DT72)","v":0.6800170551075142},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y72:DT72)","v":0.16477591228975727},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y72:DT72)","v":0.11520703260272848},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y72:DT72)","v":2.8000000000000003},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y72:DT72)","v":1.0604888159065471},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":62.484754226811731},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":18315.117426781831},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1467025.0631467006},0.14696042990937486,{"$f":"'Dev Type Streets'!P73","v":4977.193716180469},{"$f":"'Dev Type Streets'!Q73","v":1.944704902489746E-2},{"$f":"'Dev Type Streets'!S73","v":3.889409804979492E-2},{"$f":"'Dev Type Streets'!T73","v":38.942499594034672},{"$f":"'Dev Type Streets'!U73","v":0.12695627273187604},{"$f":"'Dev Type Streets'!V73","v":0},{"$f":"'Dev Type Streets'!W73","v":0.1},0.77304372726812398,0.77304372726812398,{"$f":"'Dev Type Building Mix'!V72","v":1},{"$f":"'Dev Type Building Mix'!X72","v":0},0,0.55938648975726246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y72:DT72,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y72:DT72,TRANSPOSE(B_Building_Lot_Coverage))","v":0.79522408771024267},0.74169926550879561,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Acre))","v":38.163718804659545},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Acre))","v":0},29.502223431166609,0,29.502223431166609,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre))","v":31.983689737679107},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre))","v":5.6796589329663956},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre)))","v":0.50037013401403951},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y72:$DT72,0),0),TRANSPOSE(B_HU_Acre)))","v":0.50037013401403951},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y72:$DT72,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y72:$DT72,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre))","v":0},31.983689737679107,5.6796589329663956,0.50037013401403951,0.50037013401403951,0,0,0,0.83806533376338843,0.14882351906106556,1.3111147175545889E-2,1.3111147175545889E-2,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Acre)),0)","v":0.47693433813271241},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Acre)),0)","v":0.52306566186728753},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre)),0)","v":1707.155056476274},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y72:$DT72,0),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'!$Y72:$DT72),0)","v":901.18889069993827},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y72:$DT72),0)","v":276439.55654054286},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y72:$DT72,0),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'!$Y72:$DT72),0)","v":1657.3948129687824},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y72:$DT72),0)","v":1232.8450491049289},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":69.172667870196292},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre))","v":35.863888273699686},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":1.9287553915597926},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y72:$DT72,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y72:$DT72,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y72:$DT72,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y72:$DT72,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9305820898296318},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y72:$DT72,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y72:$DT72,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y72:$DT72,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y72:$DT72,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.7882689556509299},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":0.98296938265431411},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":0.19590993691476238},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":72202.260658729632},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":0.94735417460619853},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":5.2645825393801533E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":0},1683.4226876737057,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y72:$DT72),0)","v":120.76515680948681},1804.1878444831925,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y72:$DT72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y72:$DT72,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y72:$DT72,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y72:$DT72,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y72:$DT72,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y72:$DT72,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y72:$DT72,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y72:$DT72,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},46194.892820889196,46194.892820889196,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":39017.49775824367},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":6551.9323951279839},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":625.46266751754922},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":625.46266751754922},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1.0000000000000002,0.84462795291084802,0.14183239737197137,1.3539649717180788E-2,0,0,1.3539649717180788E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":122.61875684330363},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4609.3742818770015},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.437864035840514},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":429.96192168040528},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":7.013242537196037},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":269.79604842478989},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":122.22559588128148},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2423.4311122994618},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":72.49361703176713},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1438.4379968480714},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0668756782001108},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":60.835962874493568},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":30.642589882537191},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1334791.2152833203},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1334791.2152833203},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9982449.4528994057},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y72:$DT72,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y72:$DT72,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y72:DT72)>1,0,'Building Inputs'!DU70)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y72:DT72)>1,0,'Building Inputs'!DV70)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y72:DT72)>1,0,'Building Inputs'!DW70)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":150864.29932575213},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},150864.29932575213,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":588.02387159868215},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":54.964827455567622},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0.66113941801954057},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":229810.46162549552},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y72:$DT72)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":220.38260637421808},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y72:$DT72,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},104,104,104]
[{"$f":"'Dev Type Building Mix'!A73","v":"TOD – Low Density Residential (TODLDR)"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y73:DT73)","v":46185.9},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y73:DT73)","v":0.45733989041913187},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y73:DT73)","v":0.35385000000000016},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y73:DT73)","v":0.15881010958086805},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y73:DT73)","v":1.6},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y73:DT73)","v":0.62364015328477274},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":35.605157000932003},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8960.4334266155001},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":261149.90849673754},6.3546094633721684E-2,{"$f":"'Dev Type Streets'!P74","v":6672.6399059455825},{"$f":"'Dev Type Streets'!Q74","v":2.0784346657709105E-2},{"$f":"'Dev Type Streets'!S74","v":4.1568693315418209E-2},{"$f":"'Dev Type Streets'!T74","v":46.113537117903931},{"$f":"'Dev Type Streets'!U74","v":0.18567604157123807},{"$f":"'Dev Type Streets'!V74","v":0},{"$f":"'Dev Type Streets'!W74","v":0.1},0.71432395842876195,0.71432395842876195,{"$f":"'Dev Type Building Mix'!V73","v":1},{"$f":"'Dev Type Building Mix'!X73","v":0},0,0.64995314465296761,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y73:DT73,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y73:DT73,TRANSPOSE(B_Building_Lot_Coverage))","v":0.61614999999999998},0.62580674855711971,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Acre))","v":20.61709618574449},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Acre))","v":0},14.727285758707534,0,14.727285758707534,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre))","v":10.276073542525516},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre))","v":3.7575941997247968},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre)))","v":6.5834284434941734},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y73:$DT73,0),0),TRANSPOSE(B_HU_Acre)))","v":6.5834284434941734},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y73:$DT73,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y73:$DT73,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre))","v":0},10.276073542525516,3.7575941997247968,6.5834284434941734,6.5834284434941734,0,0,0,0.49842487273405733,0.18225622880505124,0.31931889846089129,0.31931889846089129,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Acre)),0)","v":0.61602499590714321},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Acre)),0)","v":0.38397500409285656},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y73:$DT73),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y73:$DT73,0),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'!$Y73:$DT73),0)","v":293493.42775691848},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y73:$DT73),0)","v":1759.6413874054379},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y73:$DT73,0),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'!$Y73:$DT73),0)","v":1395.6027789834998},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":38.576538983770405},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre))","v":19.248401845729934},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":2.0041424370163088},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y73:$DT73,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y73:$DT73,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y73:$DT73,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y73:$DT73,0)),TRANSPOSE(B_HH_Acre)),0)","v":1.9792035567204209},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y73:$DT73,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y73:$DT73,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y73:$DT73,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y73:$DT73,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0584594710602895},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":1.0213895772817922},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":0.20947904827584193},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":80466.866772971014},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":0.95095478536004141},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":4.9045214639958611E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":0},1844.594556381965,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y73:$DT73),0)","v":139.62139635789276},1984.2159527398578,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y73:$DT73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y73:$DT73,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y73:$DT73,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y73:$DT73,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y73:$DT73,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y73:$DT73,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y73:$DT73,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y73:$DT73,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},27165.765077084696,27165.765077084696,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":13570.049309279471},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":4123.0630463459875},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":9472.652721459237},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":5719.8767163539414},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3752.7760051052956},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},1,0,0,0,1,0.4995275955149262,0.15177422887397124,0.34869817561110261,0.21055459693932435,0,0.13814357867177823,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":139.89550292521801},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2884.4965031299221},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.049436993795107},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":269.06551382525487},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":34.814116600172419},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":732.99812142857172},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":152.39549829090703},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1575.5147928789322},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":97.449920031668029},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1008.3822750192251},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":4.1289934247207931},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":42.679584043720396},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":12.577275610349059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":547866.12558680493},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":547866.12558680493},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4109613.8165846374},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y73:$DT73,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y73:$DT73,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y73:DT73)>1,0,'Building Inputs'!DU71)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y73:DT73)>1,0,'Building Inputs'!DV71)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y73:DT73)>1,0,'Building Inputs'!DW71)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":81451.622247437394},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},81451.622247437394,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":344.03798556078908},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":26.703501227427626},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0.34305716747142573},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":142450.58682137934},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y73:$DT73)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":147.27086483372472},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y73:$DT73,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},115,76,0]
[{"$f":"'Dev Type Building Mix'!A74","v":"TOD – TOD Mixed Use"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y74:DT74)","v":120730.8},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y74:DT74)","v":0.52687420169182908},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y74:DT74)","v":0.17600000000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y74:DT74)","v":0.17712579830817105},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y74:DT74)","v":2.8000000000000003},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y74:DT74)","v":1.1959551396184471},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":53.707692413567749},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":14682.075415531501},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":699725.68213305471},8.052552257915617E-2,{"$f":"'Dev Type Streets'!P75","v":14884.300861143227},{"$f":"'Dev Type Streets'!Q75","v":2.71550181239174E-2},{"$f":"'Dev Type Streets'!S75","v":0.13577509061958701},{"$f":"'Dev Type Streets'!T75","v":114.7027965554271},{"$f":"'Dev Type Streets'!U75","v":0.34169653032927516},{"$f":"'Dev Type Streets'!V75","v":0},{"$f":"'Dev Type Streets'!W75","v":0.1},0.55830346967072486,0.55830346967072486,{"$f":"'Dev Type Building Mix'!V74","v":1},{"$f":"'Dev Type Building Mix'!X74","v":0},0,0.77360021387206246,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y74:DT74,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y74:DT74,TRANSPOSE(B_Building_Lot_Coverage))","v":0.70400000000000018},0.73474217297746558,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Acre))","v":34.811963636178177},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Acre))","v":43.081627210961031},19.435640084129378,24.052621950940257,19.435640084129378,24.052621950940257,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre))","v":34.811963636178177},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y74:$DT74,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y74:$DT74,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y74:$DT74,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre))","v":0},34.811963636178177,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Acre)),0)","v":9.0375978208029201E-2},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Acre)),0)","v":0.90962402179197077},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y74:$DT74,0),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'!$Y74:$DT74),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y74:$DT74),0)","v":350000.00000000006},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y74:$DT74,0),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'!$Y74:$DT74),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y74:$DT74),0)","v":1750},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":65.735117495536329},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre))","v":32.723245818007484},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":2.0088202087631091},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y74:$DT74,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y74:$DT74,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y74:$DT74,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y74:$DT74,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0088202087631095},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y74:$DT74,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y74:$DT74,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y74:$DT74,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y74:$DT74,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":1.0237735532002894},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":0.1951},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":80827.488287425702},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":0},1991.5106874648168,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y74:$DT74),0)","v":122.75486274457683},2114.2655502093935,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":43.081627210961031},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y74:$DT74)","v":0},0,43.081627210961031,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y74:$DT74,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y74:$DT74,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y74:$DT74,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y74:$DT74,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y74:$DT74,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y74:$DT74,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y74:$DT74,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},52095.805881779554,41325.3990790393,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":41325.3990790393},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},10770.406802740257,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":10770.406802740257},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.7932576985720996,0.20674230142790045,0,0.46386551547069182,0.7932576985720996,0.7932576985720996,0,0,0,0,0,0,0.20674230142790045,0,0.20674230142790045,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":136.63766555296385},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Building)),0)","v":12.076710858567274},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":4793.6221731716123},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":12.745546285113877},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Building))),0)","v":1.1265142491778153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":447.14854454114061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.5637892362423598},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":251.00221804511281},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":120.52921252578653},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Acre)),0)","v":106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6655.3703025325585},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":70.308707306708811},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Acre)),0)","v":49.000000000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3329.4184606033268},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0132303131446641},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":203.00364069263085},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":26.16615677584354},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1139797.7891557447},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1139797.7891557447},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":8689489.4900586084},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y74:$DT74,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y74:$DT74,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y74:DT74)>1,0,'Building Inputs'!DU72)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y74:DT74)>1,0,'Building Inputs'!DV72)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y74:DT74)>1,0,'Building Inputs'!DW72)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":205689.88669886673},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},205689.88669886673,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":817.02187619171843},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":64.805667601049748},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0.91951019484936114},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":363819.20651789336},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y74:$DT74)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":218.84228622177261},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143.03100234039061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y74:$DT74,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},214,214,246]
[{"$f":"'Dev Type Building Mix'!A75","v":"TOD – Corridor Mixed Use (TODCMU)"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y75:DT75)","v":166651.79999999999},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y75:DT75)","v":0.46237249438850314},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y75:DT75)","v":0.16800000000000004},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y75:DT75)","v":0.2096275056114969},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y75:DT75)","v":2.6000000000000005},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y75:DT75)","v":0.9446557612676505},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":44.167123762883527},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":12614.61196505059},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":401802.67373482633},5.7471457712310076E-2,{"$f":"'Dev Type Streets'!P76","v":10622.381852551984},{"$f":"'Dev Type Streets'!Q76","v":2.495274102079395E-2},{"$f":"'Dev Type Streets'!S76","v":0.12476370510396975},{"$f":"'Dev Type Streets'!T76","v":84.320302457466923},{"$f":"'Dev Type Streets'!U76","v":0.24385633270321361},{"$f":"'Dev Type Streets'!V76","v":0},{"$f":"'Dev Type Streets'!W76","v":0.1},0.65614366729678641,0.65614366729678641,{"$f":"'Dev Type Building Mix'!V75","v":1},{"$f":"'Dev Type Building Mix'!X75","v":0},0,0.70918086860912599,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y75:DT75,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y75:DT75,TRANSPOSE(B_Building_Lot_Coverage))","v":0.67200000000000004},0.68478487712665415,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Acre))","v":22.125229718532005},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Acre))","v":43.081627210961031},14.517329367301436,28.267736871312994,14.517329367301436,28.267736871312994,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre))","v":22.125229718532005},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y75:$DT75,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y75:$DT75,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y75:$DT75,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre))","v":0},22.125229718532005,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Acre)),0)","v":0.28439616736062434},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Acre)),0)","v":0.71560383263937566},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre)),0)","v":1980.8879999999997},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y75:$DT75),0)","v":990.44399999999996},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y75:$DT75,0),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'!$Y75:$DT75),0)","v":350000.00000000006},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y75:$DT75),0)","v":2098.4268380346562},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y75:$DT75,0),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'!$Y75:$DT75),0)","v":1750},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":42.848768057204936},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre))","v":20.797715935420086},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":2.0602631649675645},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y75:$DT75,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y75:$DT75,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y75:$DT75,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y75:$DT75,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0602631649675645},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y75:$DT75,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y75:$DT75,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y75:$DT75,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y75:$DT75,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":1.0499909009902093},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":0.19509999999999994},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":84245.144111192189},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":1},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":0},2014.315595053077,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y75:$DT75),0)","v":127.76107642380259},2142.0766714768797,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":43.081627210961031},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y75:$DT75)","v":0},0,43.081627210961031,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y75:$DT75,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y75:$DT75,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y75:$DT75,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y75:$DT75,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y75:$DT75,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y75:$DT75,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y75:$DT75,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},41149.204960818854,30378.798158078596,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":30378.798158078596},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},10770.406802740257,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":10770.406802740257},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.73825966229492057,0.26174033770507943,0,0.52326867438538549,0.73825966229492057,0.73825966229492057,0,0,0,0,0,0,0.26174033770507943,0,0.26174033770507943,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":142.90242893855984},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Building)),0)","v":12.076710858567274},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3347.0275201069162},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":13.329922718751417},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Building))),0)","v":1.1265142491778153},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":312.21035577877865},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":5.6954372336893417},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":183.32864661654136},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":123.61578989805386},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Acre)),0)","v":106},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5894.1662674737881},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":72.10921077386476},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Acre)),0)","v":49.000000000000007},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":2885.3827734857105},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0903947474513469},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EMP_Acre)),0)","v":3.5},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":183.97353981616158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":24.825730472679119},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1081408.8193899025},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1081408.8193899025},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6991343.0027504312},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y75:$DT75,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y75:$DT75,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y75:DT75)>1,0,'Building Inputs'!DU73)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y75:DT75)>1,0,'Building Inputs'!DV73)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y75:DT75)>1,0,'Building Inputs'!DW73)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":311845.00325983344},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},311845.00325983344,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":1194.4843675145758},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":98.659993824640495},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":1.3665845987018432},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":550410.34108100121},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y75:$DT75)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":128.66859413217057},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":143.03100234039061},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y75:$DT75,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,172,251]
[{"$f":"'Dev Type Building Mix'!A76","v":"South Shore PUD"},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y76:DT76)","v":104623.14675490001},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y76:DT76)","v":0.72572979508742486},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y76:DT76)","v":8.9218305554423616E-2},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y76:DT76)","v":0.17505189935815157},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y76:DT76)","v":10.209999999999999},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y76:DT76)","v":4.0135840309345063},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":263.271170375233},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":84313.207337860949},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":6018069.0433378909},0.12541202169221313,{"$f":"'Dev Type Streets'!P77","v":13936.331900026873},{"$f":"'Dev Type Streets'!Q77","v":3.60286213383499E-2},{"$f":"'Dev Type Streets'!S77","v":0.1080858640150497},{"$f":"'Dev Type Streets'!T77","v":197.71029293200749},{"$f":"'Dev Type Streets'!U77","v":0.32813759742004839},{"$f":"'Dev Type Streets'!V77","v":0},{"$f":"'Dev Type Streets'!W77","v":0},0.67186240257995156,0.67186240257995156,{"$f":"'Dev Type Building Mix'!V76","v":1},{"$f":"'Dev Type Building Mix'!X76","v":0},0,1,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y76:DT76,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y76:DT76,TRANSPOSE(B_Building_Lot_Coverage))","v":0.90078169444557643},0.93333895085029328,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Acre))","v":130.67399011913633},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Acre))","v":15.724213580217683},87.794940956151791,10.564507914685354,87.794940956151791,10.564507914685354,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre))","v":127.15298245333477},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre))","v":3.5210076658015561},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y76:$DT76,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y76:$DT76,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y76:$DT76,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre))","v":0},127.15298245333477,3.5210076658015561,0,0,0,0,0,0.97305502294227464,2.6944977057725337E-2,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Acre)),0)","v":0.31630086223998832},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Acre)),0)","v":0.68369913776001179},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre)),0)","v":2366.9281462526128},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y76:$DT76,0),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'!$Y76:$DT76),0)","v":1020.3889529190956},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y76:$DT76),0)","v":594842.28855726856},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y76:$DT76,0),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'!$Y76:$DT76),0)","v":3566.3800648757933},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y76:$DT76),0)","v":1403.4595774371883},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":249.50421736307533},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre))","v":122.83355071198811},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":2.0312383377086944},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y76:$DT76,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y76:$DT76,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y76:$DT76,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y76:$DT76,0)),TRANSPOSE(B_HH_Acre)),0)","v":2.0312383377086944},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y76:$DT76,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y76:$DT76,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y76:$DT76,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y76:$DT76,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":1.0351987108259466},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":0.19510000000000002},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":116794.47344449963},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":0.44898060169045395},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":0.55101939830954627},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":0},2746.3158223285336,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y76:$DT76),0)","v":126.3070860308252},2872.6229083593589,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":4.384125690754936},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":11.340087889462747},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y76:$DT76)","v":0},4.384125690754936,11.340087889462747,0,0,0,0,0,0.27881366965598309,0.72118633034401702,0,0,0,0,0,0.42691465610412344,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y76:$DT76,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y76:$DT76,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y76:$DT76,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y76:$DT76,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y76:$DT76,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y76:$DT76,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y76:$DT76,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},174831.72038750717,167612.57272438655,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":164100.76120885171},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":3511.811515534836},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},7219.1476631206224,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":4384.1256907549359},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":2835.0219723656869},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0.95870802136408839,4.1291978635911643E-2,0,0.15658719037302754,0.95870802136408828,0.93862121155777256,2.0086809806315772E-2,0,0,0,0,0,4.1291978635911636E-2,2.5076260080480278E-2,1.6215718555431358E-2,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":123.95308679839896},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Building)),0)","v":47.620182840879984},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":17216.41787988149},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":11.562330186030186},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Building))),0)","v":4.4420053727334468},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":1605.9455499613646},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":1.0491980355559751},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":137.10289373125875},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":122.76366088366417},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Acre)),0)","v":95.405080553072636},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":9411.0294237185972},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":71.760362285661174},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Acre)),0)","v":45.933049633784186},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":5348.665851989158},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":3.0690915220916044},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EMP_Acre)),0)","v":3.9182205044839744},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":259.38242507849958},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":75.669952315087912},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3296183.1228452297},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":3296183.1228452297},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":47986380.907784656},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y76:$DT76,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y76:$DT76,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y76:DT76)>1,0,'Building Inputs'!DU74)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y76:DT76)>1,0,'Building Inputs'!DV74)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y76:DT76)>1,0,'Building Inputs'!DW74)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":90619.878027904531},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":249908.18660738994},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},249908.18660738994,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":888.18869800460413},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":119.94672569908666},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":1.223604036257107},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":132590.86961509855},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y76:$DT76)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":737.36900151505063},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":176.99378240990512},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":34.847445074639595},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y76:$DT76,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},176,174,224]
[{"$f":"'Dev Type Building Mix'!A77","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y77:DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y77:DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y77:DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y77:DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y77:DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y77:DT77)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P78","v":0},{"$f":"'Dev Type Streets'!Q78","v":0},{"$f":"'Dev Type Streets'!S78","v":0},{"$f":"'Dev Type Streets'!T78","v":0},{"$f":"'Dev Type Streets'!U78","v":0},{"$f":"'Dev Type Streets'!V78","v":0},{"$f":"'Dev Type Streets'!W78","v":0},1,1,{"$f":"'Dev Type Building Mix'!V77","v":0},{"$f":"'Dev Type Building Mix'!X77","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y77:DT77,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y77:DT77,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y77:$DT77,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y77:$DT77,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y77:$DT77,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y77:$DT77,0),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'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y77:$DT77,0),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'!$Y77:$DT77),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y77:$DT77,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y77:$DT77,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y77:$DT77,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y77:$DT77,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y77:$DT77,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y77:$DT77,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y77:$DT77,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y77:$DT77,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y77:$DT77),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y77:$DT77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y77:$DT77,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y77:$DT77,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y77:$DT77,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y77:$DT77,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y77:$DT77,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y77:$DT77,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y77:$DT77,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y77:$DT77,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y77:$DT77,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y77:DT77)>1,0,'Building Inputs'!DU75)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y77:DT77)>1,0,'Building Inputs'!DV75)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y77:DT77)>1,0,'Building Inputs'!DW75)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y77:$DT77)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y77:$DT77,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},235,122,255]
[{"$f":"'Dev Type Building Mix'!A78","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y78:DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y78:DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y78:DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y78:DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y78:DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y78:DT78)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P79","v":0},{"$f":"'Dev Type Streets'!Q79","v":0},{"$f":"'Dev Type Streets'!S79","v":0},{"$f":"'Dev Type Streets'!T79","v":0},{"$f":"'Dev Type Streets'!U79","v":0},{"$f":"'Dev Type Streets'!V79","v":0},{"$f":"'Dev Type Streets'!W79","v":0},1,1,{"$f":"'Dev Type Building Mix'!V78","v":0},{"$f":"'Dev Type Building Mix'!X78","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y78:DT78,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y78:DT78,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y78:$DT78,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y78:$DT78,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y78:$DT78,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y78:$DT78,0),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'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y78:$DT78,0),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'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y78:$DT78,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y78:$DT78,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y78:$DT78,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y78:$DT78,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y78:$DT78,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y78:$DT78,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y78:$DT78,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y78:$DT78,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y78:$DT78),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y78:$DT78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y78:$DT78,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y78:$DT78,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y78:$DT78,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y78:$DT78,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y78:$DT78,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y78:$DT78,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y78:$DT78,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y78:$DT78,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y78:$DT78,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y78:DT78)>1,0,'Building Inputs'!DU76)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y78:DT78)>1,0,'Building Inputs'!DV76)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y78:DT78)>1,0,'Building Inputs'!DW76)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y78:$DT78)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y78:$DT78,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,143,143]
[{"$f":"'Dev Type Building Mix'!A79","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y79:DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y79:DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y79:DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y79:DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y79:DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y79:DT79)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P80","v":0},{"$f":"'Dev Type Streets'!Q80","v":0},{"$f":"'Dev Type Streets'!S80","v":0},{"$f":"'Dev Type Streets'!T80","v":0},{"$f":"'Dev Type Streets'!U80","v":0},{"$f":"'Dev Type Streets'!V80","v":0},{"$f":"'Dev Type Streets'!W80","v":0},1,1,{"$f":"'Dev Type Building Mix'!V79","v":0},{"$f":"'Dev Type Building Mix'!X79","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y79:DT79,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y79:DT79,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y79:$DT79,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y79:$DT79,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y79:$DT79,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y79:$DT79,0),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'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y79:$DT79,0),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'!$Y79:$DT79),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y79:$DT79,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y79:$DT79,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y79:$DT79,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y79:$DT79,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y79:$DT79,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y79:$DT79,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y79:$DT79,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y79:$DT79,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y79:$DT79),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y79:$DT79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y79:$DT79,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y79:$DT79,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y79:$DT79,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y79:$DT79,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y79:$DT79,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y79:$DT79,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y79:$DT79,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y79:$DT79,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y79:$DT79,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y79:DT79)>1,0,'Building Inputs'!DU77)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y79:DT79)>1,0,'Building Inputs'!DV77)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y79:DT79)>1,0,'Building Inputs'!DW77)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y79:$DT79)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y79:$DT79,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,55,55]
[{"$f":"'Dev Type Building Mix'!A80","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y80:DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y80:DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y80:DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y80:DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y80:DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y80:DT80)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P81","v":0},{"$f":"'Dev Type Streets'!Q81","v":0},{"$f":"'Dev Type Streets'!S81","v":0},{"$f":"'Dev Type Streets'!T81","v":0},{"$f":"'Dev Type Streets'!U81","v":0},{"$f":"'Dev Type Streets'!V81","v":0},{"$f":"'Dev Type Streets'!W81","v":0},1,1,{"$f":"'Dev Type Building Mix'!V80","v":0},{"$f":"'Dev Type Building Mix'!X80","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y80:DT80,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y80:DT80,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y80:$DT80,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y80:$DT80,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y80:$DT80,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y80:$DT80,0),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'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y80:$DT80,0),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'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y80:$DT80,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y80:$DT80,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y80:$DT80,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y80:$DT80,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y80:$DT80,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y80:$DT80,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y80:$DT80,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y80:$DT80,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y80:$DT80),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y80:$DT80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y80:$DT80,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y80:$DT80,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y80:$DT80,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y80:$DT80,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y80:$DT80,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y80:$DT80,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y80:$DT80,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y80:$DT80,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y80:$DT80,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y80:DT80)>1,0,'Building Inputs'!DU78)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y80:DT80)>1,0,'Building Inputs'!DV78)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y80:DT80)>1,0,'Building Inputs'!DW78)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y80:$DT80)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y80:$DT80,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},234,2,2]
[{"$f":"'Dev Type Building Mix'!A81","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y81:DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y81:DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y81:DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y81:DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y81:DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y81:DT81)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P82","v":0},{"$f":"'Dev Type Streets'!Q82","v":0},{"$f":"'Dev Type Streets'!S82","v":0},{"$f":"'Dev Type Streets'!T82","v":0},{"$f":"'Dev Type Streets'!U82","v":0},{"$f":"'Dev Type Streets'!V82","v":0},{"$f":"'Dev Type Streets'!W82","v":0},1,1,{"$f":"'Dev Type Building Mix'!V81","v":0},{"$f":"'Dev Type Building Mix'!X81","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y81:DT81,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y81:DT81,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y81:$DT81,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y81:$DT81,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y81:$DT81,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y81:$DT81,0),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'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y81:$DT81,0),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'!$Y81:$DT81),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y81:$DT81,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y81:$DT81,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y81:$DT81,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y81:$DT81,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y81:$DT81,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y81:$DT81,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y81:$DT81,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y81:$DT81,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y81:$DT81),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y81:$DT81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y81:$DT81,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y81:$DT81,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y81:$DT81,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y81:$DT81,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y81:$DT81,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y81:$DT81,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y81:$DT81,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y81:$DT81,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y81:$DT81,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y81:DT81)>1,0,'Building Inputs'!DU79)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y81:DT81)>1,0,'Building Inputs'!DV79)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y81:DT81)>1,0,'Building Inputs'!DW79)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y81:$DT81)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y81:$DT81,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},201,233,255]
[{"$f":"'Dev Type Building Mix'!A82","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y82:DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y82:DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y82:DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y82:DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y82:DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y82:DT82)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P83","v":0},{"$f":"'Dev Type Streets'!Q83","v":0},{"$f":"'Dev Type Streets'!S83","v":0},{"$f":"'Dev Type Streets'!T83","v":0},{"$f":"'Dev Type Streets'!U83","v":0},{"$f":"'Dev Type Streets'!V83","v":0},{"$f":"'Dev Type Streets'!W83","v":0},1,1,{"$f":"'Dev Type Building Mix'!V82","v":0},{"$f":"'Dev Type Building Mix'!X82","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y82:DT82,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y82:DT82,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y82:$DT82,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y82:$DT82,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y82:$DT82,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y82:$DT82,0),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'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y82:$DT82,0),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'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y82:$DT82,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y82:$DT82,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y82:$DT82,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y82:$DT82,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y82:$DT82,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y82:$DT82,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y82:$DT82,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y82:$DT82,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y82:$DT82),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y82:$DT82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y82:$DT82,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y82:$DT82,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y82:$DT82,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y82:$DT82,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y82:$DT82,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y82:$DT82,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y82:$DT82,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y82:$DT82,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y82:$DT82,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y82:DT82)>1,0,'Building Inputs'!DU80)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y82:DT82)>1,0,'Building Inputs'!DV80)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y82:DT82)>1,0,'Building Inputs'!DW80)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y82:$DT82)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y82:$DT82,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},143,209,255]
[{"$f":"'Dev Type Building Mix'!A83","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y83:DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y83:DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y83:DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y83:DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y83:DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y83:DT83)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P84","v":0},{"$f":"'Dev Type Streets'!Q84","v":0},{"$f":"'Dev Type Streets'!S84","v":0},{"$f":"'Dev Type Streets'!T84","v":0},{"$f":"'Dev Type Streets'!U84","v":0},{"$f":"'Dev Type Streets'!V84","v":0},{"$f":"'Dev Type Streets'!W84","v":0},1,1,{"$f":"'Dev Type Building Mix'!V83","v":0},{"$f":"'Dev Type Building Mix'!X83","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y83:DT83,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y83:DT83,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y83:$DT83,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y83:$DT83,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y83:$DT83,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y83:$DT83,0),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'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y83:$DT83,0),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'!$Y83:$DT83),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y83:$DT83,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y83:$DT83,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y83:$DT83,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y83:$DT83,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y83:$DT83,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y83:$DT83,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y83:$DT83,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y83:$DT83,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y83:$DT83),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y83:$DT83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y83:$DT83,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y83:$DT83,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y83:$DT83,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y83:$DT83,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y83:$DT83,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y83:$DT83,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y83:$DT83,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y83:$DT83,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y83:$DT83,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y83:DT83)>1,0,'Building Inputs'!DU81)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y83:DT83)>1,0,'Building Inputs'!DV81)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y83:DT83)>1,0,'Building Inputs'!DW81)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y83:$DT83)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y83:$DT83,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,127,196]
[{"$f":"'Dev Type Building Mix'!A84","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y84:DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y84:DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y84:DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y84:DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y84:DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y84:DT84)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P85","v":0},{"$f":"'Dev Type Streets'!Q85","v":0},{"$f":"'Dev Type Streets'!S85","v":0},{"$f":"'Dev Type Streets'!T85","v":0},{"$f":"'Dev Type Streets'!U85","v":0},{"$f":"'Dev Type Streets'!V85","v":0},{"$f":"'Dev Type Streets'!W85","v":0},1,1,{"$f":"'Dev Type Building Mix'!V84","v":0},{"$f":"'Dev Type Building Mix'!X84","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y84:DT84,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y84:DT84,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y84:$DT84,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y84:$DT84,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y84:$DT84,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y84:$DT84,0),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'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y84:$DT84,0),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'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y84:$DT84,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y84:$DT84,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y84:$DT84,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y84:$DT84,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y84:$DT84,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y84:$DT84,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y84:$DT84,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y84:$DT84,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y84:$DT84),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y84:$DT84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y84:$DT84,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y84:$DT84,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y84:$DT84,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y84:$DT84,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y84:$DT84,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y84:$DT84,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y84:$DT84,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y84:$DT84,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y84:$DT84,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y84:DT84)>1,0,'Building Inputs'!DU82)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y84:DT84)>1,0,'Building Inputs'!DV82)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y84:DT84)>1,0,'Building Inputs'!DW82)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y84:$DT84)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y84:$DT84,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,122,255]
[{"$f":"'Dev Type Building Mix'!A85","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y85:DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y85:DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y85:DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y85:DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y85:DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y85:DT85)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P86","v":0},{"$f":"'Dev Type Streets'!Q86","v":0},{"$f":"'Dev Type Streets'!S86","v":0},{"$f":"'Dev Type Streets'!T86","v":0},{"$f":"'Dev Type Streets'!U86","v":0},{"$f":"'Dev Type Streets'!V86","v":0},{"$f":"'Dev Type Streets'!W86","v":0},1,1,{"$f":"'Dev Type Building Mix'!V85","v":0},{"$f":"'Dev Type Building Mix'!X85","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y85:DT85,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y85:DT85,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y85:$DT85,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y85:$DT85,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y85:$DT85,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y85:$DT85,0),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'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y85:$DT85,0),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'!$Y85:$DT85),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y85:$DT85,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y85:$DT85,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y85:$DT85,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y85:$DT85,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y85:$DT85,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y85:$DT85,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y85:$DT85,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y85:$DT85,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y85:$DT85),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y85:$DT85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y85:$DT85,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y85:$DT85,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y85:$DT85,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y85:$DT85,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y85:$DT85,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y85:$DT85,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y85:$DT85,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y85:$DT85,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y85:$DT85,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y85:DT85)>1,0,'Building Inputs'!DU83)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y85:DT85)>1,0,'Building Inputs'!DV83)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y85:DT85)>1,0,'Building Inputs'!DW83)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y85:$DT85)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y85:$DT85,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},230,172,251]
[{"$f":"'Dev Type Building Mix'!A86","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y86:DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y86:DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y86:DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y86:DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y86:DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y86:DT86)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P87","v":0},{"$f":"'Dev Type Streets'!Q87","v":0},{"$f":"'Dev Type Streets'!S87","v":0},{"$f":"'Dev Type Streets'!T87","v":0},{"$f":"'Dev Type Streets'!U87","v":0},{"$f":"'Dev Type Streets'!V87","v":0},{"$f":"'Dev Type Streets'!W87","v":0},1,1,{"$f":"'Dev Type Building Mix'!V86","v":0},{"$f":"'Dev Type Building Mix'!X86","v":0},0,{"$f":"IF(SUM(P86:R86)=0,0,((P86*(1-W86))+Q86)/SUM(P86:R86))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y86:DT86,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y86:DT86,TRANSPOSE(B_Building_Lot_Coverage))","v":0},{"$f":"(Y86*T86)+(X86*(1-T86))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y86:$DT86,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y86:$DT86,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y86:$DT86,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y86:$DT86,0),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'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y86:$DT86,0),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'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y86:$DT86,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y86:$DT86,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y86:$DT86,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y86:$DT86,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y86:$DT86,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y86:$DT86,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y86:$DT86,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y86:$DT86,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y86:$DT86),0)","v":0},{"$f":"SUM(BU86:BV86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y86:$DT86)","v":0},{"$f":"BY86*$U86","v":0},{"$f":"BZ86*$U86","v":0},{"$f":"CA86*$U86","v":0},{"$f":"CB86*$U86","v":0},{"$f":"CC86*$U86","v":0},{"$f":"CD86*$U86","v":0},{"$f":"CE86*$U86","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BY86/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,BZ86/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CA86/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CB86/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CC86/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CD86/D_EMP_Net_Acre)","v":0},{"$f":"IF(D_EMP_Net_Acre=0,0,CE86/D_EMP_Net_Acre)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y86:$DT86,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y86:$DT86,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y86:$DT86,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y86:$DT86,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y86:$DT86,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y86:$DT86,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y86:$DT86,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y86:$DT86,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y86:$DT86,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y86:DT86)>1,0,'Building Inputs'!DU84)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y86:DT86)>1,0,'Building Inputs'!DV84)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y86:DT86)>1,0,'Building Inputs'!DW84)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y86:$DT86)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y86:$DT86,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},176,174,224]
[{"$f":"'Dev Type Building Mix'!A87","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y87:DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y87:DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y87:DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y87:DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y87:DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y87:DT87)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P88","v":0},{"$f":"'Dev Type Streets'!Q88","v":0},{"$f":"'Dev Type Streets'!S88","v":0},{"$f":"'Dev Type Streets'!T88","v":0},{"$f":"'Dev Type Streets'!U88","v":0},{"$f":"'Dev Type Streets'!V88","v":0},{"$f":"'Dev Type Streets'!W88","v":0},1,1,{"$f":"'Dev Type Building Mix'!V87","v":0},{"$f":"'Dev Type Building Mix'!X87","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y87:DT87,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y87:DT87,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y87:$DT87,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y87:$DT87,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y87:$DT87,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y87:$DT87,0),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'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y87:$DT87,0),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'!$Y87:$DT87),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y87:$DT87,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y87:$DT87,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y87:$DT87,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y87:$DT87,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y87:$DT87,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y87:$DT87,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y87:$DT87,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y87:$DT87,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y87:$DT87),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y87:$DT87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y87:$DT87,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y87:$DT87,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y87:$DT87,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y87:$DT87,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y87:$DT87,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y87:$DT87,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y87:$DT87,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y87:$DT87,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y87:$DT87,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y87:DT87)>1,0,'Building Inputs'!DU85)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y87:DT87)>1,0,'Building Inputs'!DV85)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y87:DT87)>1,0,'Building Inputs'!DW85)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y87:$DT87)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y87:$DT87,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},235,122,255]
[{"$f":"'Dev Type Building Mix'!A88","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y88:DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y88:DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y88:DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y88:DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y88:DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y88:DT88)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P89","v":0},{"$f":"'Dev Type Streets'!Q89","v":0},{"$f":"'Dev Type Streets'!S89","v":0},{"$f":"'Dev Type Streets'!T89","v":0},{"$f":"'Dev Type Streets'!U89","v":0},{"$f":"'Dev Type Streets'!V89","v":0},{"$f":"'Dev Type Streets'!W89","v":0},1,1,{"$f":"'Dev Type Building Mix'!V88","v":0},{"$f":"'Dev Type Building Mix'!X88","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y88:DT88,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y88:DT88,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y88:$DT88,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y88:$DT88,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y88:$DT88,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y88:$DT88,0),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'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y88:$DT88,0),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'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y88:$DT88,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y88:$DT88,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y88:$DT88,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y88:$DT88,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y88:$DT88,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y88:$DT88,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y88:$DT88,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y88:$DT88,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y88:$DT88),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y88:$DT88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y88:$DT88,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y88:$DT88,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y88:$DT88,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y88:$DT88,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y88:$DT88,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y88:$DT88,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y88:$DT88,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y88:$DT88,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y88:$DT88,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y88:DT88)>1,0,'Building Inputs'!DU86)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y88:DT88)>1,0,'Building Inputs'!DV86)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y88:DT88)>1,0,'Building Inputs'!DW86)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y88:$DT88)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y88:$DT88,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,143,143]
[{"$f":"'Dev Type Building Mix'!A89","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y89:DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y89:DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y89:DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y89:DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y89:DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y89:DT89)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P90","v":0},{"$f":"'Dev Type Streets'!Q90","v":0},{"$f":"'Dev Type Streets'!S90","v":0},{"$f":"'Dev Type Streets'!T90","v":0},{"$f":"'Dev Type Streets'!U90","v":0},{"$f":"'Dev Type Streets'!V90","v":0},{"$f":"'Dev Type Streets'!W90","v":0},1,1,{"$f":"'Dev Type Building Mix'!V89","v":0},{"$f":"'Dev Type Building Mix'!X89","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y89:DT89,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y89:DT89,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y89:$DT89,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y89:$DT89,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y89:$DT89,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y89:$DT89,0),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'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y89:$DT89,0),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'!$Y89:$DT89),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y89:$DT89,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y89:$DT89,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y89:$DT89,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y89:$DT89,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y89:$DT89,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y89:$DT89,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y89:$DT89,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y89:$DT89,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y89:$DT89),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y89:$DT89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y89:$DT89,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y89:$DT89,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y89:$DT89,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y89:$DT89,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y89:$DT89,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y89:$DT89,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y89:$DT89,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y89:$DT89,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y89:$DT89,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y89:DT89)>1,0,'Building Inputs'!DU87)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y89:DT89)>1,0,'Building Inputs'!DV87)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y89:DT89)>1,0,'Building Inputs'!DW87)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y89:$DT89)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y89:$DT89,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,55,55]
[{"$f":"'Dev Type Building Mix'!A90","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y90:DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y90:DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y90:DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y90:DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y90:DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y90:DT90)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P91","v":0},{"$f":"'Dev Type Streets'!Q91","v":0},{"$f":"'Dev Type Streets'!S91","v":0},{"$f":"'Dev Type Streets'!T91","v":0},{"$f":"'Dev Type Streets'!U91","v":0},{"$f":"'Dev Type Streets'!V91","v":0},{"$f":"'Dev Type Streets'!W91","v":0},1,1,{"$f":"'Dev Type Building Mix'!V90","v":0},{"$f":"'Dev Type Building Mix'!X90","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y90:DT90,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y90:DT90,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y90:$DT90,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y90:$DT90,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y90:$DT90,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y90:$DT90,0),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'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y90:$DT90,0),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'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y90:$DT90,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y90:$DT90,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y90:$DT90,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y90:$DT90,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y90:$DT90,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y90:$DT90,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y90:$DT90,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y90:$DT90,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y90:$DT90),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y90:$DT90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y90:$DT90,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y90:$DT90,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y90:$DT90,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y90:$DT90,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y90:$DT90,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y90:$DT90,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y90:$DT90,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y90:$DT90,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y90:$DT90,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y90:DT90)>1,0,'Building Inputs'!DU88)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y90:DT90)>1,0,'Building Inputs'!DV88)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y90:DT90)>1,0,'Building Inputs'!DW88)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y90:$DT90)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y90:$DT90,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},234,2,2]
[{"$f":"'Dev Type Building Mix'!A91","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y91:DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y91:DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y91:DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y91:DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y91:DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y91:DT91)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P92","v":0},{"$f":"'Dev Type Streets'!Q92","v":0},{"$f":"'Dev Type Streets'!S92","v":0},{"$f":"'Dev Type Streets'!T92","v":0},{"$f":"'Dev Type Streets'!U92","v":0},{"$f":"'Dev Type Streets'!V92","v":0},{"$f":"'Dev Type Streets'!W92","v":0},1,1,{"$f":"'Dev Type Building Mix'!V91","v":0},{"$f":"'Dev Type Building Mix'!X91","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y91:DT91,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y91:DT91,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y91:$DT91,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y91:$DT91,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y91:$DT91,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y91:$DT91,0),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'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y91:$DT91,0),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'!$Y91:$DT91),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y91:$DT91,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y91:$DT91,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y91:$DT91,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y91:$DT91,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y91:$DT91,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y91:$DT91,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y91:$DT91,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y91:$DT91,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y91:$DT91),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y91:$DT91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y91:$DT91,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y91:$DT91,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y91:$DT91,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y91:$DT91,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y91:$DT91,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y91:$DT91,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y91:$DT91,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y91:$DT91,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y91:$DT91,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y91:DT91)>1,0,'Building Inputs'!DU89)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y91:DT91)>1,0,'Building Inputs'!DV89)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y91:DT91)>1,0,'Building Inputs'!DW89)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y91:$DT91)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y91:$DT91,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},201,233,255]
[{"$f":"'Dev Type Building Mix'!A92","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y92:DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y92:DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y92:DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y92:DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y92:DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y92:DT92)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P93","v":0},{"$f":"'Dev Type Streets'!Q93","v":0},{"$f":"'Dev Type Streets'!S93","v":0},{"$f":"'Dev Type Streets'!T93","v":0},{"$f":"'Dev Type Streets'!U93","v":0},{"$f":"'Dev Type Streets'!V93","v":0},{"$f":"'Dev Type Streets'!W93","v":0},1,1,{"$f":"'Dev Type Building Mix'!V92","v":0},{"$f":"'Dev Type Building Mix'!X92","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y92:DT92,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y92:DT92,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y92:$DT92,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y92:$DT92,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y92:$DT92,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y92:$DT92,0),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'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y92:$DT92,0),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'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y92:$DT92,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y92:$DT92,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y92:$DT92,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y92:$DT92,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y92:$DT92,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y92:$DT92,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y92:$DT92,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y92:$DT92,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y92:$DT92),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y92:$DT92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y92:$DT92,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y92:$DT92,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y92:$DT92,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y92:$DT92,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y92:$DT92,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y92:$DT92,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y92:$DT92,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y92:$DT92,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y92:$DT92,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y92:DT92)>1,0,'Building Inputs'!DU90)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y92:DT92)>1,0,'Building Inputs'!DV90)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y92:DT92)>1,0,'Building Inputs'!DW90)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y92:$DT92)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y92:$DT92,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},143,209,255]
[{"$f":"'Dev Type Building Mix'!A93","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y93:DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y93:DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y93:DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y93:DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y93:DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y93:DT93)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P94","v":0},{"$f":"'Dev Type Streets'!Q94","v":0},{"$f":"'Dev Type Streets'!S94","v":0},{"$f":"'Dev Type Streets'!T94","v":0},{"$f":"'Dev Type Streets'!U94","v":0},{"$f":"'Dev Type Streets'!V94","v":0},{"$f":"'Dev Type Streets'!W94","v":0},1,1,{"$f":"'Dev Type Building Mix'!V93","v":0},{"$f":"'Dev Type Building Mix'!X93","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y93:DT93,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y93:DT93,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y93:$DT93,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y93:$DT93,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y93:$DT93,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y93:$DT93,0),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'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y93:$DT93,0),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'!$Y93:$DT93),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y93:$DT93,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y93:$DT93,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y93:$DT93,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y93:$DT93,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y93:$DT93,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y93:$DT93,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y93:$DT93,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y93:$DT93,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y93:$DT93),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y93:$DT93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y93:$DT93,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y93:$DT93,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y93:$DT93,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y93:$DT93,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y93:$DT93,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y93:$DT93,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y93:$DT93,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y93:$DT93,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y93:$DT93,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y93:DT93)>1,0,'Building Inputs'!DU91)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y93:DT93)>1,0,'Building Inputs'!DV91)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y93:DT93)>1,0,'Building Inputs'!DW91)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y93:$DT93)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y93:$DT93,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},45,79,204]
[{"$f":"'Dev Type Building Mix'!A94","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y94:DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y94:DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y94:DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y94:DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y94:DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y94:DT94)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P95","v":0},{"$f":"'Dev Type Streets'!Q95","v":0},{"$f":"'Dev Type Streets'!S95","v":0},{"$f":"'Dev Type Streets'!T95","v":0},{"$f":"'Dev Type Streets'!U95","v":0},{"$f":"'Dev Type Streets'!V95","v":0},{"$f":"'Dev Type Streets'!W95","v":0},1,1,{"$f":"'Dev Type Building Mix'!V94","v":0},{"$f":"'Dev Type Building Mix'!X94","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y94:DT94,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y94:DT94,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y94:$DT94,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y94:$DT94,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y94:$DT94,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y94:$DT94,0),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'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y94:$DT94,0),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'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y94:$DT94,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y94:$DT94,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y94:$DT94,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y94:$DT94,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y94:$DT94,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y94:$DT94,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y94:$DT94,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y94:$DT94,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y94:$DT94),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y94:$DT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y94:$DT94,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y94:$DT94,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y94:$DT94,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y94:$DT94,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y94:$DT94,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y94:$DT94,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y94:$DT94,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y94:$DT94,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y94:$DT94,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y94:DT94)>1,0,'Building Inputs'!DU92)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y94:DT94)>1,0,'Building Inputs'!DV92)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y94:DT94)>1,0,'Building Inputs'!DW92)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y94:$DT94)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y94:$DT94,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,102,0]
[{"$f":"'Dev Type Building Mix'!A95","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y95:DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y95:DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y95:DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y95:DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y95:DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y95:DT95)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P96","v":0},{"$f":"'Dev Type Streets'!Q96","v":0},{"$f":"'Dev Type Streets'!S96","v":0},{"$f":"'Dev Type Streets'!T96","v":0},{"$f":"'Dev Type Streets'!U96","v":0},{"$f":"'Dev Type Streets'!V96","v":0},{"$f":"'Dev Type Streets'!W96","v":0},1,1,{"$f":"'Dev Type Building Mix'!V95","v":0},{"$f":"'Dev Type Building Mix'!X95","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y95:DT95,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y95:DT95,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y95:$DT95,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y95:$DT95,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y95:$DT95,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y95:$DT95,0),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'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y95:$DT95,0),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'!$Y95:$DT95),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y95:$DT95,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y95:$DT95,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y95:$DT95,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y95:$DT95,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y95:$DT95,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y95:$DT95,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y95:$DT95,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y95:$DT95,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y95:$DT95),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y95:$DT95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y95:$DT95,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y95:$DT95,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y95:$DT95,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y95:$DT95,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y95:$DT95,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y95:$DT95,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y95:$DT95,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y95:$DT95,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y95:$DT95,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y95:DT95)>1,0,'Building Inputs'!DU93)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y95:DT95)>1,0,'Building Inputs'!DV93)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y95:DT95)>1,0,'Building Inputs'!DW93)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y95:$DT95)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y95:$DT95,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,145,0]
[{"$f":"'Dev Type Building Mix'!A96","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y96:DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y96:DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y96:DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y96:DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y96:DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y96:DT96)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P97","v":0},{"$f":"'Dev Type Streets'!Q97","v":0},{"$f":"'Dev Type Streets'!S97","v":0},{"$f":"'Dev Type Streets'!T97","v":0},{"$f":"'Dev Type Streets'!U97","v":0},{"$f":"'Dev Type Streets'!V97","v":0},{"$f":"'Dev Type Streets'!W97","v":0},1,1,{"$f":"'Dev Type Building Mix'!V96","v":0},{"$f":"'Dev Type Building Mix'!X96","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y96:DT96,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y96:DT96,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y96:$DT96,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y96:$DT96,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y96:$DT96,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y96:$DT96,0),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'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y96:$DT96,0),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'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y96:$DT96,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y96:$DT96,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y96:$DT96,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y96:$DT96,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y96:$DT96,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y96:$DT96,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y96:$DT96,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y96:$DT96,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y96:$DT96),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y96:$DT96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y96:$DT96,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y96:$DT96,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y96:$DT96,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y96:$DT96,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y96:$DT96,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y96:$DT96,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y96:$DT96,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y96:$DT96,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y96:$DT96,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y96:DT96)>1,0,'Building Inputs'!DU94)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y96:DT96)>1,0,'Building Inputs'!DV94)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y96:DT96)>1,0,'Building Inputs'!DW94)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y96:$DT96)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y96:$DT96,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,184,91]
[{"$f":"'Dev Type Building Mix'!A97","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y97:DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y97:DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y97:DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y97:DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y97:DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y97:DT97)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P98","v":0},{"$f":"'Dev Type Streets'!Q98","v":0},{"$f":"'Dev Type Streets'!S98","v":0},{"$f":"'Dev Type Streets'!T98","v":0},{"$f":"'Dev Type Streets'!U98","v":0},{"$f":"'Dev Type Streets'!V98","v":0},{"$f":"'Dev Type Streets'!W98","v":0},1,1,{"$f":"'Dev Type Building Mix'!V97","v":0},{"$f":"'Dev Type Building Mix'!X97","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y97:DT97,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y97:DT97,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y97:$DT97,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y97:$DT97,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y97:$DT97,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y97:$DT97,0),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'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y97:$DT97,0),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'!$Y97:$DT97),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y97:$DT97,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y97:$DT97,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y97:$DT97,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y97:$DT97,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y97:$DT97,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y97:$DT97,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y97:$DT97,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y97:$DT97,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y97:$DT97),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y97:$DT97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y97:$DT97,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y97:$DT97,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y97:$DT97,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y97:$DT97,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y97:$DT97,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y97:$DT97,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y97:$DT97,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y97:$DT97,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y97:$DT97,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y97:DT97)>1,0,'Building Inputs'!DU95)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y97:DT97)>1,0,'Building Inputs'!DV95)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y97:DT97)>1,0,'Building Inputs'!DW95)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y97:$DT97)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y97:$DT97,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,198]
[{"$f":"'Dev Type Building Mix'!A98","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y98:DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y98:DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y98:DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y98:DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y98:DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y98:DT98)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P99","v":0},{"$f":"'Dev Type Streets'!Q99","v":0},{"$f":"'Dev Type Streets'!S99","v":0},{"$f":"'Dev Type Streets'!T99","v":0},{"$f":"'Dev Type Streets'!U99","v":0},{"$f":"'Dev Type Streets'!V99","v":0},{"$f":"'Dev Type Streets'!W99","v":0},1,1,{"$f":"'Dev Type Building Mix'!V98","v":0},{"$f":"'Dev Type Building Mix'!X98","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y98:DT98,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y98:DT98,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y98:$DT98,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y98:$DT98,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y98:$DT98,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y98:$DT98,0),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'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y98:$DT98,0),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'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y98:$DT98,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y98:$DT98,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y98:$DT98,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y98:$DT98,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y98:$DT98,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y98:$DT98,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y98:$DT98,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y98:$DT98,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y98:$DT98),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y98:$DT98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y98:$DT98,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y98:$DT98,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y98:$DT98,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y98:$DT98,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y98:$DT98,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y98:$DT98,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y98:$DT98,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y98:$DT98,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y98:$DT98,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y98:DT98)>1,0,'Building Inputs'!DU96)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y98:DT98)>1,0,'Building Inputs'!DV96)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y98:DT98)>1,0,'Building Inputs'!DW96)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y98:$DT98)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y98:$DT98,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},255,240]
[{"$f":"'Dev Type Building Mix'!A99","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y99:DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y99:DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y99:DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y99:DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y99:DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y99:DT99)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P100","v":0},{"$f":"'Dev Type Streets'!Q100","v":0},{"$f":"'Dev Type Streets'!S100","v":0},{"$f":"'Dev Type Streets'!T100","v":0},{"$f":"'Dev Type Streets'!U100","v":0},{"$f":"'Dev Type Streets'!V100","v":0},{"$f":"'Dev Type Streets'!W100","v":0},1,1,{"$f":"'Dev Type Building Mix'!V99","v":0},{"$f":"'Dev Type Building Mix'!X99","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y99:DT99,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y99:DT99,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y99:$DT99,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y99:$DT99,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y99:$DT99,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y99:$DT99,0),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'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y99:$DT99,0),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'!$Y99:$DT99),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y99:$DT99,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y99:$DT99,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y99:$DT99,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y99:$DT99,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y99:$DT99,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y99:$DT99,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y99:$DT99,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y99:$DT99,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y99:$DT99),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y99:$DT99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y99:$DT99,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y99:$DT99,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y99:$DT99,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y99:$DT99,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y99:$DT99,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y99:$DT99,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y99:$DT99,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y99:$DT99,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y99:$DT99,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y99:DT99)>1,0,'Building Inputs'!DU97)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y99:DT99)>1,0,'Building Inputs'!DV97)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y99:DT99)>1,0,'Building Inputs'!DW97)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y99:$DT99)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y99:$DT99,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},253,255,123]
[{"$f":"'Dev Type Building Mix'!A100","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y100:DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y100:DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y100:DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y100:DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y100:DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y100:DT100)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P101","v":0},{"$f":"'Dev Type Streets'!Q101","v":0},{"$f":"'Dev Type Streets'!S101","v":0},{"$f":"'Dev Type Streets'!T101","v":0},{"$f":"'Dev Type Streets'!U101","v":0},{"$f":"'Dev Type Streets'!V101","v":0},{"$f":"'Dev Type Streets'!W101","v":0},1,1,{"$f":"'Dev Type Building Mix'!V100","v":0},{"$f":"'Dev Type Building Mix'!X100","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y100:DT100,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y100:DT100,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y100:$DT100,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y100:$DT100,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y100:$DT100,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y100:$DT100,0),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'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y100:$DT100,0),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'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y100:$DT100,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y100:$DT100,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y100:$DT100,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y100:$DT100,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y100:$DT100,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y100:$DT100,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y100:$DT100,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y100:$DT100,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y100:$DT100),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y100:$DT100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y100:$DT100,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y100:$DT100,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y100:$DT100,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y100:$DT100,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y100:$DT100,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y100:$DT100,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y100:$DT100,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y100:$DT100,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y100:$DT100,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y100:DT100)>1,0,'Building Inputs'!DU98)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y100:DT100)>1,0,'Building Inputs'!DV98)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y100:DT100)>1,0,'Building Inputs'!DW98)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y100:$DT100)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y100:$DT100,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},115,115,115]
[{"$f":"'Dev Type Building Mix'!A101","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y101:DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y101:DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y101:DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y101:DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y101:DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y101:DT101)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P102","v":0},{"$f":"'Dev Type Streets'!Q102","v":0},{"$f":"'Dev Type Streets'!S102","v":0},{"$f":"'Dev Type Streets'!T102","v":0},{"$f":"'Dev Type Streets'!U102","v":0},{"$f":"'Dev Type Streets'!V102","v":0},{"$f":"'Dev Type Streets'!W102","v":0},{"$f":"1-R101-Q101-P101","v":1},{"$f":"1-(P101+Q101+R101)","v":1},{"$f":"'Dev Type Building Mix'!V101","v":0},{"$f":"'Dev Type Building Mix'!X101","v":0},0,{"$f":"IF(SUM(P101:R101)=0,0,((P101*(1-W101))+Q101)/SUM(P101:R101))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y101:DT101,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y101:DT101,TRANSPOSE(B_Building_Lot_Coverage))","v":0},{"$f":"(Y101*T101)+(X101*(1-T101))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y101:$DT101,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y101:$DT101,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y101:$DT101,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y101:$DT101,0),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'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Mortgage_Payment))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y101:$DT101,0),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'!$Y101:$DT101),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y101:$DT101,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y101:$DT101,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y101:$DT101,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y101:$DT101,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y101:$DT101,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y101:$DT101,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y101:$DT101,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y101:$DT101,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y101:$DT101),0)","v":0},{"$f":"SUM(BU101:BV101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y101:$DT101)","v":0},{"$f":"BY101*$U101","v":0},0,0,0,0,0,0,{"$f":"IF(D_EMP_Net_Acre=0,0,BY101/D_EMP_Net_Acre)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y101:$DT101,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y101:$DT101,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y101:$DT101,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y101:$DT101,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y101:$DT101,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y101:$DT101,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y101:$DT101,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,{"$f":"-(IF(DT101>0,DT101*LN(DT101),0)+IF(DU101>0,DU101*LN(DU101),0)+IF(DV101>0,DV101*LN(DV101),0))/LN(3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y101:$DT101,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y101:$DT101,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y101:DT101)>1,0,'Building Inputs'!DU99)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y101:DT101)>1,0,'Building Inputs'!DV99)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y101:DT101)>1,0,'Building Inputs'!DW99)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"MAX(0,GC101-GD101-GE101)","v":0},{"$f":"IFERROR(GD101/GC101,)","v":0},{"$f":"IFERROR(GE101/GC101,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y101:$DT101)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y101:$DT101,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,163,163]
[{"$f":"'Dev Type Building Mix'!A102","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y102:DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y102:DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y102:DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y102:DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y102:DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y102:DT102)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P103","v":0},{"$f":"'Dev Type Streets'!Q103","v":0},{"$f":"'Dev Type Streets'!S103","v":0},{"$f":"'Dev Type Streets'!T103","v":0},{"$f":"'Dev Type Streets'!U103","v":0},{"$f":"'Dev Type Streets'!V103","v":0},{"$f":"'Dev Type Streets'!W103","v":0},{"$f":"1-R102-Q102-P102","v":1},{"$f":"1-(P102+Q102+R102)","v":1},{"$f":"'Dev Type Building Mix'!V102","v":0},{"$f":"'Dev Type Building Mix'!X102","v":0},0,{"$f":"IF(SUM(P102:R102)=0,0,((P102*(1-W102))+Q102)/SUM(P102:R102))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y102:DT102,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y102:DT102,TRANSPOSE(B_Building_Lot_Coverage))","v":0},{"$f":"(Y102*T102)+(X102*(1-T102))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y102:$DT102,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y102:$DT102,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y102:$DT102,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y102:$DT102,0),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'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y102:$DT102,0),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'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y102:$DT102,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y102:$DT102,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y102:$DT102,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y102:$DT102,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y102:$DT102,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y102:$DT102,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y102:$DT102,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y102:$DT102,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y102:$DT102),0)","v":0},{"$f":"SUM(BU102:BV102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y102:$DT102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y102:$DT102,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y102:$DT102,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y102:$DT102,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y102:$DT102,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y102:$DT102,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y102:$DT102,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y102:$DT102,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,{"$f":"-(IF(DT102>0,DT102*LN(DT102),0)+IF(DU102>0,DU102*LN(DU102),0)+IF(DV102>0,DV102*LN(DV102),0))/LN(3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y102:$DT102,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y102:$DT102,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y102:DT102)>1,0,'Building Inputs'!DU100)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y102:DT102)>1,0,'Building Inputs'!DV100)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y102:DT102)>1,0,'Building Inputs'!DW100)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"MAX(0,GC102-GD102-GE102)","v":0},{"$f":"IFERROR(GD102/GC102,)","v":0},{"$f":"IFERROR(GE102/GC102,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y102:$DT102)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y102:$DT102,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},204,204,204]
[{"$f":"'Dev Type Building Mix'!A103","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y103:DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y103:DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y103:DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y103:DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y103:DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y103:DT103)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P104","v":0},{"$f":"'Dev Type Streets'!Q104","v":0},{"$f":"'Dev Type Streets'!S104","v":0},{"$f":"'Dev Type Streets'!T104","v":0},{"$f":"'Dev Type Streets'!U104","v":0},{"$f":"'Dev Type Streets'!V104","v":0},{"$f":"'Dev Type Streets'!W104","v":0},{"$f":"1-R103-Q103-P103","v":1},{"$f":"1-(P103+Q103+R103)","v":1},{"$f":"'Dev Type Building Mix'!V103","v":0},{"$f":"'Dev Type Building Mix'!X103","v":0},0,{"$f":"IF(SUM(P103:R103)=0,0,((P103*(1-W103))+Q103)/SUM(P103:R103))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y103:DT103,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y103:DT103,TRANSPOSE(B_Building_Lot_Coverage))","v":0},{"$f":"(Y103*T103)+(X103*(1-T103))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y103:$DT103,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y103:$DT103,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y103:$DT103,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y103:$DT103,0),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'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y103:$DT103,0),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'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y103:$DT103,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y103:$DT103,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y103:$DT103,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y103:$DT103,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y103:$DT103,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y103:$DT103,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y103:$DT103,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y103:$DT103,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y103:$DT103),0)","v":0},{"$f":"SUM(BU103:BV103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y103:$DT103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y103:$DT103,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y103:$DT103,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y103:$DT103,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y103:$DT103,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y103:$DT103,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y103:$DT103,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y103:$DT103,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,{"$f":"-(IF(DT103>0,DT103*LN(DT103),0)+IF(DU103>0,DU103*LN(DU103),0)+IF(DV103>0,DV103*LN(DV103),0))/LN(3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y103:$DT103,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y103:$DT103,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y103:DT103)>1,0,'Building Inputs'!DU101)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y103:DT103)>1,0,'Building Inputs'!DV101)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y103:DT103)>1,0,'Building Inputs'!DW101)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"MAX(0,GC103-GD103-GE103)","v":0},{"$f":"IFERROR(GD103/GC103,)","v":0},{"$f":"IFERROR(GE103/GC103,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y103:$DT103)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y103:$DT103,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},163,163,163]
[{"$f":"'Dev Type Building Mix'!A104","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y104:DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y104:DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y104:DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y104:DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y104:DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y104:DT104)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P105","v":0},{"$f":"'Dev Type Streets'!Q105","v":0},{"$f":"'Dev Type Streets'!S105","v":0},{"$f":"'Dev Type Streets'!T105","v":0},{"$f":"'Dev Type Streets'!U105","v":0},{"$f":"'Dev Type Streets'!V105","v":0},{"$f":"'Dev Type Streets'!W105","v":0},{"$f":"1-R104-Q104-P104","v":1},{"$f":"1-(P104+Q104+R104)","v":1},{"$f":"'Dev Type Building Mix'!V104","v":0},{"$f":"'Dev Type Building Mix'!X104","v":0},0,{"$f":"IF(SUM(P104:R104)=0,0,((P104*(1-W104))+Q104)/SUM(P104:R104))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y104:DT104,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y104:DT104,TRANSPOSE(B_Building_Lot_Coverage))","v":0},{"$f":"(Y104*T104)+(X104*(1-T104))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y104:$DT104,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y104:$DT104,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y104:$DT104,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y104:$DT104,0),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'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y104:$DT104,0),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'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y104:$DT104,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y104:$DT104,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y104:$DT104,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y104:$DT104,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y104:$DT104,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y104:$DT104,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y104:$DT104,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y104:$DT104,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y104:$DT104),0)","v":0},{"$f":"SUM(BU104:BV104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y104:$DT104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y104:$DT104,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y104:$DT104,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y104:$DT104,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y104:$DT104,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y104:$DT104,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y104:$DT104,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y104:$DT104,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,{"$f":"-(IF(DT104>0,DT104*LN(DT104),0)+IF(DU104>0,DU104*LN(DU104),0)+IF(DV104>0,DV104*LN(DV104),0))/LN(3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y104:$DT104,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y104:$DT104,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y104:DT104)>1,0,'Building Inputs'!DU102)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y104:DT104)>1,0,'Building Inputs'!DV102)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y104:DT104)>1,0,'Building Inputs'!DW102)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"MAX(0,GC104-GD104-GE104)","v":0},{"$f":"IFERROR(GD104/GC104,)","v":0},{"$f":"IFERROR(GE104/GC104,)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y104:$DT104)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y104:$DT104,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},204,204,204]
[{"$f":"'Dev Type Building Mix'!A105","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Lot_Size),'Dev Type Building Mix'!Y105:DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Building_Lot_Coverage),'Dev Type Building Mix'!Y105:DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Landscaping_Lot_Coverage),'Dev Type Building Mix'!Y105:DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Parking_Lot_Coverage),'Dev Type Building Mix'!Y105:DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Height),'Dev Type Building Mix'!Y105:DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_FAR),'Dev Type Building Mix'!Y105:DT105)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Parking_Spaces),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Parking_SqFt),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Parking_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},0,{"$f":"'Dev Type Streets'!P106","v":0},{"$f":"'Dev Type Streets'!Q106","v":0},{"$f":"'Dev Type Streets'!S106","v":0},{"$f":"'Dev Type Streets'!T106","v":0},{"$f":"'Dev Type Streets'!U106","v":0},{"$f":"'Dev Type Streets'!V106","v":0},{"$f":"'Dev Type Streets'!W106","v":0},1,1,{"$f":"'Dev Type Building Mix'!V105","v":0},{"$f":"'Dev Type Building Mix'!X105","v":0},0,0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!Y105:DT105,TRANSPOSE(B_Parking_Lot_Coverage))+SUMPRODUCT('Dev Type Building Mix'!Y105:DT105,TRANSPOSE(B_Building_Lot_Coverage))","v":0},0,{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Acre))","v":0},0,0,0,0,{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<=SF_Small_Lot_Size,'Dev Type Building Mix'!$Y105:$DT105,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>SF_Small_Lot_Size,IF(TRANSPOSE((B_Lot_Size/B_HU_Building))<SF_Large_Lot_Size,'Dev Type Building Mix'!$Y105:$DT105,0),0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",IF(TRANSPOSE((B_Lot_Size/B_HU_Building))>=SF_Large_Lot_Size,'Dev Type Building Mix'!$Y105:$DT105,0),0),TRANSPOSE(B_HU_Acre)))","v":0},{"$f":"SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Owner),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pct_Renter),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Acre))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_Rent),IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Renter)=1,'Dev Type Building Mix'!$Y105:$DT105,0),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'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Avg_Sales_Price))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y105:$DT105,0),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'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_HU_Acre),TRANSPOSE(B_Net_Sq_Ft_per_Unit))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_HU_Acre),0),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre))","v":0},{"$f":"SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre))","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Size),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y105:$DT105,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y105:$DT105,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"MF\",'Dev Type Building Mix'!$Y105:$DT105,IF(TRANSPOSE(B_Housing_Type)=\"TH\",'Dev Type Building Mix'!$Y105:$DT105,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y105:$DT105,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y105:$DT105,0)),TRANSPOSE(B_HH_Acre),TRANSPOSE(B_HH_Size))/SUMPRODUCT(IF(TRANSPOSE(B_Housing_Type)=\"SF\",'Dev Type Building Mix'!$Y105:$DT105,IF(TRANSPOSE(B_Housing_Type)=\"MH\",'Dev Type Building Mix'!$Y105:$DT105,0)),TRANSPOSE(B_HH_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Avg_HH_Workers),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Children_HH),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_HH_Income),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)<=35000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_HH_Income)>35000)*(TRANSPOSE(B_HH_Income)<=100000)),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_HH_Income)>=100000),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Wage),TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_EMP_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Res_Energy_Cost),TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105)/SUMPRODUCT(TRANSPOSE(B_HH_Acre),'Dev Type Building Mix'!$Y105:$DT105),0)","v":0},0,{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Room_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Ret_Emp_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_OFF_Emp_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_IND_Emp_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Pub_Emp_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Edu_Emp_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_Hotel_Emp_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},{"$f":"SUMPRODUCT(TRANSPOSE(B_COMPRKG_Emp_Acre),'Dev Type Building Mix'!$Y105:$DT105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ret_rent),'Dev Type Building Mix'!$Y105:$DT105,(TRANSPOSE(B_Ret_per)/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Ret_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Off_rent),'Dev Type Building Mix'!$Y105:$DT105,(TRANSPOSE(B_OFF_per)/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_OFF_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Ind_rent),'Dev Type Building Mix'!$Y105:$DT105,(TRANSPOSE(B_IND_per)/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_IND_per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Pub_rent),'Dev Type Building Mix'!$Y105:$DT105,(TRANSPOSE(B_Pub_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Pub_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Edu_rent),'Dev Type Building Mix'!$Y105:$DT105,(TRANSPOSE(B_Edu_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Edu_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Hotel_rent),'Dev Type Building Mix'!$Y105:$DT105,(TRANSPOSE(B_Hotel_Per)/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Hotel_Per)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_COMPRKG_rent),'Dev Type Building Mix'!$Y105:$DT105,(TRANSPOSE(B_COMPRKG_per)/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_COMPRKG_per)))),0)","v":0},0,0,{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MF\"),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"TH\"),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"SF\"),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)<=SF_Small_Lot_Size)),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Small_Lot_Size)*(TRANSPOSE(B_Lot_Size)<=SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--((TRANSPOSE(B_Housing_Type)=\"SF\")*(TRANSPOSE(B_Lot_Size)>SF_Large_Lot_Size)),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(--(TRANSPOSE(B_Housing_Type)=\"MH\"),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Residential_Sq_Ft)),0)","v":0},0,{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_RET_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_OFF_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IND_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_PUB_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_EDU_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_Hotel_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_COMPRKG_Gross_Sq_Ft)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0)),TRANSPOSE(B_IntStructParking_SqFt)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_res_energy_use),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Hotel_Rooms_per_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Hotel_Rooms_per_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Com_Energy_Use_per_Emp),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Building))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Building)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_Total_Bldg_Energy_Use),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Unit),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))/(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HU_Building),TRANSPOSE(1-B_Vacancy_Rate))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(TRANSPOSE(B_CO2_Emp),'Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Building))/(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Building))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_CO2_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_LW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_LW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_IW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_IW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_IW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_WW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_WW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_WW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate),TRANSPOSE(B_SW_Unit))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_HH_Acre),TRANSPOSE(1-B_Vacancy_Rate)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Acre),TRANSPOSE(B_SW_Emp))/SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EMP_Acre)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_SW_Bldg),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Land_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Land_Cost_Lot),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Improv_Cost_SqFt)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Improv_Cost),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Project_Value),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y105:$DT105,0),TRANSPOSE(B_ROI_Rental))/SUMPRODUCT(IF(OR(TRANSPOSE(B_EMP_Acre)>1,TRANSPOSE(B_Pct_Renter)=1),'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,IF(TRANSPOSE(B_Pct_Owner)=1,TRANSPOSE(B_ROI_Owner),0))/SUMPRODUCT(IF(TRANSPOSE(B_Pct_Owner)=1,'Dev Type Building Mix'!$Y105:$DT105,0)),0)","v":0},0,{"$f":"IF(COUNT('Dev Type Building Mix'!Y105:DT105)>1,0,'Building Inputs'!DU103)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y105:DT105)>1,0,'Building Inputs'!DV103)","v":0},{"$f":"IF(COUNT('Dev Type Building Mix'!Y105:DT105)>1,0,'Building Inputs'!DW103)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Project_Subsidy),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Property_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_Sales_Tax_Revenue),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Runoff_Reduction),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Energy_Savings),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Pollutant_reduction_lbs),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_Value_of_Pollutant_Reduction),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Total_CO2_Sequestered_avoided_lbs),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Annual_Climate_Benefit),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_roof_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Biofiltration_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Required_WQV_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Conventional_WQV_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_Green_Inf_WQV_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},0,0,0,{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_load_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_load_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_load_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_load_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TSS_red_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TN_red_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_TL_red_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(TRANSPOSE(B_fColi_red_per_acre),'Dev Type Building Mix'!$Y105:$DT105)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_ResTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_RetTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_OffTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_EduTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_OtherTrips),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_ResVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_RetVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_OffVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_EduVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT('Dev Type Building Mix'!$Y105:$DT105,TRANSPOSE(B_EPA_MXD_OtherVMT),TRANSPOSE(IFERROR(43560/B_Lot_Size,0))),0)","v":0},91,215,88]

{"sheet":"Summary New","index":6,"n_rows":589,"n_cols":11,"rows_kept":589,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,2],[0,3,0,4],[0,5,0,6],[0,9,0,10],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[0,7,0,8]]}
[null,{"$f":"IF(B2=\"\",\"Scenario 1\",B2)","v":"CodeNEXT Draft 2"},null,{"$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,{"$f":"IF(J2=\"\",\"Scenario 5\",J2)","v":"Strategic Housing Blueprint"}]
[null,"CodeNEXT Draft 2",null,null,null,null,null,null,null,"Strategic Housing Blueprint"]
["Developed Acres"]
["Vacant",{"$f":"SUM(VAC_ACRE_1)","v":18741.506846000004},{"$f":"IF(SUM(B4:B5)=0,0,B4/SUM(B4:B5))","v":0.89573728412274778},{"$f":"SUM(VAC_ACRE_2)","v":27197.116255999998},{"$f":"IF(SUM(D4:D5)=0,0,D4/SUM(D4:D5))","v":0.76317166500901235},{"$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":2181.4882979999998},{"$f":"IF(SUM(B4:B5)=0,0,B5/SUM(B4:B5))","v":0.10426271587725219},{"$f":"SUM(Redev_Acres_2)","v":8439.8413290000026},{"$f":"IF(SUM(D4:D5)=0,0,D5/SUM(D4:D5))","v":0.23682833499098779},{"$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$5)","v":20922.995144000004},null,{"$f":"SUM(D$4:D$5)","v":35636.957584999996},null,{"$f":"SUM(F$4:F$5)","v":0},null,{"$f":"SUM(H$4:H$5)","v":0},null,{"$f":"SUM(J$4:J$5)","v":0}]
["Impervious Area",{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_1)","v":8041.566936668064},{"$f":"IFERROR(B7/B6,0)","v":0.38434109845760345},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_2)","v":16538.991380750282},{"$f":"IFERROR(D7/D6,0)","v":0.4640966149060865},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_3)","v":0},{"$f":"IFERROR(F7/F6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_4)","v":0},{"$f":"IFERROR(H7/H6,0)","v":0},{"$f":"SUMPRODUCT(D_Gross_Imperv_per,VAC_ACRE_5)","v":0},{"$f":"IFERROR(J7/J6,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Redevelopment"]
["Housing",{"$f":"SUMPRODUCT(Redev_Acres_1,D_HU_Net_Acre)","v":68690.768787734385},{"$f":"IFERROR(B49/SUM(HU_1),0)","v":0.40097928038309866},{"$f":"SUMPRODUCT(Redev_Acres_2,D_HU_Net_Acre)","v":395485.13201099547},{"$f":"IFERROR(D49/SUM(HU_2),0)","v":0.27509735041576616},{"$f":"SUMPRODUCT(Redev_Acres_3,D_HU_Net_Acre)","v":0},{"$f":"IFERROR(F49/SUM(HU_3),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_4,D_HU_Net_Acre)","v":0},{"$f":"IFERROR(H49/SUM(HU_4),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_5,D_HU_Net_Acre)","v":0},{"$f":"IFERROR(J49/SUM(HU_5),0)","v":0}]
["Jobs",{"$f":"SUMPRODUCT(Redev_Acres_1,D_EMP_Net_Acre)","v":53762.051960697834},{"$f":"IFERROR(B50/SUM(EMP_1),0)","v":0.28321170567474624},{"$f":"SUMPRODUCT(Redev_Acres_2,D_EMP_Net_Acre)","v":269590.94571326341},{"$f":"IFERROR(D50/SUM(EMP_2),0)","v":0.33487123047799999},{"$f":"SUMPRODUCT(Redev_Acres_3,D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(F50/SUM(EMP_3),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_4,D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(H50/SUM(EMP_4),0)","v":0},{"$f":"SUMPRODUCT(Redev_Acres_5,D_EMP_Net_Acre)","v":0},{"$f":"IFERROR(J50/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Building Square Footage"]
["Multifamily",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_MF)","v":173137566.9845047},{"$f":"IFERROR(B67/B$78,0)","v":0.47461828610194806},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_MF)","v":1513317786.8913867},{"$f":"IFERROR(D67/D$78,0)","v":0.74628310903918638},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_MF)","v":0},{"$f":"IFERROR(F67/F$78,0)","v":0},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_MF)","v":0},{"$f":"IFERROR(H67/H$78,0)","v":0},{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_MF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_MF)","v":0},{"$f":"IFERROR(J67/J$78,0)","v":0}]
["Townhome",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_TH)","v":32983279.799012601},9.041635504575038E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_TH)","v":50355063.307012215},2.48322814455357E-2,{"$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",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_SF)","v":65235092.973837532},0.17882755637726497,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_SF)","v":89817651.172060058},4.4293007419791142E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_SF)","v":0},0,{"$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",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_RET)","v":28559218.850255754},7.8288771981715216E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_RET)","v":114630384.78918158},5.6529250294848031E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_RET)","v":0},0,{"$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":44736724.954781182},0.1226358212932077,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_OFF)","v":247939651.96106496},0.12226987346767867,{"$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",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_IND)","v":10317144.211853955},2.8282165382022485E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_IND)","v":5105719.3487444129},2.5178532509616122E-3,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_IND)","v":0},0,{"$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":9752537.1752678547},2.6734420264121077E-2,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_HOTEL)","v":6385153.8124032822},3.1487982762709288E-3,{"$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",{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_ComPKG)","v":71726.953518413837},1.9662355397006596E-4,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_ComPKG)","v":255152.42254425917},1.2582680572753777E-4,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_ComPKG)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_ComPKG)","v":0},0,{"$f":"SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_ComPKG)","v":0},0]
["Total",{"$f":"SUM(B67:B77)","v":364793291.903032},null,{"$f":"SUM(D67:D77)","v":2027806563.7043974},null,{"$f":"SUM(F67:F77)","v":0},null,{"$f":"SUM(H67:H77)","v":0},null,{"$f":"SUM(J67:J77)","v":0}]
["Building SqFt Mix Score (Entropy)",null,{"$f":"-(IF(SUM(C67:C70)>0,SUM(C67:C70)*LN(SUM(C67:C70)),0)+IF(SUM(C71:C73,C76:C77)>0,SUM(C71:C73,C76:C77)*LN(SUM(C71:C73,C76:C77)),0)+IF(SUM(C74:C75)>0,SUM(C74:C75)*LN(SUM(C74:C75)),0))/LN(3)","v":0.51790635854601563},null,{"$f":"-(IF(SUM(E67:E70)>0,SUM(E67:E70)*LN(SUM(E67:E70)),0)+IF(SUM(E71:E73,E76:E77)>0,SUM(E71:E73,E76:E77)*LN(SUM(E71:E73,E76:E77)),0)+IF(SUM(E74:E75)>0,SUM(E74:E75)*LN(SUM(E74:E75)),0))/LN(3)","v":0.43535376853635216},null,{"$f":"-(IF(SUM(G67:G70)>0,SUM(G67:G70)*LN(SUM(G67:G70)),0)+IF(SUM(G71:G73,G76:G77)>0,SUM(G71:G73,G76:G77)*LN(SUM(G71:G73,G76:G77)),0)+IF(SUM(G74:G75)>0,SUM(G74:G75)*LN(SUM(G74:G75)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(I67:I70)>0,SUM(I67:I70)*LN(SUM(I67:I70)),0)+IF(SUM(I71:I73,I76:I77)>0,SUM(I71:I73,I76:I77)*LN(SUM(I71:I73,I76:I77)),0)+IF(SUM(I74:I75)>0,SUM(I74:I75)*LN(SUM(I74:I75)),0))/LN(3)","v":0},null,{"$f":"-(IF(SUM(K67:K70)>0,SUM(K67:K70)*LN(SUM(K67:K70)),0)+IF(SUM(K71:K73,K76:K77)>0,SUM(K71:K73,K76:K77)*LN(SUM(K71:K73,K76:K77)),0)+IF(SUM(K74:K75)>0,SUM(K74:K75)*LN(SUM(K74:K75)),0))/LN(3)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Land Area Mix (Sq Ft)"]
["Multifamily",{"$f":"SUMPRODUCT(D_SqFt_MF_per,(Tot_Acre_1*43560))","v":173364107.41400325},{"$f":"IFERROR(B116/B$127,0)","v":0.23402368152606129},{"$f":"SUMPRODUCT(D_SqFt_MF_per,(Tot_Acre_2*43560))","v":763875869.01276183},{"$f":"IFERROR(D116/D$127,0)","v":0.61655711815292891},{"$f":"SUMPRODUCT(D_SqFt_MF_per,(Tot_Acre_3*43560))","v":0},{"$f":"IFERROR(F116/F$127,0)","v":0},{"$f":"SUMPRODUCT(D_SqFt_MF_per,(Tot_Acre_4*43560))","v":0},{"$f":"IFERROR(H116/H$127,0)","v":0},{"$f":"SUMPRODUCT(D_SqFt_MF_per,(Tot_Acre_5*43560))","v":0},{"$f":"IFERROR(J116/J$127,0)","v":0}]
["Townhome",{"$f":"SUMPRODUCT(D_SqFt_TH_per,(Tot_Acre_1*43560))","v":76449395.893717557},0.10319880709082702,{"$f":"SUMPRODUCT(D_SqFt_TH_per,(Tot_Acre_2*43560))","v":100546992.27338587},8.1155808567619392E-2,{"$f":"SUMPRODUCT(D_SqFt_TH_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_TH_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_TH_per,(Tot_Acre_5*43560))","v":0},0]
["Single Family",{"$f":"SUMPRODUCT(D_SqFt_SF_per,(Tot_Acre_1*43560))","v":342272063.77339727},0.46203201829136697,{"$f":"SUMPRODUCT(D_SqFt_SF_per,(Tot_Acre_2*43560))","v":135578103.39721236},0.10943092733543143,{"$f":"SUMPRODUCT(D_SqFt_SF_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_SF_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_SF_per,(Tot_Acre_5*43560))","v":0},0]
["Mobile Home",{"$f":"SUMPRODUCT(D_SqFt_MH_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_MH_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_MH_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_MH_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_MH_per,(Tot_Acre_5*43560))","v":0},0]
["Retail",{"$f":"SUMPRODUCT(D_SqFt_RET_per,(Tot_Acre_1*43560))","v":40280529.223609269},5.4374563935635729E-2,{"$f":"SUMPRODUCT(D_SqFt_RET_per,(Tot_Acre_2*43560))","v":79743396.625042856},6.436433039625318E-2,{"$f":"SUMPRODUCT(D_SqFt_RET_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_RET_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_RET_per,(Tot_Acre_5*43560))","v":0},0]
["Office",{"$f":"SUMPRODUCT(D_SqFt_OFF_per,(Tot_Acre_1*43560))","v":67724275.990405649},9.1420794259986379E-2,{"$f":"SUMPRODUCT(D_SqFt_OFF_per,(Tot_Acre_2*43560))","v":138294473.68054107},0.11162342679989275,{"$f":"SUMPRODUCT(D_SqFt_OFF_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_OFF_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_OFF_per,(Tot_Acre_5*43560))","v":0},0]
["Industrial",{"$f":"SUMPRODUCT(D_SqFt_IND_per,(Tot_Acre_1*43560))","v":27332684.581853881},3.6896307818554776E-2,{"$f":"SUMPRODUCT(D_SqFt_IND_per,(Tot_Acre_2*43560))","v":15081650.561312966},1.2173049816445078E-2,{"$f":"SUMPRODUCT(D_SqFt_IND_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_IND_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_IND_per,(Tot_Acre_5*43560))","v":0},0]
["Public / Civic",{"$f":"SUMPRODUCT(D_SqFt_PUB_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_PUB_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_PUB_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_PUB_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_PUB_per,(Tot_Acre_5*43560))","v":0},0]
["Educational",{"$f":"SUMPRODUCT(D_SqFt_EDU_per,(Tot_Acre_1*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_EDU_per,(Tot_Acre_2*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_EDU_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_EDU_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_EDU_per,(Tot_Acre_5*43560))","v":0},0]
["Hotel / Hospitality",{"$f":"SUMPRODUCT(D_SqFt_HOTEL_per,(Tot_Acre_1*43560))","v":13364951.634382637},1.8041307578314434E-2,{"$f":"SUMPRODUCT(D_SqFt_HOTEL_per,(Tot_Acre_2*43560))","v":5763964.4305731524},4.6523439770955752E-3,{"$f":"SUMPRODUCT(D_SqFt_HOTEL_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_HOTEL_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_HOTEL_per,(Tot_Acre_5*43560))","v":0},0]
["Commercial Parking",{"$f":"SUMPRODUCT(D_SqFt_ComPRKG_per,(Tot_Acre_1*43560))","v":9274.4110305394297},1.251949925349678E-5,{"$f":"SUMPRODUCT(D_SqFt_ComPRKG_per,(Tot_Acre_2*43560))","v":53268.070609748698},4.2994954333561614E-5,{"$f":"SUMPRODUCT(D_SqFt_ComPRKG_per,(Tot_Acre_3*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_ComPRKG_per,(Tot_Acre_4*43560))","v":0},0,{"$f":"SUMPRODUCT(D_SqFt_ComPRKG_per,(Tot_Acre_5*43560))","v":0},0]
["Total",{"$f":"SUM(B116:B126)","v":740797282.9224},null,{"$f":"SUM(D116:D126)","v":1238937718.05144},null,{"$f":"SUM(F116:F126)","v":0},null,{"$f":"SUM(H116:H126)","v":0},null,{"$f":"SUM(J116:J126)","v":0}]
["Land Area Mix Score (Entropy)",null,{"$f":"-(IF(SUM(C116:C119)>0,SUM(C116:C119)*LN(SUM(C116:C119)),0)+IF(SUM(C120:C122,C125:C126)>0,SUM(C120:C122,C125:C126)*LN(SUM(C120:C122,C125:C126)),0)+IF(SUM(C123:C124)>0,SUM(C123:C124)*LN(SUM(C123:C124)),0))/LN(4)","v":0.36170828890032325},null,{"$f":"-(IF(SUM(E116:E119)>0,SUM(E116:E119)*LN(SUM(E116:E119)),0)+IF(SUM(E120:E122,E125:E126)>0,SUM(E120:E122,E125:E126)*LN(SUM(E120:E122,E125:E126)),0)+IF(SUM(E123:E124)>0,SUM(E123:E124)*LN(SUM(E123:E124)),0))/LN(4)","v":0.35370410290020876},null,{"$f":"-(IF(SUM(G116:G119)>0,SUM(G116:G119)*LN(SUM(G116:G119)),0)+IF(SUM(G120:G122,G125:G126)>0,SUM(G120:G122,G125:G126)*LN(SUM(G120:G122,G125:G126)),0)+IF(SUM(G123:G124)>0,SUM(G123:G124)*LN(SUM(G123:G124)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(I116:I119)>0,SUM(I116:I119)*LN(SUM(I116:I119)),0)+IF(SUM(I120:I122,I125:I126)>0,SUM(I120:I122,I125:I126)*LN(SUM(I120:I122,I125:I126)),0)+IF(SUM(I123:I124)>0,SUM(I123:I124)*LN(SUM(I123:I124)),0))/LN(4)","v":0},null,{"$f":"-(IF(SUM(K116:K119)>0,SUM(K116:K119)*LN(SUM(K116:K119)),0)+IF(SUM(K120:K122,K125:K126)>0,SUM(K120:K122,K125:K126)*LN(SUM(K120:K122,K125:K126)),0)+IF(SUM(K123:K124)>0,SUM(K123:K124)*LN(SUM(K123:K124)),0))/LN(4)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Population"]
["People",{"$f":"SUM(Pop_1)","v":335770.68837407033},null,{"$f":"SUM(Pop_2)","v":2497840.8202788862},null,{"$f":"SUM(Pop_3)","v":0},null,{"$f":"SUM(Pop_4)","v":0},null,{"$f":"SUM(Pop_5)","v":0}]
["Average Household Size",{"$f":"IFERROR(SUM(Pop_1)/SUM(HH_1),0)","v":2.092927227197213},null,{"$f":"IFERROR(SUM(Pop_2)/SUM(HH_2),0)","v":1.8493936217818308},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":1.9826907725397747},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Attch,HH_2)/SUMIFS(HH_2,D_Avg_HH_Size_Attch,\">0\"),0)","v":1.8266588445980414},null,{"$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)",{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HH_1)/SUMIFS(HH_1,D_Avg_HH_Size_Dtch,\">0\"),0)","v":2.6738786138640287},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Size_Dtch,HH_2)/SUMIFS(HH_2,D_Avg_HH_Size_Dtch,\">0\"),0)","v":2.8619241584535549},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":1.0666377880062421},null,{"$f":"IFERROR(SUMPRODUCT(D_Avg_HH_Workers,HH_2)/SUM(HH_2),0)","v":0.94252351264593037},null,{"$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",{"$f":"SUMPRODUCT(D_children,HH_1)","v":36458.241514892994},null,{"$f":"SUMPRODUCT(D_children,HH_2)","v":264811.16398488148},null,{"$f":"SUMPRODUCT(D_children,HH_3)","v":0},null,{"$f":"SUMPRODUCT(D_children,HH_4)","v":0},null,{"$f":"SUMPRODUCT(D_children,HH_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gross New Housing Mix"]
["Multifamily",{"$f":"SUM(MF_1)","v":112578.63249597416},{"$f":"IF(B$205=0,0,B199/B$205)","v":0.65717271536506183},{"$f":"SUM(MF_2)","v":1360703.0447535922},{"$f":"IF(D$205=0,0,D199/D$205)","v":0.94649778718855027},{"$f":"SUM(MF_3)","v":0},{"$f":"IF(F$205=0,0,F199/F$205)","v":0},{"$f":"SUM(MF_4)","v":0},{"$f":"IF(H$205=0,0,H199/H$205)","v":0},{"$f":"SUM(MF_5)","v":0},{"$f":"IF(J$205=0,0,J199/J$205)","v":0}]
["Townhome",{"$f":"SUM(TH_1)","v":28831.836915111897},0.16830455419810042,{"$f":"SUM(TH_2)","v":40176.856992013891},2.794680763429782E-2,{"$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",{"$f":"SUM(SF_SM_1)","v":14085.447299153591},8.2223166541370615E-2,{"$f":"SUM(SF_SM_2)","v":33827.459923871495},2.3530200867560899E-2,{"$f":"SUM(SF_SM_3)","v":0},0,{"$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":3914.6254738866528},2.2851450539722356E-2,{"$f":"SUM(SF_MD_2)","v":654.05644695627393},4.5495817924962745E-4,{"$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",{"$f":"SUM(SF_LRG_1)","v":11896.984534228595},6.9448113355744814E-2,{"$f":"SUM(SF_LRG_2)","v":2257.4154102512334},1.5702461303414271E-3,{"$f":"SUM(SF_LRG_3)","v":0},0,{"$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$199:B$204)","v":171307.5267183549},null,{"$f":"SUM(D$199:D$204)","v":1437618.8335266851},null,{"$f":"SUM(F$199:F$204)","v":0},null,{"$f":"SUM(H$199:H$204)","v":0},null,{"$f":"SUM(J$199:J$204)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Tenure"]
["Owner",{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_1),0)","v":81075.999670745194},{"$f":"IFERROR(B234/SUM(B234:B235),0)","v":0.47327750989039419},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_2),0)","v":217234.47347450693},{"$f":"IFERROR(D234/SUM(D234:D235),0)","v":0.15110714217731805},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_3),0)","v":0},{"$f":"IFERROR(F234/SUM(F234:F235),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_4),0)","v":0},{"$f":"IFERROR(H234/SUM(H234:H235),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Owner,HU_5),0)","v":0},{"$f":"IFERROR(J234/SUM(J234:J235),0)","v":0}]
["Rental",{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_1),0)","v":90231.527047609736},{"$f":"IFERROR(B235/SUM(B234:B235),0)","v":0.52672249010960581},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_2),0)","v":1220384.3600521781},{"$f":"IFERROR(D235/SUM(D234:D235),0)","v":0.84889285782268187},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_3),0)","v":0},{"$f":"IFERROR(F235/SUM(F234:F235),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_4),0)","v":0},{"$f":"IFERROR(H235/SUM(H234:H235),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D_per_Renter,HU_5),0)","v":0},{"$f":"IFERROR(J235/SUM(J234:J235),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Employment Mix"]
["Retail",{"$f":"SUM(RET_1)","v":28973.202530440591},{"$f":"IFERROR(B251/B$258,0)","v":0.15262717489846805},{"$f":"SUM(RET_2)","v":119247.20689283047},{"$f":"IFERROR(D251/D$258,0)","v":0.14812240373138827},{"$f":"SUM(RET_3)","v":0},{"$f":"IFERROR(F251/F$258,0)","v":0},{"$f":"SUM(RET_4)","v":0},{"$f":"IFERROR(H251/H$258,0)","v":0},{"$f":"SUM(RET_5)","v":0},{"$f":"IFERROR(J251/J$258,0)","v":0}]
["Office",{"$f":"SUM(OFF_1)","v":145610.4282604566},0.76705736198129515,{"$f":"SUM(OFF_2)","v":676754.14838574803},0.84062724659182375,{"$f":"SUM(OFF_3)","v":0},0,{"$f":"SUM(OFF_4)","v":0},0,{"$f":"SUM(OFF_5)","v":0},0]
["Industrial",{"$f":"SUM(IND_1)","v":6688.8225609456904},3.5235873210829077E-2,{"$f":"SUM(IND_2)","v":3188.2831822888716},3.9603122038859365E-3,{"$f":"SUM(IND_3)","v":0},0,{"$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":8557.4543937102389},4.507958990940774E-2,{"$f":"SUM(HOTEL_2)","v":5868.9069640275211},7.2900374729020752E-3,{"$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$251:B$257)","v":189829.90774555312},null,{"$f":"SUM(D$251:D$257)","v":805058.5454248949},null,{"$f":"SUM(F$251:F$257)","v":0},null,{"$f":"SUM(H$251:H$257)","v":0},null,{"$f":"SUM(J$251:J$257)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Jobs/Housing Balance"]
["Jobs-to-Housing Ratio",{"$f":"IF(SUM(HU_1)=0,0,SUM(EMP_1)/SUM(HU_1))","v":1.1081235680767882},null,{"$f":"IF(SUM(HU_2)=0,0,SUM(EMP_2)/SUM(HU_2))","v":0.55999443430354279},null,{"$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",{"$f":"IFERROR(SUM(Pop_1)/SUM(Tot_Acre_1),0)","v":16.047926506848995},null,{"$f":"IFERROR(SUM(Pop_2)/SUM(Tot_Acre_2),0)","v":70.091303791046855},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)/SUMPRODUCT(Tot_Acre_1,D_SqFt_RES_per),0)","v":12.60317136362352},null,{"$f":"IFERROR(SUM(HU_2)/SUMPRODUCT(Tot_Acre_2,D_SqFt_RES_per),0)","v":62.622615977426804},null,{"$f":"IFERROR(SUM(HU_3)/SUMPRODUCT(Tot_Acre_3,D_SqFt_RES_per),0)","v":0},null,{"$f":"IFERROR(SUM(HU_4)/SUMPRODUCT(Tot_Acre_4,D_SqFt_RES_per),0)","v":0},null,{"$f":"IFERROR(SUM(HU_5)/SUMPRODUCT(Tot_Acre_5,D_SqFt_RES_per),0)","v":0}]
["Jobs per Gross Acre",{"$f":"IFERROR(SUM(EMP_1)/SUM(Tot_Acre_1),0)","v":9.0727884052484686},null,{"$f":"IFERROR(SUM(EMP_2)/SUM(Tot_Acre_2),0)","v":22.590552055536673},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":0.48472518007037224},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2*D_Buildable_Acre*D_FAR)+SUMPRODUCT(Redev_Acres_2*D_FAR))/(SUMPRODUCT(VAC_ACRE_2*D_Buildable_Acre)+SUM(Redev_Acres_2)),0)","v":1.6572062712680447},null,{"$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",{"$f":"IFERROR(SUM(Pop_1)/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_1,D_SqFt_RES_per)),0)","v":31.070552673705063},null,{"$f":"IFERROR(SUM(Pop_2)/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_2,D_SqFt_RES_per)),0)","v":140.21264720232168},null,{"$f":"IFERROR(SUM(Pop_3)/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_3,D_SqFt_RES_per)),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_4)/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_4,D_SqFt_RES_per)),0)","v":0},null,{"$f":"IFERROR(SUM(Pop_5)/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_5,D_SqFt_RES_per)),0)","v":0}]
["Housing Units per Net Res. Acre",{"$f":"IFERROR(SUM(HU_1)/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_1,D_SqFt_RES_per)),0)","v":15.851948119947382},null,{"$f":"IFERROR(SUM(HU_2)/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_2,D_SqFt_RES_per)),0)","v":80.69863406835691},null,{"$f":"IFERROR(SUM(HU_3)/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_3,D_SqFt_RES_per)),0)","v":0},null,{"$f":"IFERROR(SUM(HU_4)/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_4,D_SqFt_RES_per)),0)","v":0},null,{"$f":"IFERROR(SUM(HU_5)/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_5,D_SqFt_RES_per)),0)","v":0}]
["Jobs per Net Employment Acre",{"$f":"IFERROR(SUM(EMP_1)/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_1,D_SqFt_EMP_per)),0)","v":68.74231086731514},null,{"$f":"IFERROR(SUM(EMP_2)/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_2,D_SqFt_EMP_per)),0)","v":195.3939139464585},null,{"$f":"IFERROR(SUM(EMP_3)/(SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_3,D_SqFt_EMP_per)),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_4)/(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_4,D_SqFt_EMP_per)),0)","v":0},null,{"$f":"IFERROR(SUM(EMP_5)/(SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,D_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_5,D_SqFt_EMP_per)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parking",null,"% of Total",null,"% of Total",null,"% of Total",null,"% of Total",null,"% of Total"]
["Parking Spaces",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_1,D_Parking_Spaces)","v":506277.33887918404},null,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_2,D_Parking_Spaces)","v":2532001.0142384418},null,{"$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",{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Parking_Spaces)+SUMPRODUCT(Redev_Acres_1,D_Parking_Spaces))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre/1000)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre/1000)),0)","v":1.3878471729511981},null,{"$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":1.2486403089715725},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":0.12877978803710777},null,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Avg_Parking_Lot_Coverage)+SUMPRODUCT(Redev_Acres_2,D_Avg_Parking_Lot_Coverage))/(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre)+SUM(Redev_Acres_2)),0)","v":0.13408569974481122},null,{"$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",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_1,D_Parking_Cost)","v":6317742454.7662735},{"$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":8.5902565231848055E-2},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_2,D_Parking_Cost)","v":63614547795.316856},{"$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":0.12062401387632904},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Parking_Cost)+SUMPRODUCT(Redev_Acres_3,D_Parking_Cost)","v":0},{"$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}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fiscal","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre"]
["Property Tax Revenue",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre)","v":319464304.38885242},{"$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":18355.465754415516},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_2,D_Prop_Tax_Acre)","v":5360815204.4632006},{"$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":185362.88164060397},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_3,D_Prop_Tax_Acre)","v":0},{"$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",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Sales_Tax_Acre)","v":590319053.63478661},{"$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":33917.971505145746},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_2,D_Sales_Tax_Acre)","v":2369410053.5923834},{"$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":81927.964044804437},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,D_Sales_Tax_Acre)+SUMPRODUCT(Redev_Acres_3,D_Sales_Tax_Acre)","v":0},{"$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)",{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_1)/SUMPRODUCT(HU_1),0)","v":144.86831758853887},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_1)/SUM(EMP_1),0)","v":30.371845730324569},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_2)/SUMPRODUCT(HU_2),0)","v":119.52430005995947},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_EMP,EMP_2)/SUM(EMP_2),0)","v":31.837315231107279},{"$f":"IFERROR(SUMPRODUCT(D_Energy_Use_Unit,HU_3)/SUMPRODUCT(HU_3),0)","v":0},{"$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)",{"$f":"IFERROR((SUMPRODUCT(D_CO2_Unit,HU_1))/SUM(HU_1),0)","v":13.513300593938958},{"$f":"C493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":2.8330824004757242},{"$f":"D493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":11.149213450368464},{"$f":"E493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":2.9697812329393733},{"$f":"F493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"G493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"H493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"I493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"J493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0},{"$f":"K493*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix)","v":0}]
["Landscaping Water Use (G/Day)",{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Landscaping_Water_Unit)/SUM(HU_1),0)","v":40.474151821211727},null,{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Landscaping_Water_Unit)/SUM(HU_2),0)","v":7.2398681687820972},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":152.24478596136385},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_IW_Emp)/SUM(EMP_1),0)","v":96.373099400153393},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_IW_Unit)/SUM(HU_2),0)","v":115.31694607152781},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_IW_Emp)/SUM(EMP_2),0)","v":99.705533115584544},{"$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":95.923951528367652},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Waste_Water_Emp)/SUM(EMP_1),0)","v":45.112201170555863},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Waste_Water_Unit)/SUM(HU_2),0)","v":68.458481815204664},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Waste_Water_Emp)/SUM(EMP_2),0)","v":47.013441722782531},{"$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":4.0750125470568737},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Solid_Waste_Emp)/SUM(EMP_1),0)","v":3.7649595003243328},{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Solid_Waste_Unit)/SUM(HU_2),0)","v":2.9291322159000295},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Solid_Waste_Emp)/SUM(EMP_2),0)","v":3.7184501915632979},{"$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!$BD$106=0,0,SCENARIO1!#REF!/SCENARIO1!$BD$106)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$106=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$106)","v":0},null,{"$f":"IF(SCENARIO3!$AI$106=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$106)","v":0},null,{"$f":"IF(SCENARIO4!$AI$106=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$106)","v":0},null,{"$f":"IF(SCENARIO5!$AI$106=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$106)","v":0}]
[]
["Vehicle Miles Traveled per Household"]
["Vehicles per Household",{"$f":"IF(SCENARIO1!$BD$106=0,0,SCENARIO1!#REF!/SCENARIO1!$BD$106)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$106=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$106)","v":0},null,{"$f":"IF(SCENARIO3!$AI$106=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$106)","v":0},null,{"$f":"IF(SCENARIO4!$AI$106=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$106)","v":0},null,{"$f":"IF(SCENARIO5!$AI$106=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$106)","v":0}]
[]
["Travel Mode Split"]
["Drive Alone Trip",{"$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!$BD$106=0,0,((SCENARIO1!#REF!/1000)*0.482)/SCENARIO1!$BD$106)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$106=0,0,((SCENARIO2!#REF!/1000)*0.482)/SCENARIO2!$AI$106)","v":0},null,{"$f":"IF(SCENARIO3!$AI$106=0,0,((SCENARIO3!#REF!/1000)*0.482)/SCENARIO3!$AI$106)","v":0},null,{"$f":"IF(SCENARIO4!$AI$106=0,0,((SCENARIO4!#REF!/1000)*0.482)/SCENARIO4!$AI$106)","v":0},null,{"$f":"IF(SCENARIO5!$AI$106=0,0,((SCENARIO5!#REF!/1000)*0.482)/SCENARIO5!$AI$106)","v":0}]

{"sheet":"Summary Total","index":7,"n_rows":432,"n_cols":13,"rows_kept":432,"cut":false,"hidden":false,"merged":[[1,11,1,12],[0,11,0,12],[0,0,1,0],[0,3,0,4],[0,5,0,6],[0,7,0,8],[0,9,0,10],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[0,1,0,2],[1,1,1,2]]}
[null,"Existing",null,{"$f":"'Summary New'!B1","v":"CodeNEXT Draft 2"},null,{"$f":"'Summary New'!D1","v":"Scenario 2"},null,{"$f":"'Summary New'!F1","v":"Scenario 3"},null,{"$f":"'Summary New'!H1","v":"Scenario 4"},null,{"$f":"'Summary New'!J1","v":"Strategic Housing Blueprint"}]
[]
["Developed Acres"]
["Vacant Land",{"$f":"'Existing Land Use'!B6","v":37443.75743349961},{"$f":"IF(B$8=0,0,B4/B$8)","v":0.28737048641291774},{"$f":"$B4-D5","v":18702.250587499606},{"$f":"IF(D$8=0,0,D4/D$8)","v":0.14353460274095475},{"$f":"$B4-F5","v":10246.641177499612},{"$f":"IF(F$8=0,0,F4/F$8)","v":7.8640138199439394E-2},{"$f":"$B4-H5","v":37443.75743349961},{"$f":"IF(H$8=0,0,H4/H$8)","v":0.28737048641291774},{"$f":"$B4-J5","v":37443.75743349961},{"$f":"IF(J$8=0,0,J4/J$8)","v":0.28737048641291774},{"$f":"$B4-L5","v":37443.75743349961},{"$f":"IF(L$8=0,0,L4/L$8)","v":0.28737048641291774}]
["New Vacant Developed Land",null,null,{"$f":"SUM(VAC_ACRE_1)","v":18741.506846000004},{"$f":"IF(D$8=0,0,D5/D$8)","v":0.14383588367196296},{"$f":"SUM(VAC_ACRE_2)","v":27197.116255999998},0.2087303482134783,{"$f":"SUM(VAC_ACRE_3)","v":0},{"$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":92854.095699884856},{"$f":"IF(B$8=0,0,B6/B$8)","v":0.71262951358708226},{"$f":"$B6-D7","v":90672.607401884859},0.69588719400514076,{"$f":"$B6-F7","v":84414.254370884853},0.64785606470791901,{"$f":"$B6-H7","v":92854.095699884856},{"$f":"IF(H$8=0,0,H6/H$8)","v":0.71262951358708226},{"$f":"$B6-J7","v":92854.095699884856},{"$f":"IF(J$8=0,0,J6/J$8)","v":0.71262951358708226},{"$f":"$B6-L7","v":92854.095699884856},{"$f":"IF(L$8=0,0,L6/L$8)","v":0.71262951358708226}]
["New Developed",null,null,{"$f":"SUM(Redev_Acres_1)","v":2181.4882979999998},1.6742319581941494E-2,{"$f":"SUM(Redev_Acres_2)","v":8439.8413290000026},6.4773448879163267E-2,{"$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$7)","v":130297.85313338446},null,{"$f":"SUM(D$4:D$7)","v":130297.85313338447},null,{"$f":"SUM(F$4:F$7)","v":130297.85313338447},null,{"$f":"SUM(H$4:H$7)","v":130297.85313338446},null,{"$f":"SUM(J$4:J$7)","v":130297.85313338446},null,{"$f":"SUM(L$4:L$7)","v":130297.85313338446}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Land Area Mix (Sq Ft)"]
["Multifamily",{"$f":"EX_LU_MF","v":402243205.48541087},{"$f":"IFERROR(B37/B$48,0)","v":0.10013611127416298},{"$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":575380772.46991551},{"$f":"IFERROR(D37/D$48,0)","v":0.13131277401738467},{"$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":1915560992.3767977},{"$f":"IFERROR(F37/F$48,0)","v":0.31689553962973749},{"$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":402243205.48541087},{"$f":"IFERROR(H37/H$48,0)","v":0.10013611127416298},{"$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":402243205.48541087},{"$f":"IFERROR(J37/J$48,0)","v":0.10013611127416298},{"$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":402243205.48541087},{"$f":"IFERROR(L37/L$48,0)","v":0.10013611127416298}]
["Townhome",{"$f":"EX_LU_TH","v":158507883.52155983},3.9459617578854696E-2,{"$f":"EX_LU_Unchanged_TH_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_TH)","v":191491163.32057244},4.3701904996756177E-2,{"$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":208862946.82857206},3.4552664471295597E-2,{"$f":"EX_LU_Unchanged_TH_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_TH)","v":158507883.52155983},3.9459617578854696E-2,{"$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":158507883.52155983},3.9459617578854696E-2,{"$f":"EX_LU_Unchanged_TH_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_TH)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_TH)","v":158507883.52155983},3.9459617578854696E-2]
["Single Family",{"$f":"EX_LU_SF_SM+EX_LU_SF_MD+EX_LU_SF_LRG","v":1975398052.3959572},0.49176387938431149,{"$f":"EX_LU_Unchanged_SF_SM_1+EX_LU_Unchanged_SF_MD_1+EX_LU_Unchanged_SF_LRG_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_SF)","v":2040633145.3697946},0.46571107671892081,{"$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":2065215703.5680175},0.34165325324460394,{"$f":"EX_LU_Unchanged_SF_SM_3+EX_LU_Unchanged_SF_MD_3+EX_LU_Unchanged_SF_LRG_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_SF)","v":1975398052.3959572},0.49176387938431149,{"$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":1975398052.3959572},0.49176387938431149,{"$f":"EX_LU_Unchanged_SF_SM_5+EX_LU_Unchanged_SF_MD_5+EX_LU_Unchanged_SF_LRG_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_SF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_SF)","v":1975398052.3959572},0.49176387938431149]
["Mobile Home",{"$f":"EX_LU_MH","v":54559547.620566957},1.3582282701352529E-2,{"$f":"EX_LU_Unchanged_MH_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_MH)","v":54559547.620566957},1.2451520610318699E-2,{"$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":54559547.620566957},9.0259079997871382E-3,{"$f":"EX_LU_Unchanged_MH_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_MH)","v":54559547.620566957},1.3582282701352529E-2,{"$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":54559547.620566957},1.3582282701352529E-2,{"$f":"EX_LU_Unchanged_MH_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_MH)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_MH)","v":54559547.620566957},1.3582282701352529E-2]
["Retail",{"$f":"EX_LU_RET","v":358206570.24310815},8.9173446531469427E-2,{"$f":"EX_LU_Unchanged_RET_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_RET)","v":386765789.09336394},8.8267267678861894E-2,{"$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":472836955.03228974},7.8222475096405245E-2,{"$f":"EX_LU_Unchanged_RET_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_RET)","v":358206570.24310815},8.9173446531469427E-2,{"$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":358206570.24310815},8.9173446531469427E-2,{"$f":"EX_LU_Unchanged_RET_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_RET)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_RET)","v":358206570.24310815},8.9173446531469427E-2]
["Office",{"$f":"EX_LU_OFF","v":272306893.94918412},6.7789220703707284E-2,{"$f":"EX_LU_Unchanged_OFF_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_OFF)","v":317043618.90396529},7.2355349839165847E-2,{"$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":520246545.91024911},8.6065549759485868E-2,{"$f":"EX_LU_Unchanged_OFF_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_OFF)","v":272306893.94918412},6.7789220703707284E-2,{"$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":272306893.94918412},6.7789220703707284E-2,{"$f":"EX_LU_Unchanged_OFF_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_OFF)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_OFF)","v":272306893.94918412},6.7789220703707284E-2]
["Industrial",{"$f":"EX_LU_IND","v":363558217.37736344},9.0505708023094003E-2,{"$f":"EX_LU_Unchanged_IND_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_IND)","v":373875361.58921742},8.532542833554603E-2,{"$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":368663936.7261079},6.0988899667394611E-2,{"$f":"EX_LU_Unchanged_IND_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_IND)","v":363558217.37736344},9.0505708023094003E-2,{"$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":363558217.37736344},9.0505708023094003E-2,{"$f":"EX_LU_Unchanged_IND_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_IND)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_IND)","v":363558217.37736344},9.0505708023094003E-2]
["Public / Civic",{"$f":"EX_LU_PUB","v":215796431.43770817},5.3721269063915549E-2,{"$f":"EX_LU_Unchanged_PUB_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_PUB)","v":215796431.43770817},4.9248826848171133E-2,{"$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":215796431.43770817},3.5699686338764525E-2,{"$f":"EX_LU_Unchanged_PUB_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_PUB)","v":215796431.43770817},5.3721269063915549E-2,{"$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":215796431.43770817},5.3721269063915549E-2,{"$f":"EX_LU_Unchanged_PUB_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_PUB)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_PUB)","v":215796431.43770817},5.3721269063915549E-2]
["Educational",{"$f":"EX_LU_EDU","v":176679848.61479458},4.3983422813676391E-2,{"$f":"EX_LU_Unchanged_EDU_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_EDU)","v":176679848.61479458},4.0321682865746639E-2,{"$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":176679848.61479458},2.9228542547744891E-2,{"$f":"EX_LU_Unchanged_EDU_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_EDU)","v":176679848.61479458},4.3983422813676391E-2,{"$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":176679848.61479458},4.3983422813676391E-2,{"$f":"EX_LU_Unchanged_EDU_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_EDU)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_EDU)","v":176679848.61479458},4.3983422813676391E-2]
["Hotel / Hospitality",{"$f":"EX_LU_HOTEL","v":18376519.6775112},4.5747279112856223E-3,{"$f":"EX_LU_Unchanged_HOTEL_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_HOTEL)","v":28129056.852779053},6.4195827573022895E-3,{"$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":24761673.489914481},4.0963790314948682E-3,{"$f":"EX_LU_Unchanged_HOTEL_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_HOTEL)","v":18376519.6775112},4.5747279112856223E-3,{"$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":18376519.6775112},4.5747279112856223E-3,{"$f":"EX_LU_Unchanged_HOTEL_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_HOTEL)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_HOTEL)","v":18376519.6775112},4.5747279112856223E-3]
["Commercial Parking",{"$f":"EX_LU_PRKG","v":21331342.949254408},5.3103140141700766E-3,{"$f":"EX_LU_Unchanged_PRKG_1+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_1,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_1*D_SqFt_Acre_ComPKG)","v":21403069.902772821},4.8845853318257087E-3,{"$f":"EX_LU_Unchanged_PRKG_2+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_2,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_2*D_SqFt_Acre_ComPKG)","v":21586495.371798668},3.5711022132859276E-3,{"$f":"EX_LU_Unchanged_PRKG_3+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_3,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_3*D_SqFt_Acre_ComPKG)","v":21331342.949254408},5.3103140141700766E-3,{"$f":"EX_LU_Unchanged_PRKG_4+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_4,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_4*D_SqFt_Acre_ComPKG)","v":21331342.949254408},5.3103140141700766E-3,{"$f":"EX_LU_Unchanged_PRKG_5+SUMPRODUCT(D_Buildable_Acre,VAC_ACRE_5,D_SqFt_Acre_ComPKG)+SUMPRODUCT(Redev_Acres_5*D_SqFt_Acre_ComPKG)","v":21331342.949254408},5.3103140141700766E-3]
["Total",{"$f":"SUM(B37:B47)","v":4016964513.272419},null,{"$f":"SUM(D37:D47)","v":4381757805.1754513},null,{"$f":"SUM(F37:F47)","v":6044771076.9768162},null,{"$f":"SUM(H37:H47)","v":4016964513.272419},null,{"$f":"SUM(J37:J47)","v":4016964513.272419},null,{"$f":"SUM(L37:L47)","v":4016964513.272419}]
["Land Mix Score (Entropy)",null,{"$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":0.78227554639062657},null,{"$f":"-(IF(SUM(E37:E40)>0,SUM(E37:E40)*LN(SUM(E37:E40)),0)+IF(SUM(E41:E43,E46:E47)>0,SUM(E41:E43,E46:E47)*LN(SUM(E41:E43,E46:E47)),0)+IF(SUM(E44:E45)>0,SUM(E44:E45)*LN(SUM(E44:E45)),0))/LN(3)","v":0.76785310323614564},null,{"$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":0.69654667977695506},null,{"$f":"-(IF(SUM(I37:I40)>0,SUM(I37:I40)*LN(SUM(I37:I40)),0)+IF(SUM(I41:I43,I46:I47)>0,SUM(I41:I43,I46:I47)*LN(SUM(I41:I43,I46:I47)),0)+IF(SUM(I44:I45)>0,SUM(I44:I45)*LN(SUM(I44:I45)),0))/LN(3)","v":0.78227554639062657},null,{"$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":0.78227554639062657},null,{"$f":"-(IF(SUM(M37:M40)>0,SUM(M37:M40)*LN(SUM(M37:M40)),0)+IF(SUM(M41:M43,M46:M47)>0,SUM(M41:M43,M46:M47)*LN(SUM(M41:M43,M46:M47)),0)+IF(SUM(M44:M45)>0,SUM(M44:M45)*LN(SUM(M44:M45)),0))/LN(3)","v":0.78227554639062657}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Population"]
["People",{"$f":"EX_POP","v":869999.83499886037},null,{"$f":"EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1)","v":1185567.4433729309},null,{"$f":"EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2)","v":3323632.8552777465},null,{"$f":"EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3)","v":869999.83499886037},null,{"$f":"EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4)","v":869999.83499886037},null,{"$f":"EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5)","v":869999.83499886037}]
["Households",{"$f":"EX_HH","v":377999},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_1)+SUM(HH_1)),0)","v":528180.13396910822},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_2)+SUM(HH_2)),0)","v":1695978.9248794627},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_3)+SUM(HH_3)),0)","v":377999},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_4)+SUM(HH_4)),0)","v":377999},null,{"$f":"IFERROR((EX_HH-SUM(Redevd_HH_5)+SUM(HH_5)),0)","v":377999}]
["Average Household Size",{"$f":"IFERROR(EX_POP/EX_HH,0)","v":2.3015929539465989},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_1)+SUM(Pop_1))/(EX_HH-SUM(Redevd_HH_1)+SUM(HH_1)),0)","v":2.2446271018634549},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2))/(EX_HH-SUM(Redevd_HH_2)+SUM(HH_2)),0)","v":1.9597135356584487},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_3)+SUM(Pop_3))/(EX_HH-SUM(Redevd_HH_3)+SUM(HH_3)),0)","v":2.3015929539465989},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4))/(EX_HH-SUM(Redevd_HH_4)+SUM(HH_4)),0)","v":2.3015929539465989},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_5)+SUM(Pop_5))/(EX_HH-SUM(Redevd_HH_5)+SUM(HH_5)),0)","v":2.3015929539465989}]
["School Aged Children",{"$f":"EX_SCL_CHLDRN","v":0},null,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_1)+SUM(SC_CHLDRN_1)","v":36458.241514892994},null,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_2)+SUM(SC_CHLDRN_2)","v":264811.16398488148},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,{"$f":"EX_SCL_CHLDRN-SUM(Redevd_SC_CHLDRN_5)+SUM(SC_CHLDRN_5)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Housing Mix"]
["Multifamily",{"$f":"EX_MF","v":180361},{"$f":"IFERROR(B131/B$137,0)","v":0.46560274259043655},{"$f":"EX_MF-SUM(Redevd_MF_1)+SUM(MF_1)","v":283545.63249597419},{"$f":"IF(SUM(D$131:D$136)=0,0,D131/SUM(D$131:D$136))","v":0.51745725490728345},{"$f":"EX_MF-SUM(Redevd_MF_2)+SUM(MF_2)","v":1541064.0447535922},{"$f":"IF(SUM(F$131:F$136)=0,0,F131/SUM(F$131:F$136))","v":0.84442335866363538},{"$f":"EX_MF-SUM(Redevd_MF_3)+SUM(MF_3)","v":180361},{"$f":"IF(SUM(H$131:H$136)=0,0,H131/SUM(H$131:H$136))","v":0.46560274259043655},{"$f":"EX_MF-SUM(Redevd_MF_4)+SUM(MF_4)","v":180361},{"$f":"IF(SUM(J$131:J$136)=0,0,J131/SUM(J$131:J$136))","v":0.46560274259043655},{"$f":"EX_MF-SUM(Redevd_MF_5)+SUM(MF_5)","v":180361},0.43840964323903958]
["Townhome",{"$f":"EX_TH","v":35356},9.1271674957598789E-2,{"$f":"EX_TH-SUM(Redevd_TH_1)+SUM(TH_1)","v":63502.836915111897},0.11588964844798044,{"$f":"EX_TH-SUM(Redevd_TH_2)+SUM(TH_2)","v":75532.856992013898},4.1388097404384497E-2,{"$f":"EX_TH-SUM(Redevd_TH_3)+SUM(TH_3)","v":35356},9.1271674957598789E-2,{"$f":"EX_TH-SUM(Redevd_TH_4)+SUM(TH_4)","v":35356},9.1271674957598789E-2,{"$f":"EX_TH-SUM(Redevd_TH_5)+SUM(TH_5)","v":35356},0.10796928161757557]
["Small Lot Single Family",{"$f":"EX_SF_SM","v":8886},2.2939249453366412E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_1)+SUM(SF_SM_1)","v":22971.447299153591},4.1921795641962911E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_2)+SUM(SF_SM_2)","v":42713.459923871495},2.3404765954958912E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_3)+SUM(SF_SM_3)","v":8886},2.2939249453366412E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_4)+SUM(SF_SM_4)","v":8886},2.2939249453366412E-2,{"$f":"EX_SF_SM-SUM(Redevd_SF_SM_5)+SUM(SF_SM_5)","v":8886},0.21468649752114319]
["Conventional Lot Single Family",{"$f":"EX_SF_MD","v":157826},0.4074285375002259,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_1)+SUM(SF_MD_1)","v":161199.62547388664},0.29418162768204131,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_2)+SUM(SF_MD_2)","v":158480.05644695627},8.6838870844942143E-2,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_3)+SUM(SF_MD_3)","v":157826},0.4074285375002259,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_4)+SUM(SF_MD_4)","v":157826},0.4074285375002259,{"$f":"EX_SF_MD-SUM(Redevd_SF_MD_5)+SUM(SF_MD_5)","v":157826},0.24602702439972782]
["Large Lot Single Family",{"$f":"EX_SF_LRG","v":75},1.9361284143624586E-4,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_1)+SUM(SF_LRG_1)","v":11970.984534228595},2.1846475789774066E-2,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_2)+SUM(SF_LRG_2)","v":2332.4154102512334},1.2780429607895285E-3,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_3)+SUM(SF_LRG_3)","v":75},1.9361284143624586E-4,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_4)+SUM(SF_LRG_4)","v":75},1.9361284143624586E-4,{"$f":"EX_SF_LRG-SUM(Redevd_SF_LRG_5)+SUM(SF_LRG_5)","v":75},{"$f":"IF(SUM(L$131:L$136)=0,0,L135/SUM(L$131:L$136))","v":1.9361284143624586E-4}]
["Mobile Home",{"$f":"EX_MH","v":4867},1.2564182656936115E-2,{"$f":"EX_MH-SUM(Redevd_MH_1)+SUM(MH_1)","v":4769},8.703197530957817E-3,{"$f":"EX_MH-SUM(Redevd_MH_2)+SUM(MH_2)","v":4867},2.6668641712895517E-3,{"$f":"EX_MH-SUM(Redevd_MH_3)+SUM(MH_3)","v":4867},1.2564182656936115E-2,{"$f":"EX_MH-SUM(Redevd_MH_4)+SUM(MH_4)","v":4867},1.2564182656936115E-2,{"$f":"EX_MH-SUM(Redevd_MH_5)+SUM(MH_5)","v":4867},-7.0924467774861472E-3]
["Total Housing Units",{"$f":"SUM(B131:B136)","v":387371},null,{"$f":"SUM(D$131:D$136)","v":547959.5267183549},null,{"$f":"SUM(F$131:F$136)","v":1824989.8335266851},null,{"$f":"SUM(H$131:H$136)","v":387371},null,{"$f":"SUM(J$131:J$136)","v":387371},null,{"$f":"SUM(L$131:L$136)","v":387371}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Employment Mix"]
["Retail",{"$f":"EX_RET","v":105429},{"$f":"IFERROR(B166/B$173,0)","v":0.21205057241928607},{"$f":"EX_RET-SUM(Redevd_RET_1)+SUM(RET_1)","v":122201.20253044058},{"$f":"IFERROR(D166/D$173,0)","v":0.18416112508985424},{"$f":"EX_RET-SUM(Redevd_RET_2)+SUM(RET_2)","v":224676.20689283047},{"$f":"IFERROR(F166/F$173,0)","v":0.17252970083289676},{"$f":"EX_RET-SUM(Redevd_RET_3)+SUM(RET_3)","v":105429},{"$f":"IFERROR(H166/H$173,0)","v":0.21205057241928607},{"$f":"EX_RET-SUM(Redevd_RET_4)+SUM(RET_4)","v":105429},{"$f":"IFERROR(J166/J$173,0)","v":0.21205057241928607},{"$f":"EX_RET-SUM(Redevd_RET_5)+SUM(RET_5)","v":105429},{"$f":"IFERROR(L166/L$173,0)","v":0.21205057241928607}]
["Office",{"$f":"EX_OFC","v":245570},0.49391779367160915,{"$f":"EX_OFC-SUM(Redevd_Off_1)+SUM(OFF_1)","v":381789.4282604566},0.57536889326717811,{"$f":"EX_OFC-SUM(Redevd_Off_2)+SUM(OFF_2)","v":922324.14838574803},0.70825616825484716,{"$f":"EX_OFC-SUM(Redevd_Off_3)+SUM(OFF_3)","v":245570},0.49391779367160915,{"$f":"EX_OFC-SUM(Redevd_Off_4)+SUM(OFF_4)","v":245570},0.49391779367160915,{"$f":"EX_OFC-SUM(Redevd_Off_5)+SUM(OFF_5)","v":245570},0.49391779367160915]
["Industrial",{"$f":"EX_IND","v":70427},0.14165064321745496,{"$f":"EX_IND-SUM(Redevd_Ind_1)+SUM(IND_1)","v":75305.822560945686},0.11348828588807083,{"$f":"EX_IND-SUM(Redevd_Ind_2)+SUM(IND_2)","v":73615.283182288869},5.6529451693242756E-2,{"$f":"EX_IND-SUM(Redevd_Ind_3)+SUM(IND_3)","v":70427},0.14165064321745496,{"$f":"EX_IND-SUM(Redevd_Ind_4)+SUM(IND_4)","v":70427},0.14165064321745496,{"$f":"EX_IND-SUM(Redevd_Ind_5)+SUM(IND_5)","v":70427},0.14165064321745496]
["Public / Civic",{"$f":"EX_PUB","v":40809},8.2079615759028779E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_1)+SUM(PUB_1)","v":40809},6.1500469702168041E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_2)+SUM(PUB_2)","v":40809},3.1337383956495657E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_3)+SUM(PUB_3)","v":40809},8.2079615759028779E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_4)+SUM(PUB_4)","v":40809},8.2079615759028779E-2,{"$f":"EX_PUB-SUM(Redevd_Pub_5)+SUM(PUB_5)","v":40809},8.2079615759028779E-2]
["Educational",{"$f":"EX_EDU","v":25760},5.1811387241848153E-2,{"$f":"EX_EDU-SUM(Redevd_Edu_1)+SUM(EDU_1)","v":25760},3.8821144833929989E-2,{"$f":"EX_EDU-SUM(Redevd_Edu_2)+SUM(EDU_2)","v":25760},1.9781200488111154E-2,{"$f":"EX_EDU-SUM(Redevd_Edu_3)+SUM(EDU_3)","v":25760},5.1811387241848153E-2,{"$f":"EX_EDU-SUM(Redevd_Edu_4)+SUM(EDU_4)","v":25760},5.1811387241848153E-2,{"$f":"EX_EDU-SUM(Redevd_Edu_5)+SUM(EDU_5)","v":25760},5.1811387241848153E-2]
["Hotel / Hospitality",{"$f":"EX_HOTEL","v":5943},{"$f":"IFERROR(B171/B$173,0)","v":1.1953224937045946E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_1)+SUM(HOTEL_1)","v":14440.454393710239},{"$f":"IFERROR(D171/D$173,0)","v":2.1762227153959077E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_2)+SUM(HOTEL_2)","v":11811.906964027521},{"$f":"IFERROR(F171/F$173,0)","v":9.0704076010226994E-3},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_3)+SUM(HOTEL_3)","v":5943},{"$f":"IFERROR(H171/H$173,0)","v":1.1953224937045946E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_4)+SUM(HOTEL_4)","v":5943},{"$f":"IFERROR(J171/J$173,0)","v":1.1953224937045946E-2},{"$f":"EX_HOTEL-SUM(Redevd_Hotel_5)+SUM(HOTEL_5)","v":5943},{"$f":"IFERROR(L171/L$173,0)","v":1.1953224937045946E-2}]
["Commercial Parking",{"$f":"EX_PRKG","v":3250},6.5367627537269608E-3,{"$f":"EX_PRKG+SUM(PRKG_1)","v":3250},4.8978540648397691E-3,{"$f":"EX_PRKG+SUM(PRKG_2)","v":3250},2.4956871733835891E-3,{"$f":"EX_PRKG+SUM(PRKG_3)","v":3250},6.5367627537269608E-3,{"$f":"EX_PRKG+SUM(PRKG_4)","v":3250},6.5367627537269608E-3,{"$f":"EX_PRKG+SUM(PRKG_5)","v":3250},6.5367627537269608E-3]
["Total Jobs",{"$f":"SUM(B166:B172)","v":497188},null,{"$f":"SUM(D$166:D$172)","v":663555.90774555306},null,{"$f":"SUM(F$166:F$172)","v":1302246.5454248951},null,{"$f":"SUM(H$166:H$172)","v":497188},null,{"$f":"SUM(J$166:J$172)","v":497188},null,{"$f":"SUM(L$166:L$172)","v":497188}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Net New Growth"]
["Population",null,null,{"$f":"SUM(Pop_1)-SUM(Redevd_POP_1)","v":315567.60837407032},null,{"$f":"SUM(Pop_2)-SUM(Redevd_POP_2)","v":2453633.0202788864},null,{"$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,{"$f":"SUM(HU_1)-SUM(Redevd_HU_1)","v":160588.52671835487},null,{"$f":"SUM(HU_2)-SUM(Redevd_HU_2)","v":1393841.8335266849},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":165518.90774555315},null,{"$f":"SUM(EMP_2)-SUM(Redevd_EMP_2)","v":805058.5454248949},null,{"$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}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Jobs/Housing Balance"]
["Jobs-to-Housing Ratio",{"$f":"IFERROR(EX_EMP/EX_HU,0)","v":1.2834930854400561},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_1)+SUM(EMP_1))/(EX_HU-SUM(Redevd_HU_1)+SUM(HU_1)),0)","v":1.2094084972194985},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_2)+SUM(EMP_2))/(EX_HU-SUM(Redevd_HU_2)+SUM(HU_2)),0)","v":0.73110103459480014},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_3)+SUM(EMP_3))/(EX_HU-SUM(Redevd_HU_3)+SUM(HU_3)),0)","v":1.2834930854400561},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_4)+SUM(EMP_4))/(EX_HU-SUM(Redevd_HU_4)+SUM(HU_4)),0)","v":1.2834930854400561},null,{"$f":"IFERROR((EX_EMP-SUM(Redevd_EMP_5)+SUM(EMP_5))/(EX_HU-SUM(Redevd_HU_5)+SUM(HU_5)),0)","v":1.2834930854400561}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Density"]
["People per Net Residential Acre",{"$f":"IFERROR(EX_POP/(SUM(EX_LU_MU,EX_LU_MF,EX_LU_TH,EX_LU_SF_SM,EX_LU_SF_MD,EX_LU_SF_LRG,EX_LU_MH)/43560),0)","v":14.582083885423666},null,{"$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_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_1,D_SqFt_RES_per))),0)","v":16.823966610206707},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_2)+SUM(Pop_2))/((SUM(EX_LU_Unchanged_MU_2,EX_LU_Unchanged_MF_2,EX_LU_Unchanged_TH_2,EX_LU_Unchanged_SF_SM_2,EX_LU_Unchanged_SF_MD_2,EX_LU_Unchanged_SF_LRG_2,EX_LU_Unchanged_MH_2)/43560)+(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_2,D_SqFt_RES_per))),0)","v":42.898369223796436},null,{"$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_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_3,D_SqFt_RES_per))),0)","v":14.582083885423666},null,{"$f":"IFERROR((EX_POP-SUM(Redevd_POP_4)+SUM(Pop_4))/((SUM(EX_LU_Unchanged_MU_4,EX_LU_Unchanged_MF_4,EX_LU_Unchanged_TH_4,EX_LU_Unchanged_SF_SM_4,EX_LU_Unchanged_SF_MD_4,EX_LU_Unchanged_SF_LRG_4,EX_LU_Unchanged_MH_4)/43560)+(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_4,D_SqFt_RES_per))),0)","v":14.582083885423666},null,{"$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_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_5,D_SqFt_RES_per))),0)","v":14.582083885423666}]
["Housing Units per Net Res. Acre",{"$f":"IFERROR(EX_HU/(SUM(EX_LU_MU,EX_LU_MF,EX_LU_TH,EX_LU_SF_SM,EX_LU_SF_MD,EX_LU_SF_LRG,EX_LU_MH)/43560),0)","v":6.4927327449296017},null,{"$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_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_1,D_SqFt_RES_per))),0)","v":7.7758990707662337},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_2)+SUM(HU_2))/((SUM(EX_LU_Unchanged_MU_2,EX_LU_Unchanged_MF_2,EX_LU_Unchanged_TH_2,EX_LU_Unchanged_SF_SM_2,EX_LU_Unchanged_SF_MD_2,EX_LU_Unchanged_SF_LRG_2,EX_LU_Unchanged_MH_2)/43560)+(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_2,D_SqFt_RES_per))),0)","v":22.990242642912772},null,{"$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_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_3,D_SqFt_RES_per))),0)","v":6.4927327449296017},null,{"$f":"IFERROR((EX_HU-SUM(Redevd_HU_4)+SUM(HU_4))/((SUM(EX_LU_Unchanged_MU_4,EX_LU_Unchanged_MF_4,EX_LU_Unchanged_TH_4,EX_LU_Unchanged_SF_SM_4,EX_LU_Unchanged_SF_MD_4,EX_LU_Unchanged_SF_LRG_4,EX_LU_Unchanged_MH_4)/43560)+(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_4,D_SqFt_RES_per))),0)","v":6.4927327449296017},null,{"$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_SqFt_RES_per)+SUMPRODUCT(Redev_Acres_5,D_SqFt_RES_per))),0)","v":6.4927327449296017}]
["Jobs per Net Employment Acre",{"$f":"IFERROR(EX_EMP/(SUM(EX_LU_RET,EX_LU_OFF,EX_LU_IND,EX_LU_PUB,EX_LU_EDU,EX_LU_HOTEL)/43560),0)","v":15.415425930911988},null,{"$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_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_1,D_SqFt_EMP_per))),0)","v":18.926858652056904},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_2))+SUM(EMP_2))/((SUM(EX_LU_Unchanged_RET_2,EX_LU_Unchanged_OFF_2,EX_LU_Unchanged_IND_2,EX_LU_Unchanged_PUB_2,EX_LU_Unchanged_EDU_2,EX_LU_Unchanged_HOTEL_2)/43560)+(SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,D_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_2,D_SqFt_EMP_per))),0)","v":35.802747440420021},null,{"$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_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_3,D_SqFt_EMP_per))),0)","v":15.415425930911988},null,{"$f":"IFERROR(((EX_EMP-SUM(Redevd_EMP_4))+SUM(EMP_4))/((SUM(EX_LU_Unchanged_RET_4,EX_LU_Unchanged_OFF_4,EX_LU_Unchanged_IND_4,EX_LU_Unchanged_PUB_4,EX_LU_Unchanged_EDU_4,EX_LU_Unchanged_HOTEL_4)/43560)+(SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,D_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_4,D_SqFt_EMP_per))),0)","v":15.415425930911988},null,{"$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_SqFt_EMP_per)+SUMPRODUCT(Redev_Acres_5,D_SqFt_EMP_per))),0)","v":15.415425930911988}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fiscal",null,null,"$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre","$/yr","$/acre"]
["Property Tax Revenue",null,null,{"$f":"SUMPRODUCT(Tot_Acre_1,D_Prop_Tax_Acre)","v":337644358.97020984},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Prop_Tax_Acre)/SUM(Tot_Acre_1),0)","v":16137.477289767226},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Prop_Tax_Acre)","v":6626654890.2612619},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Prop_Tax_Acre)/SUM(Tot_Acre_2),0)","v":185948.95129461042},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Prop_Tax_Acre)","v":0},{"$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,{"$f":"SUMPRODUCT(Tot_Acre_1,D_Sales_Tax_Acre)","v":720096743.76931024},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_1,D_Sales_Tax_Acre)/SUM(Tot_Acre_1),0)","v":34416.523007979078},{"$f":"SUMPRODUCT(Tot_Acre_2,D_Sales_Tax_Acre)","v":3056350355.5010357},{"$f":"IFERROR(SUMPRODUCT(Tot_Acre_2,D_Sales_Tax_Acre)/SUM(Tot_Acre_2),0)","v":85763.504031205201},{"$f":"SUMPRODUCT(Tot_Acre_3,D_Sales_Tax_Acre)","v":0},{"$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)",{"$f":"IFERROR(SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)/SUM(EX_Res_by_Type),0)","v":99.777739184257371},{"$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":19.731311214186249},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_1))/SUM(EX_HU,HU_1),0)","v":113.60385759641458},{"$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":22.11090995259439},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_2))/SUM(EX_HU,HU_2),0)","v":115.3329095697451},{"$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":24.096231534873645},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_3))/SUM(EX_HU,HU_3),0)","v":99.777739184257371},{"$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":19.731311214186249},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_4))/SUM(EX_HU,HU_4),0)","v":99.777739184257371},{"$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":19.731311214186249},{"$f":"IFERROR((SUMPRODUCT(EX_Res_Energy_Use,EX_Res_by_Type)+SUMPRODUCT(D_Energy_Use_Unit,HU_5))/SUM(EX_HU,HU_5),0)","v":99.777739184257371},{"$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":19.731311214186249}]
["Carbon Emissions (Tons/Yr)",{"$f":"IFERROR(SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)/SUM(EX_Res_by_Type),0)","v":9.3072564424340545},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_1))/SUM(EX_HU,HU_1),0)","v":10.596955234143195},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_2))/SUM(EX_HU,HU_2),0)","v":10.758241010406028},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_3))/SUM(EX_HU,HU_3),0)","v":9.3072564424340545},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_4))/SUM(EX_HU,HU_4),0)","v":9.3072564424340545},null,{"$f":"IFERROR((SUMPRODUCT(EX_Res_Carbon,EX_Res_by_Type)+SUMPRODUCT(D_CO2_Unit,HU_5))/SUM(EX_HU,HU_5),0)","v":9.3072564424340545}]
["Landscaping Water Use (G/Day)",null,null,{"$f":"IFERROR(SUMPRODUCT(HU_1,D_Landscaping_Water_Unit)/SUM(HU_1),0)","v":40.474151821211727},null,{"$f":"IFERROR(SUMPRODUCT(HU_2,D_Landscaping_Water_Unit)/SUM(HU_2),0)","v":7.2398681687820972},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$135),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$136),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$137),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$137),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$138),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$137))/EX_HU,0)","v":244.87259758732586},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$135),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$136),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$137),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$137),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$138),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$137),SUMPRODUCT(HU_1,D_IW_Unit))/SUM(EX_HU,HU_1),0)","v":216.47014330259788},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_IW_Emp)/SUM(EMP_1),0)","v":96.373099400153393},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$135),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$136),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$137),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$137),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$138),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$137),SUMPRODUCT(HU_2,D_IW_Unit))/SUM(EX_HU,HU_2),0)","v":142.81633338939821},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_IW_Emp)/SUM(EMP_2),0)","v":99.705533115584544},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$135),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$136),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$137),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$137),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$138),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$137),SUMPRODUCT(HU_3,D_IW_Unit))/SUM(EX_HU,HU_3),0)","v":244.87259758732586},{"$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$135),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$136),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$137),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$137),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$138),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$137),SUMPRODUCT(HU_4,D_IW_Unit))/SUM(EX_HU,HU_4),0)","v":244.87259758732586},{"$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$135),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$136),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$137),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$137),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$138),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$137),SUMPRODUCT(HU_5,D_IW_Unit))/SUM(EX_HU,HU_5),0)","v":244.87259758732586},{"$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$147),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$148),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$149),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$149),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$150),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$149))/EX_HU,0)","v":161.70620671139554},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$147),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$148),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$149),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$149),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$150),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$149),SUMPRODUCT(HU_1,D_Waste_Water_Unit))/SUM(EX_HU,HU_1),0)","v":141.53540203853001},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Waste_Water_Emp)/SUM(EMP_1),0)","v":45.112201170555863},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$147),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$148),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$149),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$149),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$150),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$149),SUMPRODUCT(HU_2,D_Waste_Water_Unit))/SUM(EX_HU,HU_2),0)","v":88.251175328986989},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Waste_Water_Emp)/SUM(EMP_2),0)","v":47.013441722782531},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$147),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$148),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$149),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$149),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$150),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$149),SUMPRODUCT(HU_3,D_Waste_Water_Unit))/SUM(EX_HU,HU_3),0)","v":161.70620671139554},{"$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$147),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$148),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$149),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$149),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$150),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$149),SUMPRODUCT(HU_4,D_Waste_Water_Unit))/SUM(EX_HU,HU_4),0)","v":161.70620671139554},{"$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$147),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$148),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$149),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$149),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$150),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$149),SUMPRODUCT(HU_5,D_Waste_Water_Unit))/SUM(EX_HU,HU_5),0)","v":161.70620671139554},{"$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$160),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$161),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$162),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$162),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$163),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$162))/EX_HU,0)","v":6.8932049637169541},null,{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$160),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$161),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$162),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$162),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$163),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$162),SUMPRODUCT(HU_1,D_Solid_Waste_Unit))/SUM(EX_HU,HU_1),0)","v":6.0290629757471104},{"$f":"IFERROR(SUMPRODUCT(EMP_1,D_Solid_Waste_Emp)/SUM(EMP_1),0)","v":3.7649595003243328},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$160),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$161),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$162),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$162),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$163),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$162),SUMPRODUCT(HU_2,D_Solid_Waste_Unit))/SUM(EX_HU,HU_2),0)","v":3.7705433822445542},{"$f":"IFERROR(SUMPRODUCT(EMP_2,D_Solid_Waste_Emp)/SUM(EMP_2),0)","v":3.7184501915632979},{"$f":"IFERROR(SUM(('Summary Total'!$B$131*'Project Info'!$C$8*'Project Info'!$B$160),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$161),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$162),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$162),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$163),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$162),SUMPRODUCT(HU_3,D_Solid_Waste_Unit))/SUM(EX_HU,HU_3),0)","v":6.8932049637169541},{"$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$160),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$161),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$162),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$162),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$163),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$162),SUMPRODUCT(HU_4,D_Solid_Waste_Unit))/SUM(EX_HU,HU_4),0)","v":6.8932049637169541},{"$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$160),('Summary Total'!$B$132*'Project Info'!$C$9*'Project Info'!$B$161),('Summary Total'!$B$133*'Project Info'!$C$10*'Project Info'!$B$162),('Summary Total'!$B$134*'Project Info'!$C$11*'Project Info'!$B$162),('Summary Total'!$B$135*'Project Info'!$C$12*'Project Info'!$B$163),('Summary Total'!$B$136*'Project Info'!$C$13*'Project Info'!$B$162),SUMPRODUCT(HU_5,D_Solid_Waste_Unit))/SUM(EX_HU,HU_5),0)","v":6.8932049637169541},{"$f":"IFERROR(SUMPRODUCT(EMP_5,D_Solid_Waste_Emp)/SUM(EMP_5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Vehicle Ownership per Household"]
["Vehicles per Household",null,null,{"$f":"IF(SCENARIO1!$BD$106=0,0,SCENARIO1!#REF!/SCENARIO1!$BD$106)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$106=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$106)","v":0},null,{"$f":"IF(SCENARIO3!$AI$106=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$106)","v":0},null,{"$f":"IF(SCENARIO4!$AI$106=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$106)","v":0},null,{"$f":"IF(SCENARIO5!$AI$106=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$106)","v":0}]
[]
["Vehicle Miles Traveled per Household"]
["Vehicles per Household",null,null,{"$f":"IF(SCENARIO1!$BD$106=0,0,SCENARIO1!#REF!/SCENARIO1!$BD$106)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$106=0,0,SCENARIO2!#REF!/SCENARIO2!$AI$106)","v":0},null,{"$f":"IF(SCENARIO3!$AI$106=0,0,SCENARIO3!#REF!/SCENARIO3!$AI$106)","v":0},null,{"$f":"IF(SCENARIO4!$AI$106=0,0,SCENARIO4!#REF!/SCENARIO4!$AI$106)","v":0},null,{"$f":"IF(SCENARIO5!$AI$106=0,0,SCENARIO5!#REF!/SCENARIO5!$AI$106)","v":0}]
[]
["Travel Mode Split"]
["Drive Alone Trip",null,null,{"$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!$BD$106=0,0,((SCENARIO1!#REF!/1000)*0.482)/SCENARIO1!$BD$106)","v":{"$error":"#REF!"}},null,{"$f":"IF(SCENARIO2!$AI$106=0,0,((SCENARIO2!#REF!/1000)*0.482)/SCENARIO2!$AI$106)","v":0},null,{"$f":"IF(SCENARIO3!$AI$106=0,0,((SCENARIO3!#REF!/1000)*0.482)/SCENARIO3!$AI$106)","v":0},null,{"$f":"IF(SCENARIO4!$AI$106=0,0,((SCENARIO4!#REF!/1000)*0.482)/SCENARIO4!$AI$106)","v":0},null,{"$f":"IF(SCENARIO5!$AI$106=0,0,((SCENARIO5!#REF!/1000)*0.482)/SCENARIO5!$AI$106)","v":0}]

{"sheet":"Proximity","index":8,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":true,"merged":[[0,6,0,7],[0,8,0,9],[0,10,0,11],[0,12,0,13],[0,1,1,1],[26,10,26,11],[26,12,26,13],[26,1,27,1],[24,0,25,13],[0,0,1,0],[26,0,27,0],[26,2,26,3],[26,4,26,5],[26,6,26,7],[26,8,26,9],[0,2,0,3],[0,4,0,5]]}
["Amenity Layer","Buffer Distance","Existing",null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5"]
[null,null,"Housing Units","Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs"]
["GIS Layer","Buff_Dist","EX_HU","EX_EMP","HU","EMP","HU","EMP","HU","EMP","HU","EMP","HU","EMP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Percent within Buffer"]
[]
["Amenity Layer","Buffer Distance","Existing",null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5"]
[null,null,"Housing Units","Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs","New Housing Units","New Jobs"]
[{"$f":"A4","v":0},{"$f":"B4","v":0},{"$f":"IFERROR(C4/EX_HU,0)","v":0},{"$f":"IFERROR(D4/EX_EMP,0)","v":0},{"$f":"IFERROR(E4/SUM(HU_1),0)","v":0},{"$f":"IFERROR(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":120,"n_cols":92,"rows_kept":120,"cut":false,"hidden":false,"merged":[[111,48,111,49],[116,48,116,49],[2,65,2,71],[2,56,2,62],[2,80,2,85],[2,64,3,64],[2,72,2,77],[2,78,2,79],[2,63,3,63],[2,52,3,52],[2,53,3,53],[2,35,3,35],[2,54,3,54],[2,47,2,50],[2,43,3,43],[2,44,2,46],[0,0,1,0],[2,4,3,4],[2,5,2,11],[2,13,3,13],[2,1,3,1],[2,86,2,91],[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],[2,51,3,51],[2,55,3,55],[2,27,3,27],[2,28,2,34],[2,36,3,36],[2,37,2,42]]}
["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,"Total Acres Developed in Time Horizon","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 Mapped (not developed, only mapped)","Vacant Acres (with reduction applied) Assumed to be Developed within Time Horizon","Developed Acres Mapped (not redeveloped, only mapped)","Discounted Developed Acres - Assumed to be Redeveloped within Time Horizon",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":"Rural Residential"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W6:X6)","v":0},25211998,0,0,{"$f":"B6*(D_Redev_Rate)","v":0},{"$f":"C6*(D_Redev_Rate)","v":0},{"$f":"D6*(D_Redev_Rate)","v":0},{"$f":"E6*(D_Redev_Rate)","v":0},{"$f":"F6*(D_Redev_Rate)","v":0},{"$f":"G6*(D_Redev_Rate)","v":0},{"$f":"H6*(D_Redev_Rate)","v":0},{"$f":"I6*(D_Redev_Rate)","v":0},{"$f":"J6*(D_Redev_Rate)","v":0},{"$f":"K6*(D_Redev_Rate)","v":0},{"$f":"L6*(D_Redev_Rate)","v":0},{"$f":"M6*(D_Redev_Rate)","v":0},{"$f":"N6*(D_Redev_Rate)","v":0},{"$f":"O6*(D_Redev_Rate)","v":0},{"$f":"P6*(D_Redev_Rate)","v":0},{"$f":"Q6*(D_Redev_Rate)","v":0},{"$f":"R6*(D_Redev_Rate)","v":0},{"$f":"S6*(D_Redev_Rate)","v":0},{"$f":"T6*(D_Redev_Rate)","v":0},{"$f":"SUM(AT6:AU6)","v":0},{"$f":"V6*(D_Redev_Rate)","v":25211998},{"$f":"W6*(D_Redev_Rate)","v":0},{"$f":"X6*(D_Redev_Rate)","v":0},1614.4137209999999,{"$f":"AV6*(1-Abandonment_Rate)","v":1614.4137209999999},0,{"$f":"DEVD_ACRE_1*(D_Redev_Rate)","v":0},{"$f":"VAC_ACRE_1+Redev_Acres_1","v":1614.4137209999999},{"$f":"HH_1*D_Avg_HH_Size","v":2515.8015602765968},{"$f":"HH_1*D_children","v":426.49715232370693},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_1*D_HH_Acre)","v":839.23091759879344},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre)","v":912.2075191291234},{"$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":912.2075191291234},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_SM_Lot_per)","v":0},{"$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},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_SF_LRG_lot_per)","v":912.2075191291234},{"$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},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_ComPRKGper))","v":0},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_1*D_Energy_Use_ACRE)","v":242400.84927410699},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_1*D_Carbon_Building_Acre)","v":22611.124329963539},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_1*D_Landscaping_Water_Acre)","v":634819.40630252613},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_1*D_IW_Acre)","v":109168.63524678833},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_1*D_Waste_Water_Acre)","v":81802.409672914611},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_1*D_Solid_Waste_Acre)","v":3634.0167240811688},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_1*D_Parking_Spaces)","v":2705.3509043716203},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_1*D_Parking_SqFt)","v":703391.23513662117},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_1*D_Land_Cost_Acre)","v":150653236.99430633},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_1*D_Project_Value_Acre)","v":595932676.00347888},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_1*D_Subsidy)","v":0},{"$f":"VAC_ACRE_1*D_Tot_Street_Mi_Acre","v":12.881675307646066},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_1*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_1*D_Sales_Tax_Acre)","v":0},{"$f":"Tot_Acre_1*D_GI_annual_runoff_reduction","v":0},{"$f":"Tot_Acre_1*D_GI_annual_energy_savings","v":0},{"$f":"Tot_Acre_1*D_GI_annual_air_pollutant_reduction","v":0},{"$f":"Tot_Acre_1*D_GI_annual_air_pollutant_reduction_value","v":0},{"$f":"Tot_Acre_1*D_GI_annual_avoided_CO2","v":0},{"$f":"Tot_Acre_1*D_GI_annual_climate_benefit","v":0}]
[{"$f":"'Dev Type Building Mix'!A7","v":"Lake Austin"},2.85,0,1,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W7:X7)","v":616940},62315978,616940,0,2.85,0,1,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT7:AU7)","v":616940},62315978,616940,0,326.52930900000001,326.52930900000001,1.024338,1.024338,327.55364700000001,1061.6266996369595,172.89859391731306,368.57097890703199,399.55631361617105,0,48.958519007728405,350.59779460844271,0,37.275745603032014,313.32204900541063,0,0,0,0,0,0,0,0,0,0,94149.30808572231,8782.237013943115,165815.70713973109,42662.0079426558,30675.318534170667,1333.9877699004478,1021.91732140614,263166.7550309014,39121426.257835016,197364085.41985932,0,2.605431607929225,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"R1A"},5.7,0,2,2,0,0,2,0,2,0,0,0,0,0,0,0,0,0,0,1512101,12651900,1512101,0,5.7,0,2,2,0,0,2,0,2,0,0,0,0,0,0,0,0,0,0,1512101,12651900,1512101,0,161.607966,161.607966,1.601186,1.601186,163.20915200000002,890.95665293175114,150.93124845842212,296.99183089024433,322.81720748939608,0,0,322.81720748939608,0,0,322.81720748939608,0,0,0,0,0,0,0,0,0,0,79569.807974010342,7422.2628608746263,125455.31961675345,34205.198307194849,24520.682082512969,1064.6255003809501,852.40003562145341,221624.00926157791,23774316.378272776,153386040.1087513,0,5.8852180988005722,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"R1B"},14.25,0,5,5,0,0,5,0,5,0,0,0,3,0,3,0,0,0,0,1864451,54208045,1864451,0,14.25,0,5,5,0,0,5,0,5,0,0,0,3,0,3,0,0,0,0,1864451,54208045,1864451,0,850.29085499999997,850.29085499999997,14.943158,14.943158,865.234013,8487.1787590333388,1437.7280817802475,2829.0595863444464,3075.064767765703,0,0,3075.064767765703,0,775.98612574268509,2299.0786420230179,0,0,0,0,0,0,0,0,0,0,708537.30206286989,66092.280936046256,812581.53793126764,308876.54043951357,216624.59740654245,9293.6974864442709,7721.9135109878371,2007697.5128568378,155087072.45665905,1164739533.0591621,0,47.137612823550761,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"R1C"},0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,18483561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,18483561,0,0,162.27967100000001,162.27967100000001,0,0,162.27967100000001,1580.9099675982404,267.80614851114194,526.96998919941348,572.79346652110178,0,0,572.79346652110178,0,144.54322640475135,428.25024011635043,0,0,0,0,0,0,0,0,0,0,131979.50874478056,12311.033934791223,151359.86754545069,57534.548923970629,40350.744928337583,1731.1405131563283,1438.3637230992654,373974.56800580904,28888127.09775985,216956469.25182396,0,8.9963055062272765,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"R2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163934,0,0,1.204839,1.204839,0,0,1.204839,12.360213970943439,2.0161311970772444,4.1984026904562173,4.5526118929369055,0,0.49998744771321579,4.0526244452236906,0,1.0731554684891749,2.9794689767345153,0,0,0,0,0,0,0,0,0,0,1000.3213290246654,93.309862602478731,1128.8339738258401,447.15617951489634,310.57782272678912,13.252585189871004,10.678917040159188,2846.5166731212394,313198.66673144506,1761669.7435202526,0,6.6792714472642511E-2,6807.5336628154864,0,0,0,4.1371389890570688E-2,0.13262409565368019,1.9336441585574911,1.4618349838694632E-2]
[{"$f":"'Dev Type Building Mix'!A12","v":"R2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12169601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12169601,0,0,243.84047899999999,243.84047899999999,0,0,243.84047899999999,2611.6976403715698,410.97549483904868,902.27195538085914,976.33083837554045,0,202.37920376810177,773.95163460743856,0,217.18980168957827,556.76183291786037,0,0,0,0,0,0,0,0,0,0,206047.94742123835,19220.129677875178,228756.76548191271,93968.965194608012,64679.040043341804,2745.7865829793204,2146.8449260970983,586512.76931277977,82923141.825389549,388470805.89683479,0,13.517795730980971,2755475.6596517083,0,0,0,16.745838286796015,53.682065423073453,782.67837916636256,5.9170485464977007]
[{"$f":"'Dev Type Building Mix'!A13","v":"R2C"},120.65,0,45,45,6,12,27,0,27,0,0,0,25,4,0,21,0,0,0,4487767,62584158,3845550,642217,120.65,0,45,45,6,12,27,0,27,0,0,0,25,4,0,21,0,0,0,4487767,62584158,3845550,642217,300.63710300000002,300.63710300000002,16.951418,16.951418,317.58852100000001,3474.136942512439,546.68853201725767,1200.2217576517057,1298.7364928016839,0,269.20921370782605,1029.5272790938577,0,288.91059283545695,740.61668625840082,0,0,0,0,0,0,0,0,0,0,274089.45622171694,25567.034070714984,304297.21937387041,124999.55905531516,86037.464271264631,3652.5049671623901,2855.7797626750521,780192.02821460937,110306164.82993712,516752305.8533541,0,16.66643276036169,3665393.587455201,0,0,0,21.810513316817758,69.917873487851608,1019.3946053482052,7.7066232164324315]
[{"$f":"'Dev Type Building Mix'!A14","v":"R2D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13319700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13319700,0,0,284.01272299999999,284.01272299999999,0,0,284.01272299999999,4874.0642215978442,529.68188444575151,1860.1662057788124,2021.9197888900137,0,0,2021.9197888900137,1807.1938318740906,31.603366388926993,183.12259062699567,0,0,0,0,0,0,0,0,0,0,415482.59261034161,38756.170147839257,232411.76114235749,202191.97888900139,141534.38522230092,6065.7593666700413,5054.7994722250332,1314247.8627785086,61231077.372415185,571122763.97503984,0,24.317915152326549,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"R2E"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5224716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5224716,0,0,145.499809,145.499809,0,0,145.499809,2496.9846625364739,271.35619912920913,952.9637432794583,1035.8301557385419,0,0,1035.8301557385419,925.8259791539632,16.190414727814492,93.813761856763946,0,0,0,0,0,0,0,0,0,0,212851.86532868643,19854.798385500901,119064.61970566944,103583.01557385418,72508.110901697903,3107.4904672156254,2589.5753893463539,673289.60123005207,31368700.558357138,292586374.99109638,0,12.458075724803775,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"R3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1660400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1660400,0,0,3.8158569999999998,3.8158569999999998,0,0,3.8158569999999998,{"$f":"HH_1*D_Avg_HH_Size","v":46.944940124412192},7.0256115246216231,16.582837807606847,17.895148713244797,0,5.9650495710816029,11.930099142163193,0,0,11.930099142163193,0,0,0,0,0,0,0,0,0,0,4347.241586100693,405.51021289763514,4879.4105491447463,1908.8158627461116,1371.9614013487678,59.650495710815989,17.895148713244797,7158.0594852979193,9782119.8692049645,17951351.422894981,0,0.22241839664899421,512123.60559842654,0,0,0,4.2273397016187637,13.551565621339417,197.58027810751261,1.4937069024927954]
[{"$f":"'Dev Type Building Mix'!A17","v":"R3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"R3C"},975.65,0,391,394,81,109,204,0,204,0,0,0,37,9,28,0,0,0,0,47166944,117598162,45586530,1580414,975.65,0,391,394,81,109,204,0,204,0,0,0,37,9,28,0,0,0,0,47166944,117598162,45586530,1580414,52.983680999999997,52.983680999999997,80.696872999999997,80.696872999999997,133.680554,2842.3769765321799,354.52465058488235,1175.5744917106979,1262.2078398192732,0,717.16395384831696,545.04388597095624,258.17830443162967,286.86558153932663,0,0,0,0,0,0,0,0,0,0,0,226152.08305909729,21095.441219956632,177114.39586214971,117614.81653574755,79748.581341169338,3356.3251471488302,1262.2078398192732,504883.13592770934,386908204.47967029,761758061.66283464,0,3.0883089635124632,21760558.488499671,0,0,0,106.98021587416363,342.94604122981576,5000.1140897962332,37.800862518859518]
[{"$f":"'Dev Type Building Mix'!A19","v":"R3D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"R4A"},648.375,0,328,336,197,103,36,0,36,0,0,0,2,0,2,0,0,0,0,16577638,36309572,16166889,410749,648.375,0,328,336,197,103,36,0,36,0,0,0,2,0,2,0,0,0,0,16577638,36309572,16166889,410749,6.0238019999999999,6.0238019999999999,29.895799,29.895799,35.919601,1028.4495764102189,99.923072090766283,456.98477415545005,487.45042576581341,304.65651610363341,121.86260644145328,60.93130322072669,60.93130322072669,0,0,0,0,0,0,0,0,0,0,0,0,70468.470126571672,6573.2910761069525,47904.190592135325,35340.155868021466,22239.925675565235,944.43519992126335,487.45042576581335,169084.36643751652,71867395.12985833,203092370.58599246,0,0.28255599214538413,5443832.9407018218,0,0,0,30.667005818934868,98.309095341014213,1433.3353754631135,10.836015438501139]
[{"$f":"'Dev Type Building Mix'!A21","v":"R4B"},95.95,0,51,51,34,12,5,0,5,0,0,0,0,0,0,0,0,0,0,1483186,2086750,1483186,0,95.95,0,51,51,34,12,5,0,5,0,0,0,0,0,0,0,0,0,0,1483186,2086750,1483186,0,0,0,4.0848950000000004,4.0848950000000004,4.0848950000000004,132.48324488155131,15.073768025196028,75.143934870925335,80.28563161117971,42.705126287999988,21.35256314400003,16.227942179179696,16.227942179179696,0,0,0,0,0,0,0,0,0,0,0,0,11161.579856557742,1041.1509308288648,5118.2093856167985,6035.6572676779715,3840.6139507825801,162.56416330553913,80.28563161117971,25894.963246601608,11435375.773645349,27542044.96255732,0,0,717806.04543285852,0,0,0,3.2453877492286085,10.403726256851643,151.68513990341501,1.1467396576698172]
[{"$f":"'Dev Type Building Mix'!A22","v":"R4C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A23","v":"RM1A"},1130.5,0,546,573,485,45,43,0,43,0,0,0,161,0,161,0,0,0,0,48126922,45985951,47557784,569138,1130.5,0,546,573,485,45,43,0,43,0,0,0,161,0,161,0,0,0,0,48126922,45985951,47557784,569138,375.73326800000001,375.73326800000001,168.051164,168.051164,543.78443200000004,12890.238932989378,1422.0408455830996,6816.804250739242,7266.1410889679646,0,6597.7224444357871,668.41864453217647,436.76952665612583,0,231.64911787605058,0,0,0,0,0,0,0,0,0,0,824597.06642315048,76918.322880681037,252695.94166455773,594659.66000808065,376675.42733904172,15200.700822468105,12674.875705201153,2970389.4749820423,259827410.37428111,1325928534.2564049,0,15.618740985891838,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"RM1B"},1976.19,0,1047,1098,1016,65,17,0,17,0,0,0,34,0,34,0,0,0,0,35809551,56696068,35809551,0,1976.19,0,1047,1098,1016,65,17,0,17,0,0,0,34,0,34,0,0,0,0,35809551,56696068,35809551,0,0.44578600000000002,0.44578600000000002,64.648512999999994,64.648512999999994,65.094298999999992,2206.1833876743426,282.58273214410201,1448.3994471763301,1540.8504757195001,1427.5526466224778,113.29782909702226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169951.37334448381,15853.045252307451,82309.456616122843,94716.985125110456,55629.234086637844,2367.9246281277615,1540.8504757195001,485367.89985164255,37102059.90004959,375462779.15136647,0,2.3233666399932618E-2,9085537.6921374053,0,0,0,138.33187065446864,443.44991295088676,6465.4490540649804,48.878794848731253]
[{"$f":"'Dev Type Building Mix'!A25","v":"RM2A"},2698,0,1349,1419,1404,5,10,0,10,0,0,0,2,0,2,0,0,0,0,52588585,40970970,52147951,440634,2698,0,1349,1419,1404,5,10,0,10,0,0,0,2,0,2,0,0,0,0,52588585,40970970,52147951,440634,314.16291200000001,314.16291200000001,121.977672,121.977672,436.14058399999999,16842.205857431833,1570.3704931068633,8049.0542957809503,8562.8237189159026,5757.8444005122274,2804.9793184036757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1082940.094961992,101016.53192394055,92431.343287291296,569869.00950302766,341773.51993811177,14246.725237575694,12771.78259127232,2859209.9217959922,235003357.90630692,1819437240.6513183,0,12.219083102937093,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"RM2B"},597.74,0,333,349,345,0,4,0,4,0,0,0,6,0,6,0,0,0,0,16556174,18521502,16556174,0,597.74,0,333,349,345,0,4,0,4,0,0,0,6,0,6,0,0,0,0,16556174,18521502,16556174,0,0,0,27.018564000000001,27.018564000000001,27.018564000000001,1645.5942434918184,137.03648742273091,702.39101703091194,753.23433461759998,470.77145913599998,0,282.46287548159995,282.46287548159995,0,0,0,0,0,0,0,0,0,0,0,0,126023.51189723337,11755.459209570381,29590.340063993288,56492.575096319997,36249.402353471996,1553.5458151487996,753.23433461759998,237268.815404544,136358335.33505604,340894824.41376847,0,0,9003730.5692916922,0,0,0,51.735751980936577,165.84908888929186,2418.0607630327122,18.280539368527304]
[{"$f":"'Dev Type Building Mix'!A27","v":"RM3A"},3449.83,0,1750,1835,1761,49,25,0,24,1,0,0,324,0,324,0,0,0,0,56631444,83178645,54163990,2467454,3449.83,0,1750,1835,1761,49,25,0,24,1,0,0,324,0,324,0,0,0,0,56631444,83178645,54163990,2467454,303.039265,303.039265,178.25406799999999,178.25406799999999,481.29333299999996,28035.694168527407,2803.537287240375,14187.427813347582,15099.62580864616,14085.193368761476,703.4101008943735,311.02233899031143,216.32890883943153,65.789188421671639,28.904241729208248,0,0,0,0,0,0,0,0,0,0,1893305.2345784677,176607.30225088945,112824.62004302627,932688.61937087309,550125.81195529574,23477.776035632069,23889.992705168352,6980675.1152901407,445815953.91918647,3865953412.3564558,0,12.06918226435301,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"RM4A"},806.55,0,451,473,473,0,0,0,0,0,0,0,3,0,3,0,0,0,0,13105065,20366817,13105065,0,806.55,0,451,473,473,0,0,0,0,0,0,0,3,0,3,0,0,0,0,13105065,20366817,13105065,0,0.69417300000000004,0.69417300000000004,16.575329,16.575329,17.269501999999999,1944.709629704759,228.96556032981999,1173.5805244993337,1249.4406479699126,1204.7564183507054,0,44.68422961920713,44.68422961920713,0,0,0,0,0,0,0,0,0,0,0,0,143790.02703125848,13412.717770374164,5221.5384152944334,76753.808062963013,45294.370715619181,1941.1873163836794,1437.1117825424292,452690.21150086523,35437120.572532803,305783695.7477423,0,6.8118805637982199E-2,7499787.8482134091,0,0,0,8.1731693214281407,26.200695522822279,382.00314654845198,2.887943787906297]
[{"$f":"'Dev Type Building Mix'!A29","v":"RM5A"},581.21,0,297,310,310,0,0,0,0,0,0,0,44,0,42,2,0,0,0,9044517,20480161,8853305,191212,581.21,0,297,310,310,0,0,0,0,0,0,0,44,0,42,2,0,0,0,9044517,20480161,8853305,191212,2.125216,2.125216,18.314869999999999,18.314869999999999,20.440086000000001,3056.8828516575009,308.51500676452508,1581.3173078653258,1682.2524551758788,1682.2524551758788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203882.01147138086,19018.091412746886,1563.7921637361926,100935.14731055271,58878.835931155758,2523.3786827638182,2772.5809962079493,910403.21132071596,46623245.989435315,521681231.35027039,0,0.26202415645203236,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"MHP"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.697426,36.697426,0,0,36.697426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"MU1A"},69.16,0,36,38,30,6,2,0,2,0,0,0,112,0,112,0,0,0,0,3184614,10876195,1221468,1963146,69.16,0,36,38,30,6,2,0,2,0,0,0,112,0,112,0,0,0,0,3184614,10876195,1221468,1963146,2.639262,2.639262,6.2420220000000004,6.2420220000000004,8.8812840000000008,254.19029063033412,29.485497983924596,148.93580401744163,159.00094726872865,88.497751007042567,44.248875503521354,26.254320758164724,26.254320758164724,0,0,0,0,34.014978034653083,0,29.424499645589137,4.5904783890639456,0,0,0,0,21541.083269585473,2009.3498577635673,9624.8679032742712,15352.234016377093,8961.8976888704929,451.6822066371584,206.9217787314453,65807.219370038481,19893987.26778983,52248233.401295833,0,0.12379877242671836,1263268.2857697634,0,0,0,6.8128116187636101,21.839802389702722,318.42182302358083,2.4072689820582704]
[{"$f":"'Dev Type Building Mix'!A32","v":"MU1B"},105.83,0,51,53,39,4,10,0,10,0,0,0,214,6,208,0,0,0,0,5688857,11547522,2528188,3160669,105.83,0,51,53,39,4,10,0,10,0,0,0,214,6,208,0,0,0,0,5688857,11547522,2528188,3160669,0.51588800000000001,0.51588800000000001,11.389984999999999,11.389984999999999,11.905873,355.06642342271834,41.186900908088859,208.0413973363197,222.10092103649569,123.61833275812394,61.80916637906207,36.673421899309652,36.673421899309652,0,0,0,0,16.667538507404792,16.667538507404792,0,0,0,0,0,0,31287.873664365492,2918.5293845450647,13825.357533430277,17368.59863884377,10823.636516317372,512.70531786010667,255.43599805130529,81671.320013345961,27268181.788063761,72210119.1766624,0,2.4198545316711596E-2,1764599.8631156639,344518.02094805706,0,0,9.1329665739688028,29.277513656459707,426.86280332294621,3.2270827931214727]
[{"$f":"'Dev Type Building Mix'!A33","v":"MU1C"},11.4,0,4,4,0,1,3,0,3,0,0,0,14,0,14,0,0,0,0,2196626,5533574,425304,1771322,11.4,0,4,4,0,1,3,0,3,0,0,0,14,0,14,0,0,0,0,2196626,5533574,425304,1771322,1.642933,1.642933,7.4505309999999998,7.4505309999999998,9.0934639999999991,275.24364525345118,34.158246562599018,175.08071021321896,186.25607469491382,170.86301067054075,15.39306402437307,0,0,0,0,0,0,95.150115635401619,0,95.150115635401619,0,0,0,0,0,22035.774512041946,2055.4946019821773,10155.361322748202,21569.138019534861,11412.214240822259,620.10604877846276,221.04057301216906,72584.462855799968,6227679.1084510311,53163576.375684261,0,8.5627088422338293E-2,1146026.5635820071,0,0,0,18.298569631150244,58.659649953900086,855.25099279527933,6.4656975055323125]
[{"$f":"'Dev Type Building Mix'!A34","v":"MU1D"},95.855000000000004,0,55,58,55,0,3,0,3,0,0,0,231,143,13,75,0,0,0,4461701,11336227,992004,3469697,95.855000000000004,0,55,58,55,0,3,0,3,0,0,0,231,143,13,75,0,0,0,4461701,11336227,992004,3469697,3.5468639999999998,3.5468639999999998,13.718933,13.718933,17.265796999999999,520.50642911490775,64.595812654468745,331.09078756775369,352.22424209335497,323.11480059803631,29.109441495318642,0,0,0,0,0,0,23.549067176060142,23.549067176060142,0,0,0,0,0,0,42127.871260693501,3929.683157813879,19685.16755842018,23316.979923479761,13659.354648387491,660.63641976799249,399.3223764454753,126257.52992384593,9677149.3416350093,94562427.908360079,0,0.18485698281671162,2167222.4030153872,486759.21852916316,0,0,34.743568418130316,111.37731542073496,1623.8685308097945,12.276446092922047]
[{"$f":"'Dev Type Building Mix'!A35","v":"MU2A"},618.83000000000004,0,307,321,286,6,29,0,29,0,0,0,2487,196,2139,152,0,0,0,61693695,82936592,13146070,48547625,618.83000000000004,0,307,321,286,6,29,0,29,0,0,0,2487,196,2139,152,0,0,0,61693695,82936592,13146070,48547625,569.34356600000001,569.34356600000001,165.883048,165.883048,735.22661400000004,11675.50106759283,1317.5481689846335,6753.1941003825395,7184.2490429601485,2767.9871988769883,4416.2618440831602,0,0,0,0,0,0,9378.503472978633,1347.1882818001654,8031.315191178468,0,0,0,0,0,1069327.603653545,99746.760244767123,270067.39144234115,1462308.3928866009,762420.24324100395,47830.049064607272,30816.367909974819,9801184.1567606851,486246269.09672463,2130472041.1444609,0,39.042480774553411,0,27846381.784809422,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"MU2B"},82.08,0,39,39,19,10,10,0,10,0,0,0,638,109,529,0,0,0,0,12365329,40628700,4633011,7732318,82.08,0,39,39,19,10,10,0,10,0,0,0,638,109,529,0,0,0,0,12365329,40628700,4633011,7732318,357.39425799999998,357.39425799999998,19.573626999999998,19.573626999999998,376.96788499999997,11789.49421208471,1158.2189566418688,5936.5400135411001,6315.4680995118097,4034.1327057481899,2281.3353937636193,0,0,0,0,0,0,8291.5958391161403,473.69985244956086,7817.8959866665791,0,0,0,0,0,931039.32801082439,86847.245233588357,56514.938690167881,1285463.3583992084,656338.91212911333,40345.00506173035,13554.651579389081,3554829.3467185576,251953848.23816767,1772325207.8264308,0,13.486575773584905,0,9791375.950132424,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"MU3A"},462.46,0,237,247,213,12,21,0,21,0,1,0,2737,1584,1118,35,0,0,0,78997834,176298973,7472953,71524881,462.46,0,237,247,213,12,21,0,21,0,1,0,2737,1584,1118,35,0,0,0,78997834,176298973,7472953,71524881,1088.862208,1088.862208,200.526341,200.526341,1289.388549,38434.033234315546,3890.3615630031168,19940.346299349651,21213.134361010263,13212.874798189039,8000.2595628212239,0,0,0,0,0,8896.1370406369188,19150.135398081151,7137.5591764104856,5544.2706107009153,0,0,0,6468.3056109697509,0,4354597.2153670723,406196.34517961869,248417.36965335891,2505839.9616472502,1405360.104705621,90912.574342431617,93434.582241837081,28485743.163095277,1199434410.2962792,9838839051.5283928,0,77.895848289459295,0,147533348.17640477,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"MU4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125577,9818626,0,125577,{"$f":"B38*(D_Redev_Rate)","v":0},{"$f":"C38*(D_Redev_Rate)","v":0},{"$f":"D38*(D_Redev_Rate)","v":0},{"$f":"E38*(D_Redev_Rate)","v":0},{"$f":"F38*(D_Redev_Rate)","v":0},{"$f":"G38*(D_Redev_Rate)","v":0},{"$f":"H38*(D_Redev_Rate)","v":0},{"$f":"I38*(D_Redev_Rate)","v":0},{"$f":"J38*(D_Redev_Rate)","v":0},{"$f":"K38*(D_Redev_Rate)","v":0},{"$f":"L38*(D_Redev_Rate)","v":0},{"$f":"M38*(D_Redev_Rate)","v":0},{"$f":"N38*(D_Redev_Rate)","v":0},{"$f":"O38*(D_Redev_Rate)","v":0},{"$f":"P38*(D_Redev_Rate)","v":0},{"$f":"Q38*(D_Redev_Rate)","v":0},{"$f":"R38*(D_Redev_Rate)","v":0},{"$f":"S38*(D_Redev_Rate)","v":0},{"$f":"T38*(D_Redev_Rate)","v":0},125577,{"$f":"V38*(D_Redev_Rate)","v":9818626},{"$f":"W38*(D_Redev_Rate)","v":0},{"$f":"X38*(D_Redev_Rate)","v":125577},92.827112,{"$f":"AV38*(1-Abandonment_Rate)","v":92.827112},0.83563699999999996,{"$f":"DEVD_ACRE_1*(D_Redev_Rate)","v":0.83563699999999996},{"$f":"VAC_ACRE_1+Redev_Acres_1","v":93.662749000000005},{"$f":"HH_1*D_Avg_HH_Size","v":2293.6145620653442},{"$f":"HH_1*D_children","v":232.16376689387923},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_1*D_HH_Acre)","v":1189.9731773135788},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre)","v":1265.9289120357221},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_MF_per)","v":788.50017793122902},{"$f":"(((VAC_ACRE_1*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_1*D_HU_Net_Acre))*D_TH_per)","v":477.42873410449306},{"$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},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Hotel_Rooms_Acre)+(Redev_Acres_1*D_Hotel_Rooms_Acre)","v":530.89170574780837},{"$f":"((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))","v":1142.8160335602145},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_RETper))","v":425.94566031653579},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_OFFper))","v":330.86352741613331},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_INDper))","v":0},{"$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":386.00684582754536},{"$f":"((((VAC_ACRE_1*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_1*D_EMP_Net_Acre))*D_ComPRKGper))","v":0},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_1*D_Energy_Use_ACRE)","v":259867.79800610698},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_1*D_Carbon_Building_Acre)","v":24240.43937001831},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_1*D_Landscaping_Water_Acre)","v":14824.71779719947},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_1*D_IW_Acre)","v":149540.14821186775},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_1*D_Waste_Water_Acre)","v":83867.190868236561},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_1*D_Solid_Waste_Acre)","v":5425.358382644974},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_1*D_Parking_Spaces)","v":5575.8633793091167},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_1*D_Parking_SqFt)","v":1699933.8823434876},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_1*D_Land_Cost_Acre)","v":71578234.137591332},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_1*D_Project_Value_Acre)","v":587149008.92197716},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_1*D_Subsidy)","v":0},8.648448000903441,{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_1*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_1*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_1*D_Sales_Tax_Acre)","v":8804296.7987427972},{"$f":"Tot_Acre_1*D_GI_annual_runoff_reduction","v":0},0,{"$f":"Tot_Acre_1*D_GI_annual_air_pollutant_reduction","v":0},0,0,0]
[{"$f":"'Dev Type Building Mix'!A39","v":"MU4B"},1044.905,0,529,556,426,4,34,0,34,0,92,0,2990,1308,797,873,0,0,12,68639505,246850242,3629050,65010455,1044.905,0,529,556,426,4,34,0,34,0,92,0,2990,1308,797,873,0,0,12,68639505,246850242,3629050,65010455,926.86186399999997,926.86186399999997,304.62418200000002,304.62418200000002,1231.486046,45596.117237524079,4033.6352640272444,20674.706632635796,21994.368758123193,21994.368758123193,0,0,0,0,0,0,0,60263.743806437815,7305.7110688373341,52958.032737600472,0,0,0,0,0,4876918.0662242426,454918.37620480196,157002.5972625275,7430001.9483539797,3642363.5312925531,254873.22306297312,72283.824839045541,24419088.748167865,1427786744.4380844,15681256791.55204,0,103.74413864374235,0,151009047.79286772,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"MU5A"},0,0,0,0,0,0,0,0,0,0,0,0,48,48,0,0,0,0,0,88309,19480963,0,88309,0,0,0,0,0,0,0,0,0,0,0,0,48,48,0,0,0,0,0,88309,19480963,0,88309,144.87133299999999,144.87133299999999,4.4179599999999999,4.4179599999999999,149.28929299999999,4820.9941806685738,465.027987992308,2383.5365863265401,2535.6772194963191,2535.6772194963191,0,0,0,0,0,0,419.94566083642974,3467.3461229440923,607.38456832798556,2554.6226348262421,0,0,0,305.33891978986446,0,493056.89920791972,45992.29286168782,25876.031785263625,464232.78310766397,237005.8253853205,15781.617892776254,8416.5106369126406,2847825.4233617107,223249346.08847541,1505046367.9423356,0,16.332221038703526,0,12554639.027339458,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"MS1A"},8.5500000000000007,0,3,3,0,0,3,0,3,0,0,0,34,34,0,0,0,0,0,1004525,1520080,690533,313992,8.5500000000000007,0,3,3,0,0,3,0,3,0,0,0,34,34,0,0,0,0,0,1004525,1520080,690533,313992,0,0,2.2940040000000002,2.2940040000000002,2.2940040000000002,117.77637154628226,9.9194889256976531,50.843100593017184,54.405777367343404,39.489270753062591,0,14.916506614280808,14.916506614280808,0,0,0,0,39.54536585452724,39.54536585452724,0,0,0,0,0,0,13925.560707313036,1298.9747579698123,1877.3250591268809,6848.4219170053047,4227.3339741144982,316.62676185935334,44.006414315356935,13862.020509337432,15226256.580045667,39321422.982359506,0,0,1017155.3563458687,772445.56304135884,0,0,2.5686379557298475,8.2342722069879599,120.05474777820091,0.90761389320319907]
[{"$f":"'Dev Type Building Mix'!A42","v":"MS1B"},67.260000000000005,0,28,28,7,8,13,0,13,0,0,0,195,138,34,23,0,0,0,9494523,22465535,2870651,6623872,67.260000000000005,0,28,28,7,8,13,0,13,0,0,0,195,138,34,23,0,0,0,9494523,22465535,2870651,6623872,0.43340899999999999,0.43340899999999999,22.126058,22.126058,22.559467000000001,1150.0447763473003,96.860314792008737,496.46496561767674,531.25324921255424,385.59881710634534,0,145.65443210620887,145.65443210620887,0,0,0,0,386.14656601023086,386.14656601023086,0,0,0,0,0,0,135978.19442806658,12684.030891740758,18331.417833723437,66872.427367821467,41278.426996669652,3091.7487841355078,429.70713263367509,135357.74677960764,148679031.39912939,383959842.75703984,0,5.6529597761344461E-2,9932163.7179114502,7542658.7958627408,0,0,25.260245055036936,80.976664435878078,1180.6305135891857,8.9255666827342459]
[{"$f":"'Dev Type Building Mix'!A43","v":"MS2A"},101.27,0,55,57,54,2,1,0,1,0,0,0,86,64,18,4,0,0,0,5311573,15024044,829233,4482340,101.27,0,55,57,54,2,1,0,1,0,0,0,86,64,18,4,0,0,0,5311573,15024044,829233,4482340,3.9167489999999998,3.9167489999999998,13.795391,13.795391,17.712140000000002,956.72846535829058,89.974185558213435,461.16958256388227,491.17637931634476,464.3656796422618,0,26.810699674082965,26.810699674082965,0,0,0,0,568.62586118517072,568.62586118517072,0,0,0,0,0,0,134087.33148939162,12507.651406580819,9381.2286308239181,69745.783300017269,40273.544483183119,3646.9206240855788,378.44822224468498,119211.1900070757,98866063.031898528,313603986.74097216,0,0.44507745045712022,7640197.2231757268,11107054.240409119,0,0,13.8170274009499,44.293188324590325,645.78962401659408,4.8821695575654518]
[{"$f":"'Dev Type Building Mix'!A44","v":"MS2B"},125.02,0,61,63,47,4,12,0,12,0,0,0,2307,1541,617,101,0,0,48,56657192,118627697,6229400,50427792,125.02,0,61,63,47,4,12,0,12,0,0,0,2307,1541,617,101,0,0,48,56657192,118627697,6229400,50427792,18.766282,18.766282,113.48817099999999,113.48817099999999,132.25445299999998,7333.0245037499117,689.62399603761628,3534.7206357643072,3764.7133493002693,3559.2177204029908,0,205.49562889727858,205.49562889727858,0,0,0,0,4358.3394082198656,4358.3394082198656,0,0,0,0,0,0,1027737.4647632305,95867.236702809765,71904.183805537148,534579.6184508038,308684.12432721467,27952.50613729293,2900.6872771174185,913716.49229198659,757777456.25106978,2403676489.7383881,0,2.132495328937174,58559722.512330852,85132097.41166988,0,0,103.17010824206676,330.73199475019271,4822.0346879253611,36.45458224071573]
[{"$f":"'Dev Type Building Mix'!A45","v":"MS2C"},19.190000000000001,0,7,7,0,4,3,0,3,0,0,0,892,96,724,72,0,0,0,5512719,11739108,692022,4820697,19.190000000000001,0,7,7,0,4,3,0,3,0,0,0,892,96,724,72,0,0,0,5512719,11739108,692022,4820697,2.5850059999999999,2.5850059999999999,13.750396,13.750396,16.335402000000002,900.91490620172385,84.725277733215648,434.26590329685109,462.52216561213083,437.27554668454053,0,25.246618927590301,25.246618927590301,0,0,0,0,535.45340495504604,535.45340495504604,0,0,0,0,0,0,126264.95400276936,11777.980902390811,8833.947162668077,65676.958609326393,37924.069225733794,3434.166820512402,356.37033598461528,112256.65583515378,93098421.472763732,295308979.01467067,0,0.2937456242144591,7194483.9250730509,10459091.676997658,0,0,12.743050644333875,40.850345420931042,595.59336792391662,4.5026858615048093]
[{"$f":"'Dev Type Building Mix'!A46","v":"MS3A"},375.25,0,201,211,206,0,0,0,0,0,5,0,2929,2654,134,141,0,0,0,73674666,154621807,5925464,67749202,375.25,0,201,211,206,0,0,0,0,0,5,0,2929,2654,134,141,0,0,0,73674666,154621807,5925464,67749202,4.3013659999999998,4.3013659999999998,160.512236,160.512236,164.813602,16171.988420438442,2023.7731987516565,10373.004606620485,11035.111283638815,11035.111283638815,0,0,0,0,0,0,0,6171.9051428726889,1306.1747915497831,4865.7303513229062,0,0,0,0,0,1444330.9814560006,134727.03372581946,17797.705691766754,1266693.9800839422,674284.32422107272,40113.597112837306,20559.289913686025,6476176.3228110969,130415477.03988908,3546227919.0734587,0,0.50177271364699427,84782787.342694759,25513708.129560649,0,0,52.702501534602639,168.94819398626089,2463.2453611856617,18.622134930563604]
[{"$f":"'Dev Type Building Mix'!A47","v":"MS3B"},477.755,0,251,264,263,0,1,0,1,0,0,0,2724,2122,602,0,0,0,0,23196997,53926342,3126285,20070712,477.755,0,251,264,263,0,1,0,1,0,0,0,2724,2122,602,0,0,0,0,23196997,53926342,3126285,20070712,3.201155,3.201155,81.081377000000003,81.081377000000003,84.282532000000003,8426.755315197639,1074.6286545239861,5508.091514730836,5859.6718241817398,5859.6718241817398,0,0,0,0,0,0,0,2811.3524013456713,332.69060558592787,2478.6617957597437,0,0,0,0,0,715094.50424194732,66703.93602789857,9066.3661907125697,636941.42098128027,339185.18485085358,19128.277049361353,11269.824172417335,3549994.6143114604,-37877405.052076653,1749160489.2596619,0,0.37342840185063164,41825797.260014862,6498495.5025007669,0,0,29.32908807500953,94.020137892003021,1370.8028659918455,10.363269666898352]
[{"$f":"'Dev Type Building Mix'!A48","v":"UC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"CC40"},0,0,0,0,0,0,0,0,0,0,0,0,46,0,46,0,0,0,0,2043731,5377887,0,2043731,0,0,0,0,0,0,0,0,0,0,0,0,46,0,46,0,0,0,0,2043731,5377887,0,2043731,0.344385,0.344385,2.3881389999999998,2.3881389999999998,2.7325239999999997,114.02353795705525,9.8871076690762134,50.677127980913447,53.911838277567497,53.911838277567497,0,0,0,0,0,0,0,378.26855784979608,16.096534376587066,362.17202347320898,0,0,0,0,0,15969.748535831532,1489.6563718455241,670.72061617545978,42719.509122422125,20245.011796212406,1428.9525114555179,106.56990284415188,47956.456279868355,5404088.5412495555,44855003.015653118,0,4.6758904583026471E-2,0,332715.36556405463,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"CC60"},16.149999999999999,0,10,10,10,0,0,0,0,0,0,0,210,96,114,0,0,0,0,7003048,19463918,359310,6643738,16.149999999999999,0,10,10,10,0,0,0,0,0,0,0,210,96,114,0,0,0,0,7003048,19463918,359310,6643738,0.20350699999999999,0.20350699999999999,7.642995,7.642995,7.8465020000000001,342.75034428067249,29.720263186292978,152.33348634696554,162.0569003691123,162.0569003691123,0,0,0,0,0,0,0,1137.0606521821999,48.385559667327655,1088.6750925148722,0,0,0,0,0,48004.446334524037,4477.8494287929489,2016.1602264689163,128413.19188610149,60855.722313506114,4295.375972692359,320.34500546324045,144155.25245845824,16244481.106472399,134832403.9209874,0,2.7631181366720291E-2,0,1000129.5183236628,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"CC80"},5.7,0,2,2,0,0,2,0,2,0,0,0,0,0,0,0,0,0,0,926063,3588844,552866,373197,5.7,0,2,2,0,0,2,0,2,0,0,0,0,0,0,0,0,0,0,926063,3588844,552866,373197,0,0,1.2588760000000001,1.2588760000000001,1.2588760000000001,143.01490685435849,13.086412580733382,67.075410459935341,71.356819638229069,71.356819638229069,0,0,0,0,0,0,0,184.54166051645578,7.8528366177215219,176.68882389873426,0,0,0,0,0,13191.665865343622,1230.5171285242793,-1.1951573638781257E-13,23544.417401564635,11453.648849849413,764.71029619152114,142.47100909146562,46678.46386826173,5365017.7466845028,41978444.346131958,0,0,0,162318.13288830387,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"CC120"},57,0,30,32,30,0,2,0,2,0,0,0,83,0,83,0,0,0,0,3873567,22882148,1350228,2523339,57,0,30,32,30,0,2,0,2,0,0,0,83,0,83,0,0,0,0,3873567,22882148,1350228,2523339,0.55801699999999999,0.55801699999999999,7.0898180000000002,7.0898180000000002,7.6478350000000006,2338.9903015358836,219.55635111038291,1125.3529016421473,1197.1839379171779,1197.1839379171779,0,0,0,0,0,0,0,633.52302362128955,26.420674216368216,607.10234940492126,0,0,0,0,0,163070.45379944515,15211.193840469328,7.276553654495327E-13,137980.49115866533,72653.438568164362,4052.7375008748322,2359.2552331094662,644838.57046470314,42468838.586279631,522024612.69925666,0,7.5764808742270082E-2,0,546115.33605233091,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":"DC"},8.5500000000000007,0,3,3,0,0,3,0,3,0,0,0,418,145,263,10,0,0,0,3307558,56998195,1,3307557,8.5500000000000007,0,3,3,0,0,3,0,3,0,0,0,418,145,263,10,0,0,0,3307558,56998195,1,3307557,2.5804200000000002,2.5804200000000002,14.520438,14.520438,17.100858000000002,5826.9334508778438,544.66612687142504,2791.7279696126343,2969.9233719283347,2969.9233719283347,0,0,0,0,0,0,807.53030047104596,3499.8982161040412,334.05003874560981,2470.7805044219854,0,0,0,695.06767293644566,0,526622.33218361682,49123.272726136747,1524.741429794125,462813.53841913206,237709.46420650216,14772.867017097502,8854.5165879334454,2319882.7407905785,131535183.80347449,1714018639.6313107,0,0.39262464161762489,0,6904814.3008717559,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":"CR"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2162554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2162554,0,0,91.443314000000001,91.443314000000001,0,0,91.443314000000001,0,0,0,0,0,0,0,0,0,0,0,0,766.60604284167448,766.60604284167448,0,0,0,0,0,0,115532.51196577529,10776.859899765175,26824.510394768153,52129.210913233866,29131.029627983629,3833.0302142083715,5538.7016475273158,2083556.7697809367,114760899.71800712,274410864.85889274,0,1.11582712881871,0,15845746.905537413,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":"CW"},2.85,0,1,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,569365,3505512,77343,492022,2.85,0,1,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,569365,3505512,77343,492022,138.98402100000001,138.98402100000001,1.79267,1.79267,140.776691,0,0,0,0,0,0,0,0,0,0,0,0,3006.2974999179096,0,2233.9519350157689,772.34556490214084,0,0,0,0,36013.423147952453,3359.328116153275,29441.550236609466,339520.86524365633,147308.57749597757,14769.941856674459,5739.3363699866604,2018103.7094495713,96428253.376667768,310620044.98470223,0,2.0550154944961001,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A56","v":"IF"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76346688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76346688,0,0,971.92977199999996,971.92977199999996,0,0,971.92977199999996,3627.1955932556016,235.88862008138935,1209.0651977518673,1314.2013019042035,0,0,1314.2013019042035,1314.2013019042035,0,0,0,0,25202.246651855839,0,20136.550657863951,5065.6959939918897,0,0,0,0,688384.43878465472,64212.424085077888,189841.81339970382,2965916.0931630041,1353188.2031123145,121325.99645606766,40841.865260567502,13295629.013167132,1453242434.3385978,3861517677.5264692,0,43.601839018972605,41719825.965178005,0,0,0,5.3372067598487538,17.109461918343239,249.45399952703249,1.8858722364243656]
[{"$f":"'Dev Type Building Mix'!A57","v":"IG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4692042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4692042,0,0,88.172601999999998,88.172601999999998,0,0,88.172601999999998,0,0,0,0,0,0,0,0,0,0,0,0,1754.1596586324438,0,965.97756835137398,788.18209028107015,0,0,0,0,14989.204276108889,1398.1913120736026,7914.2536463222996,207221.84025262797,85953.823272989772,10474.560301759442,3451.4880882434441,1139815.200709549,52226388.960142307,199057668.9650757,0,1.3037186720913607,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A58","v":"IH"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A59","v":"R&D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1054618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1054618,0,0,19.527721,19.527721,0,0,19.527721,0,0,0,0,0,0,0,0,0,0,0,0,401.34151124134496,14.137623735662237,329.19545412415687,58.008433381525954,0,0,0,0,7442.9491090070496,694.27746721730114,2803.6906447287079,43571.198190928611,19510.220189733624,1744.9481085465939,665.48000222786948,222562.21619704881,11754020.381351085,40594443.609137505,0,0.91374942289342331,0,292224.68261613848,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A60","v":"P"},0,0,0,0,0,0,0,0,0,0,0,0,6,6,0,0,0,0,0,57765,20455868,0,57765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213.99951799999999,213.99951799999999,5.370857,0,213.99951799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.911987692137437,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A61","v":"PUD"},1274.9000000000001,0,638,671,457,214,0,0,0,0,0,0,365,331,34,0,0,0,0,50103463,255691932,47409009,2694454,1274.9000000000001,0,638,671,457,214,0,0,0,0,0,0,365,331,34,0,0,0,0,50103463,255691932,47409009,2694454,2315.479652,2315.479652,78.578063999999998,78.578063999999998,2394.0577159999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A62","v":"ERC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A63","v":"NBG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A64","v":"UNZ"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH_1*D_Avg_HH_Size","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A65","v":"TOD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A66","v":"Whisper Valley PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2066.0226819999998,2066.0226819999998,0,0,2066.0226819999998,14726.40436262024,2252.6838725971647,5168.6612831282882,5590.4828540593235,775.65377877624587,495.19909090929917,4319.6299843737788,0,1603.5036012275293,2716.1263831462493,0,0,1253.5799511046803,393.7429695243398,859.83698158034031,0,0,0,0,0,1245248.0156369831,116156.59675915107,1139769.0021678922,636035.39441186783,411376.1806481597,20090.913086257191,15693.080161350586,4325607.4325325321,309793102.82125366,2172874458.9905882,0,99.690191375844307,0,8138667.1800681045,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A67","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2210425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2210425,0,0,1677.39501,1677.39501,0,0,1677.39501,14491.847398498792,1772.8166222969703,5628.0865340163873,6117.4853630612888,0,0,6117.4853630612888,4406.5711474588561,0,1710.9142156024334,0,787.17848501910066,18776.152578174329,1917.0529506463392,16286.748843336476,0,0,0,572.35078419151421,0,1770758.2329559524,165176.13153408407,951891.45311373216,2468503.5143437455,1299122.6808623383,84941.341794093227,32805.653713244086,10360433.341202239,698142624.170941,3509474518.4852853,0,87.875587905945352,0,39625484.489859834,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A68","v":"Waters Edge PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26000,0,0,282.14446500000003,282.14446500000003,0,0,282.14446500000003,3941.2963646299108,322.99017221351482,1586.4987682586711,1692.6994240211147,174.36992531191754,1286.3949826503513,231.93451605884584,231.93451605884584,0,0,0,0,0,0,0,0,0,0,0,0,238684.48556947891,22264.462335864308,47538.217339702584,136567.24573662775,86658.112642553897,3530.1484014451162,2214.9711234213014,518662.77292494179,54816904.607069112,396600669.02266783,0,10.059274945423853,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A69","v":"Goodnight Ranch PUD"},2.85,0,1,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,8996,0,0,2.85,0,1,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,8996,0,0,588.39777600000002,588.39777600000002,0.24624099999999999,0.24624099999999999,588.64401700000008,11534.543414162286,1390.5302699490753,4591.6611505533156,4969.8453766716111,970.17020077159293,0,3999.6751759000185,2599.2454033892368,445.69467383739101,954.73509867339101,0,0,0,0,0,0,0,0,0,0,963946.57410636463,89916.829498871084,561926.36926871084,458177.7296362975,313933.21934000711,13454.280828857451,11939.528341293233,3036365.4546822291,182305419.95240957,1446480370.5852358,0,20.978100726023161,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A70","v":"UNO"},295.83,0,175,183,182,0,1,0,1,0,0,0,70,70,0,0,0,0,0,2962092,9267076,2084465,877627,{"$f":"B70*(D_Redev_Rate)","v":0},{"$f":"C70*(D_Redev_Rate)","v":0},{"$f":"D70*(D_Redev_Rate)","v":0},{"$f":"E70*(D_Redev_Rate)","v":0},{"$f":"F70*(D_Redev_Rate)","v":0},{"$f":"G70*(D_Redev_Rate)","v":0},{"$f":"H70*(D_Redev_Rate)","v":0},{"$f":"I70*(D_Redev_Rate)","v":0},{"$f":"J70*(D_Redev_Rate)","v":0},{"$f":"K70*(D_Redev_Rate)","v":0},{"$f":"L70*(D_Redev_Rate)","v":0},{"$f":"M70*(D_Redev_Rate)","v":0},{"$f":"N70*(D_Redev_Rate)","v":0},{"$f":"O70*(D_Redev_Rate)","v":0},{"$f":"P70*(D_Redev_Rate)","v":0},{"$f":"Q70*(D_Redev_Rate)","v":0},{"$f":"R70*(D_Redev_Rate)","v":0},{"$f":"S70*(D_Redev_Rate)","v":0},{"$f":"T70*(D_Redev_Rate)","v":0},0,{"$f":"V70*(D_Redev_Rate)","v":0},{"$f":"W70*(D_Redev_Rate)","v":0},{"$f":"X70*(D_Redev_Rate)","v":0},0.34090199999999998,{"$f":"AV70*(1-Abandonment_Rate)","v":0.34090199999999998},5.7501569999999997,0,0.34090199999999998,65.662943873541664,6.2960860834039014,32.271071673008208,34.330927311710859,34.330927311710859,0,0,0,0,0,0,0,3.8868377112087837,1.0384826914488845,2.8483550197598992,0,0,0,0,0,4520.2014692813618,421.64389161371804,28.868902764923355,2432.3980938157256,1380.6141941531728,66.658046993970359,68.309055739569416,22128.507488457541,857519.16837858933,12692557.760107912,0,3.0305923437528783E-2,0,21465.437232248449,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A71","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W71:X71)","v":0},6192795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT71:AU71)","v":0},0,0,0,401.33270299999998,401.33270299999998,0,0,401.33270299999998,3301.3200973223647,403.85707792247479,1282.108117295134,1393.5957796686234,0,0,1393.5957796686234,1003.8404000095784,0,389.75537965904516,0,179.323455548016,4277.3076580380757,436.71488248320219,3710.2082155597554,0,0,0,130.38455999511808,0,403388.16585676256,37628.003361940013,216845.94780919957,562338.26082505402,295947.07267359336,19350.090505881024,7473.3028116587639,2360161.9493883671,159040611.772634,799477005.2654835,0,19.365195898393765,0,9026896.6209277902,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A72","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]
[{"$f":"'Dev Type Building Mix'!A73","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A74","v":"TOD – TOD Mixed Use"},1325.63,0,671,702,683,10,9,0,9,0,0,0,1877,394,335,301,0,0,0,53970367,133805058,12919799,41050568,1325.63,0,671,702,683,10,9,0,9,0,0,0,1877,394,335,301,0,0,0,53970367,133805058,12919799,41050568,203.02831900000001,203.02831900000001,148.824926,148.824926,351.85324500000002,17234.1925761825,1673.813792267418,8579.2608522163919,9126.8732470387149,9126.8732470387149,0,0,0,0,0,0,0,11294.983383872763,0,11294.983383872763,0,0,0,0,0,1256774.3212067408,117231.76926404703,65806.843094669515,1744880.6335128355,872894.74945612042,53222.751714112739,14080.886277272646,3849292.8098361818,298828013.77134573,2278178559.1324601,0,27.56618841056742,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A75","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A76","v":"South Shore PUD"},741.19,0,434,457,457,0,0,0,0,0,0,0,2031,1179,852,0,0,0,0,29084076,113200653,5677322,23406754,741.19,0,434,457,457,0,0,0,0,0,0,0,2031,1179,852,0,0,0,0,29084076,113200653,5677322,23406754,0,0,33.398384999999998,33.398384999999998,33.398384999999998,8333.0379106156743,800.38647665298015,4102.4422175960026,4364.300231485111,4246.7042618747191,117.59596961039169,0,0,0,0,0,0,525.16333897433856,146.4227177082243,378.74062126611432,0,0,0,0,0,575000.55267316569,53635.987766646387,4579.0152294506661,314313.1839396818,178636.80136108689,8662.9540950053834,8792.8319075926247,2815924.9592547049,110087192.96728727,1602667624.3148413,0,0,0,3026557.575028996,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282.14446500000003,282.14446500000003,0,0,282.14446500000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A79","v":0},2.85,0,1,1,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,8996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,588.39777600000002,588.39777600000002,0.24624099999999999,0,588.39777600000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A80","v":0},814.05499999999995,0,456,474,467,6,1,0,1,0,0,0,311,239,72,0,0,0,0,16860036,53053419,11758861,5101175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.577922000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6192795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,401.33270299999998,401.33270299999998,5.6105409999999996,0,401.33270299999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV102*(1-Abandonment_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B105)","v":21315.814999999999},0,10882,11377,10043,691,545,0,544,1,98,0,24698,12516,9463,1810,0,0,60,{"$f":"SUM(U6:U105)","v":888626658},2499633235,435870307,452756351,{"$f":"SUM(Y6:Y105)","v":20203.079999999998},{"$f":"SUM(Z6:Z105)","v":0},{"$f":"SUM(AA6:AA105)","v":10250},10719,9394,685,542,0,541,1,98,0,24311,12201,9391,1810,0,0,60,868746765,2404436286,422026981,446719784,{"$f":"SUM(AV6:AV105)","v":18741.506846000004},{"$f":"SUM(AW6:AW105)","v":18741.506846000004},2226.0440159999998,2181.4882979999998,20922.995143999993,335770.68837407033,36458.241514892994,{"$f":"SUM(BC6:BC105)","v":160431.13396910825},171307.52671835487,{"$f":"SUM(BE6:BE105)","v":112578.63249597416},{"$f":"SUM(BF6:BF105)","v":28831.836915111897},{"$f":"SUM(BG6:BG105)","v":29897.057307268835},14085.447299153591,{"$f":"SUM(BI6:BI105)","v":3914.6254738866528},{"$f":"SUM(BJ6:BJ105)","v":11896.984534228595},0,{"$f":"SUM(BL6:BL105)","v":11621.006648259317},189829.90774555315,28973.202530440591,145610.4282604566,6688.8225609456904,{"$f":"SUM(BQ6:BQ105)","v":0},{"$f":"SUM(BR6:BR105)","v":0},{"$f":"SUM(BS6:BS105)","v":8557.4543937102389},{"$f":"SUM(BT6:BT105)","v":0},{"$f":"SUM(BU6:BU105)","v":30909487.881130889},2883233.6006605225,7799953.4097002205,30414083.7259298,16106899.504980339,1034355.5353058729,506277.33887918404,154257223.94937593,11032629188.001116,73545445793.322998,{"$f":"SUM(CE6:CE105)","v":0},{"$f":"SUM(CF6:CF105)","v":794.76792693923005},319464304.38885248,590319053.63478673,0,0,695.87424600387476,2230.7612291745854,32524.243793478945,245.88328307870083]
["% of Total",null,null,null,null,{"$f":"IF($E$106=0,0,F106/$E$106)","v":0.88274589083238109},{"$f":"IF($E$106=0,0,G106/$E$106)","v":6.0736573789223876E-2},4.790366528961941E-2,0,4.7815768656060471E-2,8.7896633558934699E-5,8.6138700887756006E-3,null,null,{"$f":"IF($N$106=0,0,O106/$N$106)","v":0.50676168110778197},{"$f":"IF($N$106=0,0,P106/$N$106)","v":0.38314843307150376},7.3285286257996601E-2,0,0,2.4293465057899427E-3,null,null,null,null,null,null,null,null,{"$f":"IF($AB$106=0,0,AC106/$AB$106)","v":0.87638772273532983},{"$f":"IF($AB$106=0,0,AD106/$AB$106)","v":6.3905215038716295E-2},5.0564418322604721E-2,0,5.0471126037876665E-2,9.3292284728052984E-5,9.142643903349193E-3,null,null,{"$f":"IF($AK$106=0,0,AL106/$AK$106)","v":0.50187158076590843},{"$f":"IF($AK$106=0,0,AM106/$AK$106)","v":0.38628604335485994},7.4451894204269675E-2,0,0,2.4680185924067293E-3,null,null,null,null,null,{"$f":"IF($AZ$106=0,0,AW106/$AZ$106)","v":0.89573728412274822},null,{"$f":"IF($AZ$106=0,0,AY106/$AZ$106)","v":0.10426271587725225},null,null,null,null,null,{"$f":"IF($BD$106=0,0,BE106/$BD$106)","v":0.65717271536506194},0.16830455419810045,0.1745227304368378,8.2223166541370629E-2,2.2851450539722359E-2,6.9448113355744828E-2,0,null,null,{"$f":"IF($BM$106=0,0,BN106/$BM$106)","v":0.15262717489846803},0.76705736198129504,3.523587321082907E-2,0,0,{"$f":"IF($BM$106=0,0,BS106/$BM$106)","v":4.5079589909407733E-2},0,null,null,null,null,null,null,null,null,{"$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":633901.95542793814},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":201.60854770562116},{"$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,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":18355.465754415516}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transects",{"$f":"SUM(BD6:BD24,BD61:BD65)","v":21274.639772817191}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use-based",{"$f":"SUM(BD28:BD59)","v":92327.589880040556}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD106/AB106","v":15.981670558667307},null,null,null,null,null,null,null,null,null,null,null,"Regulating Plans",{"$f":"SUM(BD75:BD86)","v":4364.300231485111}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Redevelopment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transects",{"$f":"SUM(AB6:AB24,AB61:AB65)","v":3176}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use-based",{"$f":"SUM(AB28:AB59)","v":2780}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulating Plans",{"$f":"SUM(AB75:AB86)","v":457}]

{"sheet":"SCENARIO2","index":10,"n_rows":108,"n_cols":94,"rows_kept":108,"cut":false,"hidden":true,"merged":[[2,67,2,73],[2,26,3,26],[2,35,3,35],[2,27,3,27],[2,52,3,52],[2,53,3,53],[2,55,3,55],[2,66,3,66],[2,88,2,93],[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],[2,82,2,87],[2,54,3,54],[2,80,2,81],[2,74,2,79],[2,65,3,65],[2,20,3,20],[2,21,2,23],[2,43,3,43],[2,47,2,51],[2,58,2,64],[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]]}
["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",null,"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,"NET NEW HOUSING UNITS (TEMP)","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":"Rural Residential"},3,0,3,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W6:X6)","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Underbuild_Rate)","v":3},0,3,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,{"$f":"SUM(AT6:AU6)","v":0},{"$f":"V6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,1.3150790000000001,{"$f":"IF(D_Underbuild_Rate=0,AV6,0)","v":1.3150790000000001},0.22017400000000001,{"$f":"DEVD_ACRE_2*(D_Redev_Rate+D_Underbuild_Rate)","v":0.22017400000000001},{"$f":"DEVD_ACRE_2*(D_Redev_Rate)","v":0.22017400000000001},{"$f":"VAC_ACRE_2+Redev_Acres_2","v":1.5352530000000002},{"$f":"HH_2*D_Avg_HH_Size","v":2.4909476267306099},{"$f":"HH_2*D_children","v":0.42228373102340344},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_2*D_HH_Acre)","v":0.83094004530382404},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre)","v":0.90319570141720018},{"$f":"BE6-AB6","v":-9.6804298582799819E-2},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MF_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_TH_per)","v":0},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_per)","v":0.90319570141720018},{"$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":0.90319570141720018},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MH_per)","v":0},{"$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_ComPRKGper))","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_2*D_Energy_Use_ACRE)","v":240.00613949473671},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_2*D_Carbon_Building_Acre)","v":22.387746067396929},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_2*D_Landscaping_Water_Acre)","v":628.54794213497428},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_2*D_IW_Acre)","v":108.09014398238531},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_2*D_Waste_Water_Acre)","v":80.994272939869319},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_2*D_Solid_Waste_Acre)","v":3.5981157962848656},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_2*D_Parking_Spaces)","v":2.6786243879970799},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_2*D_Parking_SqFt)","v":696.44234087924065},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_2*D_Land_Cost_Acre)","v":149164.91390878736},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_2*D_Project_Value_Acre)","v":590045.37894430861},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_2*D_Subsidy)","v":0},{"$f":"VAC_ACRE_2*D_Tot_Street_Mi_Acre","v":1.0493233835630838E-2},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_2*D_Prop_Tax_Acre)","v":0},{"$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}]
[{"$f":"'Dev Type Building Mix'!A7","v":"Lake Austin"},58.8,0,56,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W7:X7)","v":0},0,0,0,58.8,0,56,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT7:AU7)","v":0},0,0,0,0.89719300000000002,0.89719300000000002,1.348705,1.348705,1.348705,2.2458979999999999,8.526457006430963,1.3886354101799312,2.960178569871732,3.2090373488735162,{"$f":"BE7-AB7","v":-30.790962651126485},0,0.39321044540484967,2.8158269034686669,0,0.29938022694380018,2.5164466765248665,0,0,0,0,0,0,0,0,0,0,756.16036018371722,70.534554514576072,1331.7491905594911,342.64000392554476,246.36888345933926,10.713925498530205,8.2075310540665658,2113.6243305299886,314203.81489252136,1585130.0551516507,0,7.1588520116975009E-3,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"R1A"},502.7,0,440,276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,502.7,0,440,276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0294469999999993,8.0294469999999993,44.665336000000003,44.665336000000003,44.665336000000003,52.694783000000001,362.18184854970775,61.354902498016315,120.7298356907051,131.22808227250556,-144.77191772749444,0,0,131.22808227250556,0,0,131.22808227250556,0,0,0,0,0,0,0,0,0,0,32345.838651007762,3017.2162411355112,50998.709555256864,13904.719059164088,9967.8765909889225,432.77978841319322,346.50823874465584,90092.142073610536,9664472.2563713938,62352797.260679595,0,0.29240543011202774,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"R1B"},858,0,228,451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,858,0,228,451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.078669999999999,18.078669999999999,34.734572,34.734572,34.734572,52.813242000000002,649.70920996959342,110.06074016884912,216.56973665653115,235.40188767014257,-215.59811232985743,0,0,235.40188767014257,0,59.403171185364336,175.99871648477824,0,0,0,0,0,0,0,0,0,0,54239.839153533496,5059.4861792374741,62204.617580758,23645.069670943787,16583.013040839509,711.44970820690412,591.12674177359452,153692.95286113457,11872201.845055686,89162962.549690872,0,1.0022280515115529,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"R1C"},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64944999999999997,0.64944999999999997,0.64944999999999997,0.64944999999999997,8.8549326738505467,1.5000255949502825,2.9516442246168491,3.2083089398009235,2.2083089398009235,0,0,3.2083089398009235,0,0.80961001227647289,2.3986989275244506,0,0,0,0,0,0,0,0,0,0,739.23859562880398,68.956094194080904,847.79112290252226,322.26032322138633,226.01105502735865,9.6963982814674701,8.0565080805346572,2094.6921009390107,161807.07678940299,1215208.3089841388,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"R2A"},839.2,0,769,451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,839.2,0,769,451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0311769999999996,5.0311769999999996,26.330487999999999,26.330487999999999,26.330487999999999,31.361664999999999,429.66663894438614,70.08489635822869,145.94517353696753,158.25821907734601,-292.74178092265402,0,17.380599290460495,140.87761978688553,0,37.305106877153577,103.57251290973196,0,0,0,0,0,0,0,0,0,0,34773.241330352379,3243.6440937849979,39240.60704775669,15544.074980177156,10796.328407856776,460.68731085416579,371.22127521396828,98950.81545629623,10887434.373928664,61239289.174748011,0,0.27891358830709007,236643.97034539658,0,0,0,1.0768871777328459,3.4521728287502929,50.332285334295221,0.38051207712727186]
[{"$f":"'Dev Type Building Mix'!A12","v":"R2B"},41.6,0,40,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.6,0,40,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97114599999999995,0.97114599999999995,5.9334470000000001,5.9334470000000001,5.9334470000000001,6.9045930000000002,99.346460141631226,15.633111576961078,34.321555246878937,37.138683751278883,15.138683751278883,0,7.6983097851182825,29.440373966160596,0,8.2616906502441374,21.178683315916459,0,0,0,0,0,0,0,0,0,0,7837.8652564225122,731.11520163886564,8701.6868004843163,3574.4888347520523,2460.3283222136856,104.44707423504487,81.663911083683004,22310.380251674142,3154316.3637437169,14777054.907752089,0,5.3837464996774574E-2,104815.63736982859,0,0,0,0.47417556875019007,1.5200626846935246,22.16234023245752,0.16754729215737885]
[{"$f":"'Dev Type Building Mix'!A13","v":"R2C"},16,0,14,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,0,14,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3496769999999998,4.3496769999999998,2.6127359999999999,2.6127359999999999,2.6127359999999999,6.9624129999999997,85.753997183221628,13.494208089795132,29.625721417438676,32.057413794667646,22.057413794667646,0,6.6450363172221341,25.41237747744551,0,7.1313360912876451,18.281041386157863,0,0,0,0,0,0,0,0,0,0,6765.4979771148464,631.08490078628336,7511.1324984724961,3085.4315798448301,2123.7091660048009,90.156751402906224,70.490753178898601,19257.900910924734,2722746.5999879884,12755276.062470052,0,0.24113324179348467,90474.888173728497,0,0,0,0.47814637939538462,1.5327918961660878,22.347930681053214,0.16895035594876229]
[{"$f":"'Dev Type Building Mix'!A14","v":"R2D"},54,0,52,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54,0,52,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.723924,1.723924,1.723924,1.723924,43.231428368586599,4.6981129924561431,16.499093656264805,17.933797452461747,-12.066202547538253,0,0,17.933797452461747,16.029245233294041,0.28031199593041056,1.6242402232372901,0,0,0,0,0,0,0,0,0,0,3685.2009173855845,343.75513276224331,2061.4197817338272,1793.3797452461745,1255.3658216723218,53.801392357385232,44.834493631154352,11656.968344100133,543100.54504968354,5065680.6594891259,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"R2E"},507.8,0,461,824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,507.8,0,461,824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.702718000000001,15.702718000000001,196.61412999999999,196.61412999999999,196.61412999999999,212.31684799999999,5200.0404789874865,565.10688306058626,1984.5736797705449,2157.1453040984188,1333.1453040984188,0,0,2157.1453040984188,1928.0585260817593,33.716992026177785,195.36978599048118,0,0,0,0,0,0,0,0,0,0,443269.96971331805,41348.173601459574,247955.40452210861,215714.53040984189,151000.17128688926,6471.4359122952565,5392.8632602460457,1402144.4476639719,65326197.282684267,609319318.76921916,0,1.3445079500361359,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"R3A"},286,0,225,164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286,0,225,164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.016775,2.016775,26.717887000000001,26.717887000000001,26.717887000000001,28.734662,431.893840435588,64.63568458572729,152.56224604967403,164.63551731979209,0.63551731979208625,0,54.87850577326406,109.75701154652802,0,0,109.75701154652802,0,0,0,0,0,0,0,0,0,0,39994.658826840598,3730.6973386283657,44890.617722529962,17561.12184744449,12622.056327850727,548.78505773264033,164.63551731979209,65854.20692791685,89995584.33167997,165152582.71702927,0,0.11755363523889269,4711541.4401094485,0,0,0,31.83326248473044,102.04775957275344,1487.8446727132002,11.248105725711795]
[{"$f":"'Dev Type Building Mix'!A17","v":"R3B"},455.8,0,428,268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,455.8,{"$f":"C17*(D_Redev_Rate+D_Underbuild_Rate)","v":0},428,268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7442019999999996,6.7442019999999996,6.7442019999999996,6.7442019999999996,91.95389121387052,15.576989171629666,30.651297071290173,33.316627251402366,-234.68337274859763,0,0,33.316627251402366,0,8.4073808053199048,24.909246446082459,0,0,0,0,0,0,0,0,0,0,7676.6100779382114,716.07333647841847,8803.8718710623398,3346.5066077301103,2347.0077901880395,100.6920758837008,83.662665193252735,21752.292950245712,1680282.717525976,12619309.119820535,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"R3C"},235,0,210,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235,0,210,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50044299999999997,0.50044299999999997,16.345469999999999,16.345469999999999,16.345469999999999,16.845912999999999,385.5609738993715,48.090338009144119,159.46359320297702,171.21517940870896,26.215179408708963,0,97.281407348238318,73.933772060470645,35.021209121175346,38.912562939295306,0,0,0,0,0,0,0,0,0,0,0,30676.936280288621,2861.5412131316707,24025.102765757692,15954.141052692037,10817.68567043077,455.27669381718391,171.21517940870896,68486.071763483589,52483082.068459734,103330480.98663943,0,2.9169785365178152E-2,2951762.6242724326,0,0,0,13.48123833581195,43.21675068949736,630.09528631053945,4.7635203645076771]
[{"$f":"'Dev Type Building Mix'!A19","v":"R3D"},130,0,0,411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130,0,0,411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6019550000000002,8.6019550000000002,8.6019550000000002,8.6019550000000002,198.00994253924551,24.697429746530275,81.89463940783601,87.929822081560872,-323.07017791843913,0,49.960154640000006,37.969667441560865,17.985605585560883,19.98406185599999,0,0,0,0,0,0,0,0,0,0,0,15754.546754841949,1469.5823735878591,12338.409590667607,8193.4603524760878,5555.5656900292615,233.81337346068261,87.929822081560872,35171.928832624348,26953381.613177724,53066736.489925697,0,0,1515916.7737091079,0,0,0,6.883865867580421,22.067580705021765,321.74280483078456,2.4323756045207308]
[{"$f":"'Dev Type Building Mix'!A20","v":"R4A"},119.6,0,97,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.6,0,97,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9770999999999999E-2,9.9770999999999999E-2,14.604312999999999,14.604312999999999,14.604312999999999,14.704084,431.97982892481269,41.970702869144624,191.94738282645278,204.74387501488297,134.74387501488297,127.96492188430189,51.185968753720715,25.592984376860379,25.592984376860379,0,0,0,0,0,0,0,0,0,0,0,0,29598.88201434553,2760.9804307966119,20121.204317087631,14843.930938579015,9341.4392975540359,396.69125784133576,204.74387501488295,71020.531645787531,30186472.692060363,85304918.698977619,0,4.679917084316039E-3,2286573.9617764568,0,0,0,12.553876352638413,40.243910166437587,586.7516112158695,4.4358421807919743]
[{"$f":"'Dev Type Building Mix'!A21","v":"R4B"},626.6,0,556,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,626.6,0,556,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.619467,18.619467,18.619467,18.619467,603.87535202862341,68.708137249743885,342.51553970893826,365.95204242912422,23.952042429124219,194.65535580479994,97.32767790240014,73.969008721924169,73.969008721924169,0,0,0,0,0,0,0,0,0,0,0,0,50875.889785916559,4745.6973554001579,23329.444393205271,27511.287638688424,17506.003144838698,740.98797497857265,365.95204242912422,118032.51090574212,52123886.134157434,125540117.25952619,0,0,3271850.555604883,0,0,0,14.792886989498225,47.421497423185336,691.40001317586336,5.2269840996095267]
[{"$f":"'Dev Type Building Mix'!A22","v":"R4C"},1727.1,0,1378,1388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B22*(D_Redev_Rate+D_Underbuild_Rate)","v":1727.1},0,1378,1388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,21.282857,21.282857,181.836163,181.836163,181.836163,203.11902000000001,6390.4625278559488,727.09835726572226,3624.6432552103511,3872.6581674173376,2484.6581674173376,2059.9247062133427,1029.9623531066729,782.77110809732244,782.77110809732244,0,0,0,0,0,0,0,0,0,0,0,0,538390.027273076,50220.962018652295,246881.97603966907,291135.99711844441,185255.87562699101,7841.4458741942162,3872.6581674173376,1249069.5894078168,551596848.63371396,1328518232.1063123,0,0.88470055550890159,34624096.350510776,0,0,0,161.37501187749518,517.3192166848778,7542.4550608386626,57.020960259940281]
[{"$f":"'Dev Type Building Mix'!A23","v":"RM1A"},1403.7,0,1256,2154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1403.7,0,1256,2154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2363680000000001,2.2363680000000001,349.49776400000002,349.49776400000002,349.49776400000002,351.73413200000005,10369.432124259754,1143.9474553462917,5483.7144097850369,5845.1792258496725,3691.1792258496725,0,5307.4761001669031,537.70312568276915,351.3551598345295,0,186.34796584823962,0,0,0,0,0,0,0,0,0,0,663339.39615777158,61876.22528717135,203278.88635644212,478368.40058162907,303013.02380613895,12228.061577382116,10196.185190341705,2389502.0258013736,209015729.64663932,1066630805.6093147,0,9.2962895532415199E-2,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"RM1B"},1307.7,0,703,1545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1307.7,0,703,1545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0448269999999997,4.0448269999999997,204.60595499999999,204.60595499999999,204.60595499999999,208.65078199999999,7057.6209889770371,903.98732609670094,4633.4563100804762,4929.2088405111444,3384.2088405111444,4566.7670140029713,362.44182650817299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,543677.55025383865,50714.181575735478,263309.456435356,303001.36696083221,177958.93681551269,7575.0341740208032,4929.2088405111444,1552700.7847610107,118690167.89257301,1201112294.4370048,0,0.21081003253453506,29064801.172202513,0,0,0,443.40369941732894,1421.4174288140725,20724.103674759881,156.67422378118471]
[{"$f":"'Dev Type Building Mix'!A25","v":"RM2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"RM2B"},688.3,0,342,372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,688.3,0,342,372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.295445999999998,21.295445999999998,60.960880000000003,60.960880000000003,60.960880000000003,82.256326000000001,4687.2487119672869,390.32957346870444,2000.6641387427187,2145.4843310913875,1773.4843310913875,1340.9277069321172,0,804.5566241592702,804.5566241592702,0,0,0,0,0,0,0,0,0,0,0,0,358960.62845022831,33483.807601151653,84284.011019218247,160911.32483185406,103251.43343377304,4425.0614328759866,2145.4843310913875,675827.56429378712,388397950.58411825,970991988.43769836,0,2.0897101256432404,25645887.302244194,0,0,0,157.50625683878184,504.91716445332065,7361.6345565895917,55.653957247817317]
[{"$f":"'Dev Type Building Mix'!A27","v":"RM3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"RM4A"},21,0,20,377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,0,20,377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3240.655358,3240.655358,507.58363500000002,507.58363500000002,507.58363500000002,3748.2389929999999,334650.42015170545,39400.957240221876,201952.62552650884,215006.82230962635,214629.82230962635,207317.45008263059,0,7689.3722269957434,7689.3722269957434,0,0,0,0,0,0,0,0,0,0,0,0,24743741.803212598,2308093.490498838,898535.18377539841,13207984.227657408,7794366.8087817729,334044.29180493316,247301.73311570636,77900045.931447491,6098106939.6798115,52620011077.468056,0,318.0036856392968,1290581954.3014786,0,0,0,1773.9360374704672,5686.6995123752267,82911.429023350007,626.81040341652613]
[{"$f":"'Dev Type Building Mix'!A29","v":"RM5A"},101.8,0,81,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.8,0,81,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360.244506,360.244506,158.650474,158.650474,158.650474,518.89498000000003,59347.631331255696,5989.6423154368022,30700.370658312673,32659.968785439014,32581.968785439014,32659.968785439014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3958252.5857402571,369225.36209584557,30360.130013422084,1959598.1271263405,1143098.9074903657,48989.953178158525,53828.073493158212,17674957.389667995,905163641.76243877,10128142586.106611,0,44.415608955103437,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"MHP"},775.4,0,685,572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,775.4,0,685,572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1001.768702,1001.768702,622.94503199999997,622.94503199999997,622.94503199999997,1624.7137339999999,0,0,0,0,-572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"MU1A"},1962.4,0,1244,1259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1962.4,0,1244,1259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2222.9138309999998,2222.9138309999998,294.16266200000001,294.16266200000001,294.16266200000001,2517.076493,65057.472040046552,7546.5194044949349,38118.634986407567,40694.708108736057,39435.708108736057,22650.117545680176,11325.058772840106,6719.5317902157694,6719.5317902157694,0,0,0,0,8705.7946900516199,0,7530.9074876081513,1174.8872024434691,0,0,0,0,5513225.6194687746,514273.07418375806,2463389.0340722669,3929251.3211105084,2293708.4137779116,115603.56005894087,52959.567420594562,16842702.07010252,5091667810.0875816,13372414718.19219,0,104.26930084552941,323320930.06677681,0,0,0,1930.8433304043829,6189.6965806842736,90245.068797581684,682.25272010971742]
[{"$f":"'Dev Type Building Mix'!A32","v":"MU1B"},1996,0,1741,1529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1996,0,1741,1529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,572.04902700000002,572.04902700000002,448.24943500000001,448.24943500000001,448.24943500000001,1020.298462,27928.905834391393,3239.6898191157511,16364.173609690604,17470.071232207069,15941.071232207069,9723.6025353367731,4861.8012676683938,2884.6674292019006,2884.6674292019006,0,0,0,0,1311.0395203722219,1311.0395203722219,0,0,0,0,0,0,2461049.5943460902,229566.43314826034,1087478.5200916359,1366183.6880647405,851368.37816404551,40328.506439086821,20092.150272951512,6424123.644345805,2144867639.3915854,5679922081.4359484,0,26.832867411609254,138800348.78337079,27099186.886093825,0,0,782.66849889275477,2508.997211281343,36580.892616224824,276.55154817865963]
[{"$f":"'Dev Type Building Mix'!A33","v":"MU1C"},440.8,0,329,687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,440.8,0,329,687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292.63551699999999,292.63551699999999,264.56554799999998,264.56554799999998,264.56554799999998,557.20106499999997,15922.455657944311,1976.0062607268931,10128.171505519698,10774.650537786914,10087.650537786914,9884.183551192953,890.46698659396134,0,0,0,0,0,0,5504.2996384453654,0,5504.2996384453654,0,0,0,0,0,1274738.3948986845,118907.45606521767,587473.29190094513,1247744.1336743026,660180.45590527437,35872.258034536128,12786.884576942775,4198908.5350652225,360262429.90972149,3075437715.1199803,0,15.251703684615062,66296016.115678161,0,0,0,1121.2429593885865,3594.363976900368,52405.416024942424,396.18494514856474]
[{"$f":"'Dev Type Building Mix'!A34","v":"MU1D"},2648.2,0,2263,3760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2648.2,0,2263,3760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,345.36660499999999,345.36660499999999,287.37299999999999,287.37299999999999,287.37299999999999,632.73960499999998,18016.8726088775,2235.9272865111052,11460.416640241441,12191.932596001534,8431.932596001534,11184.334860794794,1007.59773520674,0,0,0,0,0,0,815.13026475088839,815.13026475088839,0,0,0,0,0,0,1458219.240591831,136022.52899733942,681384.77518433915,807096.7684672873,472806.55694868858,22867.349085360114,13822.193125503312,4370293.4398285616,334966019.92370504,3273195338.063674,0,17.999965199102935,75016498.867516637,16848742.572400864,0,0,1273.2474357933347,4081.6441062799622,59509.90462568972,449.89487897021434]
[{"$f":"'Dev Type Building Mix'!A35","v":"MU2A"},7903.8,0,5206,8350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7903.8,0,5206,8350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,381.42748999999998,381.42748999999998,560.26884500000006,560.26884500000006,560.26884500000006,941.69633500000009,16810.779629465462,1897.0502243783285,9723.4762910216741,10344.123713852845,1994.123713852845,3985.4411856172333,6358.6825282356122,0,0,0,0,0,0,13503.485137441341,1939.7270569913148,11563.758080450027,0,0,0,0,0,1539653.8951651468,143618.74454212366,388852.12517716957,2105480.8697989951,1097758.3420161053,68867.315401428757,44370.444310354986,14112075.020441271,700113753.41513228,3067525392.1073093,0,26.156219784542468,0,40094158.268010482,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"MU2B"},58.4,0,55,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58.4,0,55,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.125216,2.125216,9.2267019999999995,9.2267019999999995,9.2267019999999995,11.351918,440.02756936989192,43.229019254010375,221.57365071250828,235.71664969415781,174.71664969415781,150.56876716614201,85.147882528015771,0,0,0,0,0,0,309.47305267293768,17.680232157084085,291.79282051585358,0,0,0,0,0,34749.834481655627,3241.460705535163,2109.3467334189954,47978.251393571976,24496.998004461781,1505.8249483961522,505.90977703017762,132679.39139899114,9403850.3636558689,66149738.004320204,0,8.0196830188679236E-2,0,365450.39868692803,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"MU3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q37*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,39.345120000000001,39.345120000000001,3.738E-3,3.738E-3,3.738E-3,39.348858,1118.4236463406419,113.20884119423097,580.26059043685791,617.29850046474235,617.29850046474235,384.4923461542644,232.80615431047792,0,0,0,0,0,258.87603225704959,557.26559139039421,207.70172392226911,161.33730527097001,0,0,0,188.22656219715509,0,126718.01749932524,11820.242615089719,7228.9020173401168,72919.504699531215,40895.733298246909,2645.5400159120927,2718.9300047731767,828930.14487864973,34903331.600189045,286308495.92814147,0,2.8147009565884122,0,4293194.6334733032,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"MU4A"},341.8,0,311,184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B38*(D_Redev_Rate+D_Underbuild_Rate)","v":341.8},0,311,184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,458.23397499999999,{"$f":"IF(D_Underbuild_Rate=0,AV38,0)","v":458.23397499999999},102.726854,{"$f":"DEVD_ACRE_2*(D_Redev_Rate+D_Underbuild_Rate)","v":102.726854},{"$f":"DEVD_ACRE_2*(D_Redev_Rate)","v":102.726854},{"$f":"VAC_ACRE_2+Redev_Acres_2","v":560.96082899999999},{"$f":"HH_2*D_Avg_HH_Size","v":15003.191541409338},{"$f":"HH_2*D_children","v":1518.6498731275246},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HH_Acre)+(Redev_Acres_2*D_HH_Acre)","v":7783.9562948617358},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre)","v":8280.8045690018462},8096.8045690018462,{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_MF_per)","v":5157.8061090111532},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_TH_per)","v":3122.9984599906929},{"$f":"(((VAC_ACRE_2*D_Buildable_Acre*D_HU_Net_Acre)+(Redev_Acres_2*D_HU_Net_Acre))*D_SF_per)","v":0},{"$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":3472.7151112554593},{"$f":"((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))","v":7475.487874762237},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_RETper))","v":2786.2328891941352},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_OFFper))","v":2164.2733517616916},{"$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},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_HOTELper))","v":2524.9816338064102},{"$f":"((((VAC_ACRE_2*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_2*D_EMP_Net_Acre))*D_ComPRKGper))","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Energy_Use_ACRE)+(Redev_Acres_2*D_Energy_Use_ACRE)","v":1699869.8968056245},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Carbon_Building_Acre)+(Redev_Acres_2*D_Carbon_Building_Acre)","v":158563.67540185829},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Landscaping_Water_Acre)+(Redev_Acres_2*D_Landscaping_Water_Acre)","v":96972.736543162464},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_IW_Acre)+(Redev_Acres_2*D_IW_Acre)","v":978185.05509186513},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Waste_Water_Acre)+(Redev_Acres_2*D_Waste_Water_Acre)","v":548599.38084062515},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Solid_Waste_Acre)+(Redev_Acres_2*D_Solid_Waste_Acre)","v":35488.827260634702},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_Spaces)+(Redev_Acres_2*D_Parking_Spaces)","v":36473.323666542579},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Parking_SqFt)+(Redev_Acres_2*D_Parking_SqFt)","v":11119755.719358891},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Land_Cost_Acre)+(Redev_Acres_2*D_Land_Cost_Acre)","v":468213785.66549766},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Project_Value_Acre)+(Redev_Acres_2*D_Project_Value_Acre)","v":3840710287.5527153},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Subsidy)+(Redev_Acres_2*D_Subsidy)","v":0},{"$f":"VAC_ACRE_2*D_Tot_Street_Mi_Acre","v":42.692405479929043},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Prop_Tax_Acre)+(Redev_Acres_2*D_Prop_Tax_Acre)","v":0},{"$f":"(VAC_ACRE_2*D_Buildable_Acre*D_Sales_Tax_Acre)+(Redev_Acres_2*D_Sales_Tax_Acre)","v":57591433.819642782},{"$f":"Tot_Acre_2*D_GI_annual_runoff_reduction","v":0},{"$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}]
[{"$f":"'Dev Type Building Mix'!A39","v":"MU4B"},133.30000000000001,0,124,209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133.30000000000001,0,124,209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86.357786000000004,86.357786000000004,60.807640999999997,60.807640999999997,60.807640999999997,147.16542699999999,5855.0940098900046,517.96764951404123,2654.8828780832455,2824.3434873226024,2615.3434873226024,2824.3434873226024,0,0,0,0,0,0,0,7738.5950109856349,938.14183550553889,6800.4531754800946,0,0,0,0,0,626255.38063960965,58417.032433489279,20161.036124638991,954102.29065462283,467723.61740402615,32728.810522691929,9282.1190809363688,3135706.9180159396,183345120.62092698,2013663405.3612452,0,9.6660726605864902,0,19391391.73989949,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"MU5A"},111.6,0,99,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111.6,0,99,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252.55656999999999,252.55656999999999,19.217445000000001,19.217445000000001,19.217445000000001,271.77401500000002,8975.6772781737018,865.78431525062547,4437.6438505926471,4720.8977133964336,4649.8977133964336,4720.8977133964336,0,0,0,0,0,0,781.85050319111929,6455.4692756250142,1130.8223293268534,4756.170092397474,0,0,0,568.47685390068659,0,917968.25327293319,85627.976832055268,48175.729287456263,864303.81099214451,441255.00301077188,29382.05354012008,15669.772759353895,5302052.0222093062,415643331.63654166,2802079816.1313028,0,28.472228705293958,0,23374097.547186058,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"MS1A"},103.8,0,44,102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103.8,0,44,102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.698912999999997,39.698912999999997,11.451836999999999,11.451836999999999,11.451836999999999,51.150749999999995,1876.8702986159101,158.07579990503666,810.22962534616431,867.00402018880027,765.00402018880027,629.29633862340427,0,237.70768156539592,237.70768156539592,0,0,0,0,630.19026351219645,630.19026351219645,0,0,0,0,0,0,221916.0850345761,20700.307794142514,29916.829649807834,109135.64002408113,67366.293206168251,5045.7265517576725,701.28100307982891,220903.51597014605,242643820.30959982,626621536.44207096,0,5.1779348916441705,16209267.209878694,12309600.945723262,0,0,57.274424069900697,183.60438739060146,2676.930986134204,20.237598255174589]
[{"$f":"'Dev Type Building Mix'!A42","v":"MS1B"},1296.4000000000001,0,660,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1296.4000000000001,0,660,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,695.55079799999999,695.55079799999999,487.20791200000002,487.20791200000002,487.20791200000002,1182.7587100000001,47596.474767615917,4008.7217678809297,20547.010599082161,21986.780333606148,21236.780333606148,15958.63460822526,0,6028.1457253808858,6028.1457253808858,0,0,0,0,15981.304088074194,15981.304088074194,0,0,0,0,0,0,5627678.8809890188,524949.26172168867,758675.56144088227,2767624.241528267,1708374.8819189833,127957.05525423241,17784.129032630699,5602000.645278669,6153323689.6553545,15890802987.347633,0,90.720789908659384,411058760.06747913,312165209.94796652,0,0,1324.3564156714947,4245.4839543984808,61898.670887897439,467.95395191250469]
[{"$f":"'Dev Type Building Mix'!A43","v":"MS2A"},3469.3,0,2282,5663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3469.3,0,2282,5663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,760.25490600000001,760.25490600000001,786.33513800000003,786.33513800000003,786.33513800000003,1546.590044,75986.686448024557,7146.0612639637275,36627.684592330741,39010.928259367523,33347.928259367523,36881.529685631394,0,2129.3985737361259,2129.3985737361259,0,0,0,0,45162.23420187911,45162.23420187911,0,0,0,0,0,0,10649680.012103591,993400.97012491804,745089.65111714229,5539451.5357139986,3198664.3103047563,289651.05983278714,30057.667814607987,9468165.3616015129,7852284952.284874,24907514171.654305,0,86.391115504209651,606810910.11659956,882160695.00043499,0,0,1206.4762934340124,3867.5961278438649,56389.109561157922,426.30166828235389]
[{"$f":"'Dev Type Building Mix'!A44","v":"MS2B"},3,0,0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166.70471699999999,166.70471699999999,173.175524,173.175524,173.175524,339.88024099999996,16705.589582227305,1571.0537225081757,8052.5562404314496,8576.5097438282792,8514.5097438282792,8108.3638054717221,0,468.14593835655666,468.14593835655666,0,0,0,0,9928.8676011564021,9928.8676011564021,0,0,0,0,0,0,2341320.4573138384,218398.11252783958,163807.14168977295,1217842.3378097257,703222.83648754377,63679.46746741583,6608.1452657265881,2081565.7587038744,1726316224.9520707,5475889642.1911869,0,18.943391680584011,133406712.31084156,193942060.18352824,0,0,265.13648847279069,849.94695855047121,12392.129525063563,93.684499209480535]
[{"$f":"'Dev Type Building Mix'!A45","v":"MS2C"},393.6,0,351,246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,393.6,0,351,246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8710149999999999,9.8710149999999999,9.8710149999999999,9.8710149999999999,572.60524596671905,53.849856586970191,276.01156630943206,293.97073639504515,47.970736395045151,277.92444129953037,0,16.046295095514772,16.046295095514772,0,0,0,0,340.32451515387606,340.32451515387606,0,0,0,0,0,0,80251.724714546508,7485.8719787845685,5614.6972961772008,41743.088919897171,24103.853579927185,2182.6944181007352,226.50255033744779,71348.303356296034,59171675.548443891,187693054.47257641,0,0,4572684.0672315862,6647609.8031779351,0,0,7.7002600888536037,24.684692326836618,359.89999319744311,2.7208439485726701]
[{"$f":"'Dev Type Building Mix'!A46","v":"MS3A"},617.4,0,530,520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,617.4,0,530,520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6537120000000001,2.6537120000000001,43.850538,43.850538,43.850538,46.504249999999999,4517.3506077755528,565.30420698463604,2897.5100306747108,3082.4574794411828,2562.4574794411828,3082.4574794411828,0,0,0,0,0,0,0,1724.0093625749162,364.85615343450456,1359.1532091404117,0,0,0,0,0,403447.57040905906,37633.544611988276,4971.4651367239394,353827.90736890089,188349.05285883276,11205.003218325737,5742.8634236250246,1809001.9784418824,36429189.729379587,990574221.86200237,0,0.30956683794812917,23682528.454410322,7126789.9734591935,0,0,14.870679830118299,47.670877614734572,695.03594786987492,5.2544717658962545]
[{"$f":"'Dev Type Building Mix'!A47","v":"MS3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135.944434,135.944434,0,0,0,135.944434,9339.085892682906,1190.9743349540211,6104.4302150385502,6494.0746968495214,6494.0746968495214,6494.0746968495214,0,0,0,0,0,0,0,3115.7261091248124,368.709666418361,2747.0164427064515,0,0,0,0,0,792514.88226514566,73925.700301404795,10047.944840272741,705900.48205430375,375907.38740624714,21199.217926838668,12489.962269560812,3934338.1149116559,-41978237.879449897,1938534992.207746,0,15.858498800935497,46354106.47758422,7202061.2205998078,0,0,47.306674152757061,151.65081217932922,2211.0515111581994,16.715549424355984]
[{"$f":"'Dev Type Building Mix'!A48","v":"UC"},739.4,0,568,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,739.4,0,568,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,653.19501600000001,653.19501600000001,358.85127899999998,358.85127899999998,358.85127899999998,1012.046295,476564.61804075557,61861.200977194596,317074.32586978271,337313.11262742837,336883.11262742837,337313.11262742837,0,0,0,0,0,0,0,107771.55829870692,11165.733576715167,96605.824721991783,0,0,0,0,0,38980903.240615681,3636134.3300045538,133220.87315169853,31238274.061393462,16963942.229252767,899918.7233516894,613785.17800157063,160497036.85380852,-28203935334.204811,88696801706.408508,0,76.197988201657765,2119263108.2587099,218101948.81401387,0,0,580.61663687180851,1861.280382174335,27137.255267905672,205.15764982536686]
[{"$f":"'Dev Type Building Mix'!A49","v":"CC40"},2809.5,0,2488,3940,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2809.5,0,2488,3940,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,361.71164900000002,361.71164900000002,615.53738099999998,615.53738099999998,615.53738099999998,977.24902999999995,36123.021545652562,3132.2673349141401,16054.676242512251,17079.442811183246,13139.442811183246,17079.442811183246,0,0,0,0,0,0,0,119836.68907377232,5099.4335776073322,114737.25549616497,0,0,0,0,0,5059267.4177130414,471927.90348306263,212486.43660175384,13533677.134541782,6413684.4936525747,452696.72634138889,33761.686100349616,15192758.745157328,1712032535.6304474,14210208430.604935,0,49.111431921135249,0,105405292.04914357,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"CC60"},200,0,0,445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,0,0,445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,519.51460799999995,519.51460799999995,113.753441,113.753441,113.753441,633.26804899999991,17843.18265966899,1547.2021941784087,7930.3034042973286,8436.4929832950329,7991.4929832950329,8436.4929832950329,0,0,0,0,0,0,0,59194.049694068875,2518.8957316625051,56675.153962406366,0,0,0,0,0,2499055.4166205996,233111.61203391533,104958.94691964301,6685040.8087658277,3168077.8363764128,223612.25700167735,16676.786885770554,7504554.0985967498,845668716.110677,7019217490.9512157,0,70.537142979399221,0,52065574.773463987,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"CC80"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1009.92372,1009.92372,0,0,0,1009.92372,64055.62205262058,5861.3351344539942,30042.722370343388,31960.342947173813,31960.342947173813,31960.342947173813,0,0,0,0,0,0,0,82655.235870223929,3517.2440795839971,79137.991790639921,0,0,0,0,0,5908477.525181531,551142.12810204725,-5.3530467611985472E-11,10545420.304049972,5130028.8759166319,342509.70608592051,63812.013114913068,20907037.632008612,2402963136.1239557,18801923691.291405,0,137.12248460187041,0,72701435.125001222,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"CC120"},225.9,0,162,696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225.9,0,162,696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3540.2345580000001,3540.2345580000001,405.47742299999999,405.47742299999999,405.47742299999999,3945.7119809999999,752764.42406253796,70660.494010750466,362175.77657996147,385293.3793403845,384597.3793403845,385293.3793403845,0,0,0,0,0,0,0,203888.6581502661,8503.0466337413509,195385.61151652472,0,0,0,0,0,52481464.397415683,4895465.1770491106,2.3418355849058217E-10,44406684.752269097,23382279.013305344,1304304.9424871202,759286.34915758332,207530375.30357862,13667876603.854836,168004782519.61517,0,480.67566792704355,0,175757973.91943371,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":"DC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.265681000000001,85.265681000000001,12.954001999999999,12.954001999999999,12.954001999999999,98.219683000000003,20727.99851472822,1937.5266191023386,9930.9411537792839,10564.831014658814,10564.831014658814,10564.831014658814,0,0,0,0,0,0,2872.6064935991626,12450.096716682987,1188.3074974746373,8789.2430997582051,0,0,0,2472.5461194501431,0,1873339.8984812875,174744.93791456515,5423.9229533942671,1646354.5392821741,845597.68230524659,52551.134858515128,31497.941109258863,8252458.4175929418,467906681.53283495,6097233839.3777046,0,12.973627333886625,0,24562315.972800758,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":"CR"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":"CW"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B55*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299.64850300000001,299.64850300000001,0,0,0,299.64850300000001,0,0,0,0,0,0,0,0,0,0,0,0,0,6374.6031678631043,0,4736.9087996761091,1637.6943681869959,0,0,0,0,76363.460798806787,7123.1751520622984,62428.352287229129,719925.68373453815,312355.55522529216,31318.430112549348,12169.784196856072,4279220.6359100528,204468070.59620592,658643904.27605104,0,4.4305979359135179,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A56","v":"IF"},175.1,0,163,104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175.1,0,163,104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48472500000000002,0.48472500000000002,17.754176000000001,17.754176000000001,17.754176000000001,18.238901000000002,81.465717397252959,5.2979871547346855,27.155239132417655,29.51656427436702,-74.483435725632972,0,0,29.51656427436702,29.51656427436702,0,0,0,0,566.03484723391182,0,452.26084534819137,113.77400188572045,0,0,0,0,15460.906562351305,1442.1916490068056,4263.789785518873,66613.579570633141,30392.198299154708,2724.9452327876224,917.29595709718137,298615.81157061801,32639386.110210646,86728520.630869657,0,2.1745296859237991E-2,937014.68932675384,0,0,0,0.10015619287914171,0.32107029857701747,4.6811682618439159,3.5389632059540002E-2]
[{"$f":"'Dev Type Building Mix'!A57","v":"IG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A58","v":"IH"},278.8,0,237,165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278.8,0,237,165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.841602999999999,16.841602999999999,16.841602999999999,16.841602999999999,0,0,0,0,-165,0,0,0,0,0,0,0,0,373.08614622910534,0,144.79172663492614,228.29441959417917,0,0,0,0,2139.4374997050445,199.56649263763319,1782.9341079300832,45711.080829327999,18281.221165226161,2561.4208195698538,830.89488817427252,276440.10092920205,12446621.557415249,46835767.509990893,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A59","v":"R&D"},64.8,0,22,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64.8,0,22,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0660290000000003,7.0660290000000003,7.0660290000000003,7.0660290000000003,0,0,0,0,-49,0,0,0,0,0,0,0,0,232.69711983652093,8.1969699930758981,190.86695966493753,33.633190178507562,0,0,0,0,4315.4091272513251,402.54088466744565,1625.575026921759,25262.505977754048,11311.992202065694,1011.717920399229,385.84416386000305,129041.19121219662,6814960.8566042567,23536588.77696288,0,0,0,169431.36975687888,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A60","v":"P"},1259.8,0,1091,765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,418.201752,418.201752,452.926536,0,0,418.201752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.546114233090528,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A61","v":"PUD"},60.6,0,54,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.6,0,54,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.887049,1.887049,18.837467,18.837467,18.837467,20.724516000000001,0,0,0,0,-42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A62","v":"ERC"},386.6,0,342,204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,386.6,0,342,204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13567000000000001,0.13567000000000001,9.6771840000000005,9.6771840000000005,9.6771840000000005,9.8128539999999997,0,0,0,0,-204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7695457473844808E-2,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A63","v":"NBG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15515399999999999,0.15515399999999999,0,0,0,0.15515399999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A64","v":"UNZ"},4590.7,0,4002,2873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4590.7,0,4002,2873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.678907000000001,15.678907000000001,121.555013,121.555013,121.555013,137.23392000000001,0,0,0,0,-2873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6877407507681872,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A65","v":"TOD"},848.7,0,760,485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,848.7,{"$f":"C65*(D_Redev_Rate+D_Underbuild_Rate)","v":0},760,485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2414339999999999,3.2414339999999999,34.515492999999999,34.515492999999999,34.515492999999999,37.756926999999997,0,0,0,0,-485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12257063371188505,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A66","v":"Whisper Valley PUD"},76,0,56,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9580899999999999,2.9580899999999999,6.1890200000000002,0,0,2.9580899999999999,21.084971554549135,3.2253477634815959,7.4003859629499278,8.0043416608358164,8.0043416608358164,1.1105655840327437,0.70901616501608633,6.184759911786986,0,2.2958644205993974,3.888895491187589,0,0,1.7948507293121985,0.56375331736084711,1.2310974119513511,0,0,0,0,0,1782.9212305693379,166.31069460217921,1631.8984863994929,910.66277066933105,589.00019676236786,28.765767970076212,22.469038650413793,6193.3183026400866,443555.57540995209,3111078.2395541342,0,0.14273442434886652,0,11652.78106984871,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A67","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5210269999999999,1.5210269999999999,272.62328000000002,272.62328000000002,272.62328000000002,274.14430700000003,2832.0819184089983,346.45423475700306,1099.8737200255173,1195.5149130712141,1195.5149130712141,0,0,1195.5149130712141,861.15801013705095,0,334.3569029341632,0,153.83504205365301,3669.3459951451368,374.64174503524856,3182.8520988745727,0,0,0,111.85215123531535,0,346051.97222459834,32279.689580424674,186024.21751492698,482409.45245022298,253882.1830711785,16599.735810450889,6411.0734917406007,2024696.7226235128,136435131.28560469,685842118.92466486,0,7.9683760264564238E-2,0,7743844.8698785901,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A68","v":"Waters Edge PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104.701408,104.701408,6.6889409999999998,6.6889409999999998,6.6889409999999998,111.390349,1569.6074231923026,128.6297007436784,631.81755776898638,674.11159562124385,674.11159562124385,69.442209829042625,512.30228004305945,92.367105749141714,92.367105749141714,0,0,0,0,0,0,0,0,0,0,0,0,95055.257379983654,8866.743863611875,18931.927954302089,54387.425568101491,34511.28874860939,1405.869192077108,882.10446407399911,206555.62616969971,21830639.573271289,157944822.35021335,0,3.7329112596449496,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A69","v":"Goodnight Ranch PUD"},20.8,0,19,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.8,0,19,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R69*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,492.69731899999999,492.69731899999999,74.057952,74.057952,74.057952,566.75527099999999,11315.96946091395,1364.1804017920861,4504.6514186881614,4875.6692387866633,4861.6692387866633,951.785950221544,0,3923.88328856512,2549.990974940531,437.24897786968114,936.64333575490741,0,0,0,0,0,0,0,0,0,0,945680.25823607855,88212.949580833432,551278.13955077156,449495.48586980463,307984.33845731243,13199.328791027678,11713.280121855887,2978827.8151670219,178850821.45580405,1419070275.400476,0,17.566099681218994,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A70","v":"UNO"},3,0,0,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,20.922929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A71","v":"Estancia PUD"},0,0,0,66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W71:X71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P71*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,{"$f":"SUM(AT71:AU71)","v":0},0,0,0,8.6913699999999992,8.6913699999999992,106.446682,0,0,8.6913699999999992,71.494284517015004,8.746038548827304,27.765681550789065,30.180088642162019,{"$f":"BE71-AB71","v":30.180088642162019},0,0,30.180088642162019,21.739440300311756,0,8.4406483418502667,0,3.8834774494974553,92.630536166005854,9.4576160870897894,80.349276641105391,0,0,0,2.8236434378106714,0,8735.8836617969064,814.88225887204749,4696.0747313194734,12178.150082095477,6409.1101716749181,419.05081460580385,161.84387510072068,51112.308089320031,3444226.676793687,17313691.127867706,0,0.41937794108800203,0,195488.92452014599,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A72","v":"TOD - Medium Density Residential (TODMDR)"},1568,0,547,874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B72*(D_Redev_Rate+D_Underbuild_Rate)","v":1568},0,547,874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.57021700000001,128.57021700000001,128.57021700000001,128.57021700000001,8893.5449185400666,903.34618457281783,4611.0278978133247,4906.7176082420592,4032.7176082420592,4112.1499300340765,730.23498149747809,64.332696710504152,64.332696710504152,0,0,0,0,0,0,0,0,0,0,0,0,592628.25165514532,55280.297572186719,34687.736491717747,311581.06399289321,184940.28539580188,7821.6929481775824,8033.6784101328522,2354778.6219418221,171614396.19867024,1283445692.3508079,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A73","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A74","v":"TOD – TOD Mixed Use"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A75","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1891.982923,1891.982923,174.04045500000001,174.04045500000001,174.04045500000001,2066.0233779999999,60650.420230591291,5743.3910328512075,29438.190839831928,31317.224297693541,31300.224297693541,31317.224297693541,0,0,0,0,0,0,0,60980.021434317678,0,60980.021434317678,0,0,0,0,0,4737560.3738904819,441919.10612331703,259493.09540835614,8342915.7298992835,4084123.9007008392,260405.91146665212,62516.490859647791,17855391.214625977,1530683431.773407,9895917906.5993767,0,236.0507994669187,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A76","v":"South Shore PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1676.6845619999999,1676.6845619999999,0,0,0,1676.6845619999999,281066.8297544751,26996.407790803671,138372.15679550829,147204.42212288122,147204.42212288122,143238.00234598448,3966.4197768967506,0,0,0,0,0,0,17713.347325679744,4938.7233697637639,12774.623955915982,0,0,0,0,0,19394317.43626583,1809099.7789793196,154446.59051647951,10601537.051381838,6025279.1328452006,292194.643767295,296575.32047018601,94978939.20726724,3713154632.8940778,54056721347.980431,0,181.22589956446515,0,102083412.05301701,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282.14446500000003,282.14446500000003,0,0,0,282.14446500000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A78","v":0},3,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4405.4395590000004,4405.4395590000004,1.00315,0,0,4405.4395590000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A79","v":0},0,0,0,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258.56760100000002,258.56760100000002,62.751662000000003,0,0,258.56760100000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A80","v":0},2726.1,0,2567,1649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11072899999999999,0.11072899999999999,44.512915999999997,0,0,0.11072899999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A81","v":0},0,0,0,133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68.933312000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A86","v":0},785,0,0,667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Underbuild_Rate=0,AV86,0)","v":0},30.594722999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,{"$f":"E90*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"B91*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},null,{"$f":"IF(D_Underbuild_Rate=0,AV103,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B105)","v":49060.7},0,36361,47322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44207.799999999996,{"$f":"SUM(Z6:Z105)","v":0},{"$f":"SUM(AA6:AA105)","v":32647},43777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27197.116255999998,27197.116255999998,9234.1222590000016,8439.8413290000026,8439.8413290000026,35636.957584999996,2497840.8202788862,264811.16398488148,{"$f":"SUM(BD6:BD105)","v":1350626.9248794627},1437618.8335266849,null,{"$f":"SUM(BG6:BG105)","v":1360703.0447535922},{"$f":"SUM(BH6:BH105)","v":40176.856992013891},{"$f":"SUM(BI6:BI105)","v":36738.931781079002},33827.459923871495,{"$f":"SUM(BK6:BK105)","v":654.05644695627393},{"$f":"SUM(BL6:BL105)","v":2257.4154102512334},0,7543.7666598059404,{"$f":"SUM(BO6:BO105)","v":805058.5454248949},119247.20689283047,676754.14838574803,3188.2831822888716,{"$f":"SUM(BS6:BS105)","v":0},{"$f":"SUM(BT6:BT105)","v":0},{"$f":"SUM(BU6:BU105)","v":5868.9069640275211},{"$f":"SUM(BV6:BV105)","v":0},{"$f":"SUM(BW6:BW105)","v":200357449.57748225},18689320.67027529,11120369.260133503,169043594.97726136,90298326.743144035,5237424.1335990606,2532001.0142384418,738604015.40320051,31306106213.644993,527378800879.05463,{"$f":"SUM(CG6:CG105)","v":0},{"$f":"SUM(CH6:CH105)","v":2187.378831906638},5360815204.4632006,2369410053.5923834,0,0,11229.635598023882,35998.796986217181,524858.34617311705,3967.9290970687648]
["% of Total",null,null,null,null,{"$f":"IF($E$106=0,0,F106/$E$106)","v":0},{"$f":"IF($E$106=0,0,G106/$E$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$106=0,0,O106/$N$106)","v":0},{"$f":"IF($N$106=0,0,P106/$N$106)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$106=0,0,AC106/$AB$106)","v":0},{"$f":"IF($AB$106=0,0,AD106/$AB$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$106=0,0,AL106/$AK$106)","v":0},{"$f":"IF($AK$106=0,0,AM106/$AK$106)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$106=0,0,AW106/$BA$106)","v":0.76317166500901235},null,{"$f":"IF($BA$106=0,0,AY106/$BA$106)","v":0.23682833499098779},{"$f":"IF($BA$106=0,0,AZ106/$BA$106)","v":0.23682833499098779},null,null,null,null,null,null,{"$f":"IF($BE$106=0,0,BG106/$BE$106)","v":0.94649778718855038},2.7946807634297823E-2,2.5555405177151956E-2,2.3530200867560903E-2,4.549581792496275E-4,1.5702461303414273E-3,0,null,null,{"$f":"IF($BO$106=0,0,BP106/$BO$106)","v":0.14812240373138827},0.84062724659182375,3.9603122038859365E-3,0,0,7.2900374729020752E-3,0,null,null,null,null,null,null,null,null,{"$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":633901.95542793814},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":201.60854770562116},{"$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,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":18355.465754415516}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"SCENARIO3","index":11,"n_rows":108,"n_cols":93,"rows_kept":108,"cut":false,"hidden":true,"merged":[[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],[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],[0,0,1,0],[2,4,3,4],[2,5,2,11],[2,13,3,13],[2,14,2,19],[2,1,3,1],[2,24,3,24],[2,12,3,12],[2,2,3,2],[2,3,3,3],[2,20,3,20],[2,21,2,23]]}
["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":"Rural Residential"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W6:X6)","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,{"$f":"SUM(AT6:AU6)","v":0},{"$f":"V6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,{"$f":"IF(D_Underbuild_Rate=0,AV6,0)","v":0},0,{"$f":"DEVD_ACRE_3*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$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},{"$f":"((((VAC_ACRE_3*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_3*D_EMP_Net_Acre))*D_ComPRKGper))","v":0},{"$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":"Lake Austin"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W7:X7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT7:AU7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"R1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"R1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"R1C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"R2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"R2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"R2C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"R2D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"R2E"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"R3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"R3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C17*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"R3C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"R3D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"R4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"R4B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"R4C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B22*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Underbuild_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]
[{"$f":"'Dev Type Building Mix'!A23","v":"RM1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"RM1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"RM2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"RM2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"RM3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"RM4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"RM5A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"MHP"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"MU1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"MU1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"MU1C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"MU1D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"MU2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"MU2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"MU3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q37*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"MU4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B38*(D_Redev_Rate+D_Underbuild_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,{"$f":"IF(D_Underbuild_Rate=0,AV38,0)","v":0},0,{"$f":"DEVD_ACRE_3*(D_Redev_Rate+D_Underbuild_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_ComPRKGper))","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}]
[{"$f":"'Dev Type Building Mix'!A39","v":"MU4B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"MU5A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"MS1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"MS1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"MS2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"MS2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"MS2C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"MS3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"MS3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"UC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"CC40"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"CC60"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"CC80"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"CC120"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":"DC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":"CR"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":"CW"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B55*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A56","v":"IF"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A57","v":"IG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A58","v":"IH"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A59","v":"R&D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A60","v":"P"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A61","v":"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]
[{"$f":"'Dev Type Building Mix'!A62","v":"ERC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A63","v":"NBG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A64","v":"UNZ"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A65","v":"TOD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C65*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A66","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]
[{"$f":"'Dev Type Building Mix'!A67","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A68","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]
[{"$f":"'Dev Type Building Mix'!A69","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R69*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A70","v":"UNO"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A71","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W71:X71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P71*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,{"$f":"SUM(AT71:AU71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A72","v":"TOD - Medium Density Residential (TODMDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B72*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A73","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A74","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]
[{"$f":"'Dev Type Building Mix'!A75","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A76","v":"South Shore 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]
[{"$f":"'Dev Type Building Mix'!A77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Underbuild_Rate=0,AV86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E90*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B91*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,{"$f":"IF(D_Underbuild_Rate=0,AV103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z6:Z105)","v":0},{"$f":"SUM(AA6:AA105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD6:BD105)","v":0},0,{"$f":"SUM(BF6:BF105)","v":0},{"$f":"SUM(BG6:BG105)","v":0},{"$f":"SUM(BH6:BH105)","v":0},0,{"$f":"SUM(BJ6:BJ105)","v":0},{"$f":"SUM(BK6:BK105)","v":0},0,0,{"$f":"SUM(BN6:BN105)","v":0},0,0,0,{"$f":"SUM(BR6:BR105)","v":0},{"$f":"SUM(BS6:BS105)","v":0},{"$f":"SUM(BT6:BT105)","v":0},{"$f":"SUM(BU6:BU105)","v":0},{"$f":"SUM(BV6:BV105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF6:CF105)","v":0},{"$f":"SUM(CG6:CG105)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$106=0,0,F106/$E$106)","v":0},{"$f":"IF($E$106=0,0,G106/$E$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$106=0,0,O106/$N$106)","v":0},{"$f":"IF($N$106=0,0,P106/$N$106)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$106=0,0,AC106/$AB$106)","v":0},{"$f":"IF($AB$106=0,0,AD106/$AB$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$106=0,0,AL106/$AK$106)","v":0},{"$f":"IF($AK$106=0,0,AM106/$AK$106)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$106=0,0,AW106/$BA$106)","v":0},null,{"$f":"IF($BA$106=0,0,AY106/$BA$106)","v":0},{"$f":"IF($BA$106=0,0,AZ106/$BA$106)","v":0},null,null,null,null,null,{"$f":"IF($BE$106=0,0,BF106/$BE$106)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF($BN$106=0,0,BO106/$BN$106)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$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":633901.95542793814},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":201.60854770562116},{"$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,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":18355.465754415516}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"SCENARIO4","index":12,"n_rows":108,"n_cols":93,"rows_kept":108,"cut":false,"hidden":true,"merged":[[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],[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],[2,87,2,92],[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]]}
["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":"Rural Residential"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W6:X6)","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,{"$f":"SUM(AT6:AU6)","v":0},{"$f":"V6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,{"$f":"IF(D_Underbuild_Rate=0,AV6,0)","v":0},0,{"$f":"DEVD_ACRE_4*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$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},{"$f":"((((VAC_ACRE_4*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_4*D_EMP_Net_Acre))*D_ComPRKGper))","v":0},{"$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":"Lake Austin"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W7:X7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT7:AU7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"R1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"R1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"R1C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"R2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"R2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"R2C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"R2D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"R2E"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"R3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"R3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C17*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"R3C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"R3D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"R4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"R4B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"R4C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B22*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Underbuild_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]
[{"$f":"'Dev Type Building Mix'!A23","v":"RM1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"RM1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"RM2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"RM2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"RM3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"RM4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"RM5A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"MHP"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"MU1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"MU1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"MU1C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"MU1D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"MU2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"MU2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"MU3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q37*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"MU4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B38*(D_Redev_Rate+D_Underbuild_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,{"$f":"IF(D_Underbuild_Rate=0,AV38,0)","v":0},0,{"$f":"DEVD_ACRE_4*(D_Redev_Rate+D_Underbuild_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_ComPRKGper))","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}]
[{"$f":"'Dev Type Building Mix'!A39","v":"MU4B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"MU5A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"MS1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"MS1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"MS2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"MS2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"MS2C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"MS3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"MS3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"UC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"CC40"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"CC60"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"CC80"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"CC120"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":"DC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":"CR"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":"CW"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B55*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A56","v":"IF"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A57","v":"IG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A58","v":"IH"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A59","v":"R&D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A60","v":"P"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A61","v":"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]
[{"$f":"'Dev Type Building Mix'!A62","v":"ERC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A63","v":"NBG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A64","v":"UNZ"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A65","v":"TOD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C65*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A66","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]
[{"$f":"'Dev Type Building Mix'!A67","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A68","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]
[{"$f":"'Dev Type Building Mix'!A69","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R69*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A70","v":"UNO"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A71","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W71:X71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P71*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,{"$f":"SUM(AT71:AU71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A72","v":"TOD - Medium Density Residential (TODMDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B72*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A73","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A74","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]
[{"$f":"'Dev Type Building Mix'!A75","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A76","v":"South Shore 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]
[{"$f":"'Dev Type Building Mix'!A77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Underbuild_Rate=0,AV86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E90*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B91*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,{"$f":"IF(D_Underbuild_Rate=0,AV103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z6:Z105)","v":0},{"$f":"SUM(AA6:AA105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD6:BD105)","v":0},0,{"$f":"SUM(BF6:BF105)","v":0},{"$f":"SUM(BG6:BG105)","v":0},{"$f":"SUM(BH6:BH105)","v":0},0,{"$f":"SUM(BJ6:BJ105)","v":0},{"$f":"SUM(BK6:BK105)","v":0},0,0,{"$f":"SUM(BN6:BN105)","v":0},0,0,0,{"$f":"SUM(BR6:BR105)","v":0},{"$f":"SUM(BS6:BS105)","v":0},{"$f":"SUM(BT6:BT105)","v":0},{"$f":"SUM(BU6:BU105)","v":0},{"$f":"SUM(BV6:BV105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF6:CF105)","v":0},{"$f":"SUM(CG6:CG105)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$106=0,0,F106/$E$106)","v":0},{"$f":"IF($E$106=0,0,G106/$E$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$106=0,0,O106/$N$106)","v":0},{"$f":"IF($N$106=0,0,P106/$N$106)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$106=0,0,AC106/$AB$106)","v":0},{"$f":"IF($AB$106=0,0,AD106/$AB$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$106=0,0,AL106/$AK$106)","v":0},{"$f":"IF($AK$106=0,0,AM106/$AK$106)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$106=0,0,AW106/$BA$106)","v":0},null,{"$f":"IF($BA$106=0,0,AY106/$BA$106)","v":0},{"$f":"IF($BA$106=0,0,AZ106/$BA$106)","v":0},null,null,null,null,null,{"$f":"IF($BE$106=0,0,BF106/$BE$106)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF($BN$106=0,0,BO106/$BN$106)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$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":633901.95542793814},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":201.60854770562116},{"$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,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":18355.465754415516}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"SCENARIO5","index":13,"n_rows":108,"n_cols":93,"rows_kept":108,"cut":false,"hidden":true,"merged":[[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],[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],[2,87,2,92],[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]]}
["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":"Rural Residential"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W6:X6)","v":0},0,0,0,{"$f":"B6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,{"$f":"SUM(AT6:AU6)","v":0},{"$f":"V6*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,{"$f":"IF(D_Underbuild_Rate=0,AV6,0)","v":0},0,{"$f":"DEVD_ACRE_5*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$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},{"$f":"((((VAC_ACRE_5*D_Buildable_Acre*D_EMP_Net_Acre)+(Redev_Acres_5*D_EMP_Net_Acre))*D_ComPRKGper))","v":0},{"$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":"Lake Austin"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W7:X7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AT7:AU7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A8","v":"R1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A9","v":"R1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A10","v":"R1C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A11","v":"R2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A12","v":"R2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A13","v":"R2C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A14","v":"R2D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A15","v":"R2E"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A16","v":"R3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A17","v":"R3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C17*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A18","v":"R3C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A19","v":"R3D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A20","v":"R4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A21","v":"R4B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A22","v":"R4C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B22*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V22*(D_Redev_Rate+D_Underbuild_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]
[{"$f":"'Dev Type Building Mix'!A23","v":"RM1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A24","v":"RM1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A25","v":"RM2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A26","v":"RM2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A27","v":"RM3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A28","v":"RM4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A29","v":"RM5A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A30","v":"MHP"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A31","v":"MU1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A32","v":"MU1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A33","v":"MU1C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A34","v":"MU1D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A35","v":"MU2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A36","v":"MU2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A37","v":"MU3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q37*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A38","v":"MU4A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B38*(D_Redev_Rate+D_Underbuild_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,{"$f":"IF(D_Underbuild_Rate=0,AV38,0)","v":0},0,{"$f":"DEVD_ACRE_5*(D_Redev_Rate+D_Underbuild_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_ComPRKGper))","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}]
[{"$f":"'Dev Type Building Mix'!A39","v":"MU4B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A40","v":"MU5A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A41","v":"MS1A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A42","v":"MS1B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A43","v":"MS2A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A44","v":"MS2B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A45","v":"MS2C"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A46","v":"MS3A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A47","v":"MS3B"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A48","v":"UC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A49","v":"CC40"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A50","v":"CC60"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A51","v":"CC80"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A52","v":"CC120"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A53","v":"DC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A54","v":"CR"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A55","v":"CW"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B55*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A56","v":"IF"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A57","v":"IG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A58","v":"IH"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A59","v":"R&D"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A60","v":"P"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A61","v":"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]
[{"$f":"'Dev Type Building Mix'!A62","v":"ERC"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A63","v":"NBG"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A64","v":"UNZ"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A65","v":"TOD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"C65*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A66","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]
[{"$f":"'Dev Type Building Mix'!A67","v":"Wildhorse Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A68","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]
[{"$f":"'Dev Type Building Mix'!A69","v":"Goodnight Ranch PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R69*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A70","v":"UNO"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X70*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A71","v":"Estancia PUD"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W71:X71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P71*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,{"$f":"SUM(AT71:AU71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A72","v":"TOD - Medium Density Residential (TODMDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B72*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A73","v":"TOD – Low Density Residential (TODLDR)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A74","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]
[{"$f":"'Dev Type Building Mix'!A75","v":"TOD – Corridor Mixed Use (TODCMU)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A76","v":"South Shore 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]
[{"$f":"'Dev Type Building Mix'!A77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D_Underbuild_Rate=0,AV86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E90*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B91*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"W103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},{"$f":"X103*(D_Redev_Rate+D_Underbuild_Rate)","v":0},0,{"$f":"IF(D_Underbuild_Rate=0,AV103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Dev Type Building Mix'!A105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Totals",{"$f":"SUM(B6:B105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z6:Z105)","v":0},{"$f":"SUM(AA6:AA105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD6:BD105)","v":0},0,{"$f":"SUM(BF6:BF105)","v":0},{"$f":"SUM(BG6:BG105)","v":0},{"$f":"SUM(BH6:BH105)","v":0},0,{"$f":"SUM(BJ6:BJ105)","v":0},{"$f":"SUM(BK6:BK105)","v":0},0,0,{"$f":"SUM(BN6:BN105)","v":0},0,0,0,{"$f":"SUM(BR6:BR105)","v":0},{"$f":"SUM(BS6:BS105)","v":0},{"$f":"SUM(BT6:BT105)","v":0},{"$f":"SUM(BU6:BU105)","v":0},{"$f":"SUM(BV6:BV105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF6:CF105)","v":0},{"$f":"SUM(CG6:CG105)","v":0},0,0,0,0,0,0,0,0]
["% of Total",null,null,null,null,{"$f":"IF($E$106=0,0,F106/$E$106)","v":0},{"$f":"IF($E$106=0,0,G106/$E$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($N$106=0,0,O106/$N$106)","v":0},{"$f":"IF($N$106=0,0,P106/$N$106)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($AB$106=0,0,AC106/$AB$106)","v":0},{"$f":"IF($AB$106=0,0,AD106/$AB$106)","v":0},0,0,0,0,0,null,null,{"$f":"IF($AK$106=0,0,AL106/$AK$106)","v":0},{"$f":"IF($AK$106=0,0,AM106/$AK$106)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"IF($BA$106=0,0,AW106/$BA$106)","v":0},null,{"$f":"IF($BA$106=0,0,AY106/$BA$106)","v":0},{"$f":"IF($BA$106=0,0,AZ106/$BA$106)","v":0},null,null,null,null,null,{"$f":"IF($BE$106=0,0,BF106/$BE$106)","v":0},0,0,0,0,0,0,null,null,{"$f":"IF($BN$106=0,0,BO106/$BN$106)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$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":633901.95542793814},{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Project_Value_Acre)+SUMPRODUCT(Redev_Acres_1,D_Project_Value_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Bldg_SqFt_Acre)+SUMPRODUCT(Redev_Acres_1,D_Bldg_SqFt_Acre)),0)","v":201.60854770562116},{"$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,{"$f":"IFERROR((SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,D_Prop_Tax_Acre)+SUMPRODUCT(Redev_Acres_1,D_Prop_Tax_Acre))/(SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre)+SUM(Redev_Acres_1)),0)","v":18355.465754415516}]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$ / Acre","$ / Sq Ft","$ / Unit",null,"$ / Acre"]

{"sheet":"BUILDINGS1","index":14,"n_rows":205,"n_cols":42,"rows_kept":205,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,31,1,36],[1,37,1,41],[1,2,1,3],[1,28,1,30],[1,7,1,10],[1,4,1,6],[1,12,1,19],[1,20,1,27]]}
[]
[null,"Building Name",null,null,"Household",null,null,"Residential",null,null,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","Affordability %","Affordable 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 ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Total Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"B_Name","v":"T3NEWLWideHouse"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$Y$6:$Y$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$Y$6:$Y$105)","v":0},{"$f":"IFERROR((C4*43560)/B_Lot_Size,0)","v":0},{"$f":"Building_HH_1*B_HH_Size","v":0},{"$f":"building_units_1*(1-B_Vacancy_Rate)","v":0},{"$f":"Building_HH_1*B_Children_HH","v":0},{"$f":"Buildings_1*B_HU_Building","v":0},null,{"$f":"H4*I4","v":0},{"$f":"Buildings_1*B_Residential_Sq_Ft","v":0},{"$f":"building_acres_1*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_1*B_EMP_Building","v":0},{"$f":"building_acres_1*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_1*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_1*B_IND_Emp_Acre","v":0},{"$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},{"$f":"building_acres_1*B_COMPRKG_Emp_Acre","v":0},{"$f":"Buildings_1*B_Tot_EMP_SqFt","v":0},{"$f":"Buildings_1*B_RET_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_OFF_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_IND_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_1*B_COMPRKG_Gross_Sq_Ft","v":0},{"$f":"Buildings_1*B_Parking_Spaces","v":0},{"$f":"Buildings_1*B_Parking_SqFt","v":0},{"$f":"Buildings_1*B_Parking_Cost","v":0},{"$f":"Buildings_1*B_Total_Bldg_Energy_Use","v":0},{"$f":"Buildings_1*B_CO2_Bldg","v":0},{"$f":"Buildings_1*B_LW_Bldg","v":0},{"$f":"Buildings_1*B_IW_Bldg","v":0},{"$f":"Buildings_1*B_WW_Bldg","v":0},{"$f":"Buildings_1*B_SW_Bldg","v":0},{"$f":"Buildings_1*B_Land_Cost_Lot","v":0},{"$f":"Buildings_1*B_Project_Value","v":0},{"$f":"Buildings_1*B_Project_Subsidy","v":0},{"$f":"Buildings_1*B_Property_Tax_Revenue","v":0},{"$f":"Buildings_1*B_Sales_Tax_Revenue","v":0}]
[null,"T3NEDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$Z$6:$Z$105)","v":0.61622412924396675},2.9825247855407993,14.017866492041769,5.6071465968167074,1.4477652512980737,5.9650495710816038,null,{"$f":"H5*I5","v":0},11786.937952457276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9650495710816038,2386.0198284326416,29825.247855408019,842.65498159911408,78.602763205070886,928.16171326029564,477.20396568652831,298.2524785540802,11.930099142163208,1392059.7384779707,3064675.4082149635,0,87577.34249140865,0]
[null,"T3NEWideHouse",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AA$6:$AA$105)","v":2.464896516975867},11.930099142163197,32.927073632370423,10.975691210790142,5.5778462733235497,11.930099142163197,null,0,47147.751809828929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.930099142163197,4772.0396568652786,59650.495710815987,3504.58660450158,326.90744969256428,3951.2488358844512,1431.6118970595837,1073.7089227946876,47.720396568652788,8390060.1307269949,14886676.014680021,0,424546.26310701796,0]
[null,"T3NDSSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AB$6:$AB$105)","v":49.391456876605858},286.86558153932685,791.74900504854168,263.91633501618054,134.12228145522295,286.86558153932668,null,0,968458.20327676449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286.86558153932668,114746.23261573068,1434327.9076966336,80273.590635364599,7487.9116294528203,77625.826364541936,34423.869784719202,25817.902338539399,1147.4623261573067,172258693.92744237,305713697.90097535,0,8722483.4601216596,0]
[null,"T3NDSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AC$6:$AC$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AD$6:$AD$105)","v":12.347864219151464},43.029837230899027,365.29267994009365,237.52404007709936,46.340940219042082,258.17830443162973,null,0,277543.02530231024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258.17830443162973,103271.32177265188,1290891.5221581485,44568.055497384878,4157.3032727147702,14791.506548121542,25817.830443162973,18072.481310214083,774.53491329488929,44315985.473164268,87600057.980246305,0,2508856.040298711,0]
[null,"T3NISDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AE$6:$AE$105)","v":82.059930811823151},476.60407815506886,2240.0391673288236,896.01566693152938,231.35124520172087,953.20815631013772,null,0,1883539.316868833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.20815631013772,381283.26252405508,4766040.7815506887,134655.31037825061,12560.632414325815,112573.88326022725,76256.65250481102,47660.407815506886,1906.4163126202754,226396355.43194255,489712450.73388207,0,13994760.005932385,0]
[null,"T4NISDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AF$6:$AF$105)","v":30.8115365791386},178.953404451637,841.08100092269319,336.4324003690773,86.866845775295758,357.90680890327377,null,0,604146.69342872605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357.90680890327377,143162.72356130951,1789534.0445163688,48131.735036062717,4489.7229047519213,44845.72315558025,28632.544712261901,17895.340445163689,715.81361780654754,71090911.624287099,157027382.29666162,0,4491398.4219342973,0]
[null,"T4NISMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AG$6:$AG$105)","v":17.484878105121293},76.164129025908352,573.90205438359783,286.37712513741536,55.872177114309736,304.65651610363341,3.4000000000000002E-2,10.358321547523536,380820.64512954175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,304.65651610363341,95966.802572644519,1523282.580518167,37029.835788489101,3454.1389745085298,23763.208256083406,18279.390966218005,10662.97806362717,456.98477415545011,10242058.363189124,84671724.05823423,0,2061882.7557197209,0]
[null,"T4NISSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AH$6:$AH$105)","v":9.8398949245283021},85.725164582490578,236.60145424767398,78.867151415891328,20.363498495583141,85.725164582490578,null,0,289408.15563048812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.725164582490578,34290.065832996232,428625.82291245292,23988.471296967797,2237.6419414609695,12481.583963210627,10287.019749898869,7715.2648124241523,342.90065832996231,52646488.351975121,91385978.581347197,0,2606573.8739886954,0]
[null,"T4NSSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AI$6:$AI$105)","v":2.4374541824797844},{"$f":"IFERROR((C14*43560)/B_Lot_Size,0)","v":6.7952322680844421},108.64305772966935,50.012877596898967,9.7575124191549882,54.36182347489018,null,0,82545.105818520518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.36182347489018,17123.974394590408,271809.1173744509,11040.889110832764,1029.8929114562607,2388.9488442484367,5436.182347489018,3805.3276432423127,163.08547042467055,14660137.54447235,26054079.876513969,0,744577.14342603274,0]
[null,"T4NSSDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AJ$6:$AJ$105)","v":16.368855580997302},142.60546982164848,658.83250912460369,268.09828326469949,52.305975064942871,285.21093964329737,null,0,419830.50315493363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285.21093964329737,89841.445987638654,1426054.6982164867,43330.855711855125,4041.8974139672046,20663.532577156846,22816.875171463791,14260.546982164866,570.42187928659473,54336151.578890719,119357188.02767126,0,2847306.9908593502,0]
[null,"T4NSSMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AK$6:$AK$105)","v":61.534682557547171},268.04507722067547,1706.2750489929056,1511.7742355246089,294.94715335085118,1608.2704633240521,3.3000000000000002E-2,53.072925289693721,1132222.4061801326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1608.2704633240521,506605.19594707637,8041352.3166202605,153484.96914097149,14317.060894876313,80386.71865848059,96496.227799443121,56289.466216341825,2412.4056949860783,20317144.579490483,250527803.75415999,0,6155161.7851465438,0]
[null,"T4MSLiveWork",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AL$6:$AL$105)","v":106.56545835073186},1856.7965463031519,4781.2175192212599,1593.7391730737531,310.93851266668923,1732.3251881236447,null,0,5695885.2185505517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1392.5974097273618,438668.18406411889,34814935.243184045,480824.94348723447,44851.297388993458,108413.70834727536,207879.02257483738,155909.26693112805,6929.3007524945788,1102161639.8908818,1928088699.0601904,0,54993329.605513416,0]
[null,"T4MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AM$6:$AM$105)","v":136.62636813436745},595.14445959330465,8385.4246917988366,4184.3269212076202,816.36218232760666,4451.4116183059796,null,0,5564264.5228824737,0,5888.11060622484,5888.11060622484,0,0,0,0,0,0,5564264.5228824737,5564264.5228824737,0,0,0,0,0,0,3338.5587137294842,1051645.9948247876,16692793.568647422,1262890.0758726036,117802.2461808379,59514.445959330456,667476.21832164784,379547.60967725323,36117.670458583169,844814987.62422657,2790226132.0925531,0,66753383.713742405,115013347.68798074]
[null,"T4MSRowHouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AN$6:$AN$105)","v":47.951896852205309},104.43923134410316,2120.5341532106709,942.45962364918705,183.87387257395639,1002.6166209033905,null,0,1832281.8747009463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1002.6166209033905,315824.235584568,5013083.1045169523,136245.02225038392,12708.920561406432,56867.161466864171,60156.997254203437,35091.581731618666,1503.9249313550858,6479496.1054370981,415942630.46922046,0,9960363.9663560335,0]
[null,"T5NSSMultiplexLarge",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AO$6:$AO$105)","v":10.807425600000002},23.538572956800003,597.40898164358407,265.51510295270401,51.801996586072555,282.46287548160001,3.3000000000000002E-2,9.3212748908928003,412960.72395409923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282.46287548160001,88975.805776704015,1412314.3774080002,38383.725097458017,3580.4296190577461,12816.752974977602,16947.772528896003,9886.2006418560013,423.69431322240007,23138860.480498299,117940190.16503316,0,2821840.325469444,0]
[null,"T5NSSRowhouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AP$6:$AP$105)","v":10.807425600000002},94.154291827200012,739.57051292525171,259.86584544307198,50.699826445943344,282.46287548159995,2.1000000000000001E-2,5.9317203851135991,561912.81362472929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282.46287548159995,88975.805776703986,1412314.3774079999,66227.226295219341,6177.6683220135637,12065.872497655688,28246.287548159991,19772.401283711999,847.3886264447998,100967600.7776684,177467008.92317367,0,5069999.6180396331,0]
[null,"T5NSSTriQuadplex",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AQ$6:$AQ$105)","v":5.403712800000001},47.077145913600006,308.61474892298259,177.01006863513598,34.534664390715029,188.3085836544,null,0,163828.467779328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188.30858365440002,59317.203851136008,941542.91827200016,21412.560504556022,1997.3612684990735,4707.7145913600007,11298.515019263999,6590.8004279039997,282.46287548160001,12251874.076889327,45487625.32556165,0,1111890.6257826153,0]
[null,"T5USSCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AR$6:$AR$105)","v":3.4193625359050448},9.929828804268249,291.8056304324441,161.79001065087732,31.565231077986166,172.1170326073163,3.1E-2,5.335628010826805,154905.32934658468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129.08777445548725,40662.648953478478,645438.8722774362,19880.587372710186,1854.458984707323,1541.6059218626456,10327.021956438979,6024.096141256071,258.1755489109745,16508442.030940443,43586366.291361697,0,1045323.7381885777,0]
[null,"T5USSRowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AS$6:$AS$105)","v":1.7096812679525224},14.894743206402374,123.32847374901171,41.109491249670569,8.0204617428107277,44.684229619207137,2.1000000000000001E-2,0.93836882200334992,119157.94565121899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.513172214405358,10556.649247537685,167565.86107202678,11627.158159929348,1084.5800233192319,2004.2738827115195,4468.4229619207144,3127.8960733444997,134.05268885762143,21780184.115209751,37622109.194179438,0,1074232.5718475257,0]
[null,"T5USSLowRise",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AT$6:$AT$105)","v":3.4193625359050448},9.929828804268249,423.81667679806299,234.98280191359271,45.84514465334194,249.9817041633965,3.4000000000000002E-2,8.4993779415554815,224983.53374705685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187.48627812254739,59058.177608602426,937431.39061273681,28874.441046970154,2693.4046577244612,744.73716032011851,14998.90224980379,8749.3596457188778,374.97255624509478,25146933.243581008,63777732.919892319,0,1527476.7688462322,0]
[null,"T5URowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AU$6:$AU$105)","v":0},0,0,0,0,0,2.1000000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5ULowRise",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AV$6:$AV$105)","v":0},0,0,0,0,0,3.3000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5UCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AW$6:$AW$105)","v":0},0,0,0,0,0,3.1E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AX$6:$AX$105)","v":41.011733309684146},178.64711029698412,4376.1647262795141,2426.3402204594195,473.37897701163274,2581.2130004887445,3.1E-2,80.017603015151082,2323091.7004398699,0,1638.865397135711,1638.8653971357112,0,0,0,0,0,0,1548727.8002932467,1548727.8002932467,0,0,0,0,0,0,1290.6065002443718,406541.04757697717,6453032.5012218598,501954.89686358481,46822.297095924048,4466.177757424608,266315.62703455304,152619.34010826304,12066.146486411672,379528874.09585804,1053857239.5853952,0,25201046.903911352,32012203.632061411]
[null,"T5MSGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AY$6:$AY$105)","v":49.337138443488151},107.4562875299172,0,0,0,0,null,0,0,0,7344.3921470826508,0,7344.3921470826499,0,0,0,0,0,2842279.7609209856,0,2842279.7609209856,0,0,0,0,0,10658.549103453699,3357442.9675879152,260583777.91753709,132073.21536745408,12319.774878159024,5372.8143764958659,778505.567590761,359875.21520704991,25705.372514789276,225056324.41702619,1300799655.6926153,0,30946751.591326848,0]
[null,"T5MSMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$AZ$6:$AZ$105)","v":164.88522680403105},359.12002397917962,21328.337858081803,14190.454121577093,2768.5575991196906,15096.227788911803,3.1E-2,467.98306145626589,14152713.552104816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20966.983040155283,6604599.6576489126,459569810.9510324,1608805.2139185576,150069.1718842581,17956.001198958998,905773.66733470815,528367.97261191311,22644.341683367707,-540045565.34227026,3101529000.397419,0,74313540.876802504,0]
[null,"T6LGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BA$6:$BA$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LHighRise",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BB$6:$BB$105)","v":0},0,0,0,0,0,3.4000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BC$6:$BC$105)","v":0},0,0,0,0,0,3.4000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6CGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BD$6:$BD$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B_Name","v":"T6C - High Rise"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BE$6:$BE$105)","v":0},0,{"$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},0,3.4000000000000002E-2,0,0,{"$f":"building_acres_1*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_1*B_EMP_Building","v":0},{"$f":"building_acres_1*B_Ret_Emp_Acre","v":0},{"$f":"building_acres_1*B_OFF_Emp_Acre","v":0},{"$f":"building_acres_1*B_IND_Emp_Acre","v":0},{"$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},{"$f":"building_acres_1*B_COMPRKG_Emp_Acre","v":0},0,0,0,0,0,0,0,{"$f":"Buildings_1*B_COMPRKG_Gross_Sq_Ft","v":0},0,0,0,{"$f":"Buildings_1*B_Total_Bldg_Energy_Use","v":0},0,0,{"$f":"Buildings_1*B_IW_Bldg","v":0},0,0,0,0,0,0,0]
[null,"T6C - Mid Rise",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BF$6:$BF$105)","v":0},0,0,0,0,0,3.4000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 40+",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BG$6:$BG$105)","v":0.79164472832352506},0.15881530843203359,82.510548331867469,46.947278925429721,9.1594141183513376,49.943913750457156,null,0,51530.367481354027,0,68.984201628264259,6.6490796750134251,62.335121953250834,0,0,0,0,0,31583.128456313756,6649.0796750134232,24934.048781300331,0,0,0,0,0,201.24838445094073,52324.579957244598,2012483.8445094074,7667.9438763965736,715.26495415998488,86.474935441242295,10056.295169972929,5055.1229846258011,326.33419583713078,2302821.9722644873,21860524.236122306,0,0,137436.47688252747]
[null,"Mixed-Use Residential and Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BH$6:$BH$105)","v":0.79164472832352506},0.45005408845726752,168.39707359826269,74.843143821450084,14.60189735956491,79.62036576750009,null,0,190641.59087173818,113.18942730621909,183.16545005323863,67.285267366495816,0,0,0,0,115.88018268674281,0,183165.45005323863,67285.267366495827,0,0,0,0,115880.18268674282,0,210.66617970618049,68466.508404508655,5724337.6491036043,35516.809450693218,3313.0040455639282,4.9118617075575553E-13,9352.6201269717221,5343.5529617893453,455.85688548372929,6750811.3268590132,104426824.79063272,0,0,1390786.476465469]
[null,"Mixed-Use Residential Owner 30",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BI$6:$BI$105)","v":3.2657674938783492},4.0978491151761736,1276.814303497315,567.47302377658445,110.71398693881163,603.69470614530269,null,0,1420458.1321065947,0,74.760954321399723,74.760954321399737,0,0,0,0,0,0,74760.954321399724,74760.954321399724,0,0,0,0,0,0,1356.911320933405,440996.17930335662,22088880.083567638,101723.87668557295,9488.7919326653246,1005.7972135240436,41305.427262573343,23970.230979298783,1279.3468308249526,34667803.514390431,425048950.78983718,0,0,1545308.9258233325]
[null,"Mixed-Use Residential Owner 15",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BJ$6:$BJ$105)","v":5.2649034224390583},9.0004000267432751,2682.6541366989532,1192.2907274217569,232.61592091998475,1268.3943908742094,null,0,1763526.6591190819,0,73.480277463295096,73.480277463295081,0,0,0,0,0,0,73480.27746329509,73480.27746329509,0,0,0,0,0,0,4172.584559939105,1627307.9783762512,108638337.31612746,182975.61633410637,17067.945193557236,0,81100.322319956642,47186.054224202555,2269.9929736277895,36435419.38826213,577202160.03667581,0,0,1518837.3351663095]
[null,"Mixed-Use Residential Renter 30",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BK$6:$BK$105)","v":5.6407016788489237},5.803234887356143,3960.8568301165551,1978.6737794922951,386.03925437894679,2104.9721058428672,null,0,2102625.0619448521,0,968.62502853639251,23.625000696009575,945.00002784038293,0,0,0,0,0,259875.00765610533,23625.000696009574,236250.00696009572,0,0,0,0,0,4471.9031653779957,894380.63307559898,72281532.465791121,271152.2377718481,25293.050659546541,1319.7331416745226,228074.82934898129,120876.77509512746,6583.0832596856881,58032348.873561427,721833905.89129019,0,0,488328.76438651787]
[null,"Mixed-Use Residential Renter 15",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BL$6:$BL$105)","v":7.908789862003748},9.7472523310571315,4808.014740239626,2329.31976250444,454.45028566461622,2477.999747345149,null,0,2835933.0441838931,0,269.53082651334523,35.156194762610248,234.37463175073498,0,0,0,0,0,93749.852700293995,35156.194762610248,58593.657937683747,0,0,0,0,0,3289.1180896459205,937398.65554908721,68530594.079162285,315348.68221621547,29415.690094459878,0,175914.31705014431,99550.28351384541,4713.0918059583464,48736261.655285656,844365058.08821094,0,0,726678.5457431539]
[null,"Mixed-Use Residential Renter 5",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BM$6:$BM$105)","v":452.27663854218406},50.449202655205397,47037.585158970171,20905.593403986742,4078.6812731178134,22239.992982964621,null,0,61748357.11615099,0,4252.6333393808354,4252.6333393808354,0,0,0,0,0,0,4252633.3393808352,4252633.3393808352,0,0,0,0,0,0,70348.365629488952,24270186.142173685,1406967312.5897789,3768424.5890056705,351518.22761868866,21671.287412387377,1623578.6460557741,939999.8213002336,54623.156171351104,886563412.55055463,13796343814.31657,0,0,87901931.125001863]
[null,"Mixed-Use Residential Owner Townhomes",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BN$6:$BN$105)","v":268.20823944526569},812.74093288596691,15147.476541352091,9830.2691747236204,1917.8855159885784,10457.733164599596,null,0,9652487.7109254282,0,2413.1219277313567,2413.1219277313562,0,0,0,0,0,0,2413121.927731357,2413121.927731357,0,0,0,0,0,0,25741.710184661904,5791884.7915489282,77225130.553985715,1364626.547386498,127292.21295769185,58415.75455117895,1000710.9442537001,614585.29148377141,32981.075967855977,113783730.60403536,1742600274.9461372,0,0,49879230.246207148]
[null,"Condo 8",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BO$6:$BO$105)","v":6.7228790052402037},8.4214818389677131,1165.0975181622393,517.82111918321743,101.02690035264573,550.87353104597605,null,0,792461.44104686193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1178.8693564383886,396100.1037632986,48983298.169338837,75853.497877391463,7075.6058673245452,0,33052.411862758563,19280.573586609164,826.31029656896396,42107409.194838569,282063484.95832622,0,0,0]
[null,"Condo 5",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BP$6:$BP$105)","v":122.94409464311742},81.962729762078283,10035.917411749464,5007.9227884629818,977.04573602912774,5327.5774345350874,null,0,6267738.1582765738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9696.1909308538616,3151262.0525275054,533290501.19696242,674779.70692263579,62943.376206206514,44628.706355451628,319654.64607210521,186465.21020872807,7991.3661518026302,100779405.40993717,1814040330.556339,0,0,0]
[null,"Condo 3",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BQ$6:$BQ$105)","v":40.460473510665622},51.048753834166384,2591.212138233182,1151.6498392147475,224.68688363079724,1225.1594034199443,null,0,1762458.2261245945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3062.8985085498603,995442.01527870458,108458967.7615135,166033.00577959439,15487.540360531992,0,73509.564205196642,42880.57911969805,1837.7391051299164,204195015.33666554,620829317.63680947,0,0,0]
[null,"Apartment 8",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BR$6:$BR$105)","v":13.77476748118872},3.4235521723138143,2033.3344561192923,1031.8447591653714,201.31291251316395,1097.7071906014592,null,0,1269879.7166502217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1975.8729430826268,620424.1041279448,90280424.534788162,132177.46230952159,12329.499021350626,-4.3591835867476591E-12,65862.431436087543,38419.751671051075,1646.5607859021889,35996983.821971841,363196306.7435199,0,0,0]
[null,"Apartment 5",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BS$6:$BS$105)","v":44.196220842276979},30.139919841715621,2789.9269606540847,1239.9675380684821,241.91766667716084,1319.114402200513,null,0,2418788.8471373618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2607.5514798634508,1173398.1659385529,52151029.597269014,195837.17823489886,18267.670260887709,16411.186353814155,79146.86413203078,46169.004077017955,1978.6716033007697,70828811.628031716,551143362.4790256,0,0,0]
[null,"Apartment 5 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BT$6:$BT$105)","v":30.489708808305785},11.884468163465664,5897.2231470992974,3306.4206184298305,645.08266265565987,3517.4687430104582,null,0,3682996.6838580095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4783.757490494223,1554721.1844106226,111977814.80452175,402418.5765298917,37537.560177089246,2125.0107451036856,211048.12458062751,123111.40600536604,5276.203114515687,27885228.835561134,790419462.63753009,0,0,0]
[null,"Apartment 4 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BU$6:$BU$105)","v":55.215296748855742},13.59649019700818,7908.5017092789367,4637.3000621976371,904.73724213475896,4933.2979385081253,null,0,4939101.8184357826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7399.946907762187,2404982.7450227109,147998938.15524375,549716.99326630798,51277.540149963294,7403.2889122709539,295997.87631048757,172665.42784778439,7399.9469077621889,27192980.394016359,1063545897.1536077,0,0,0]
[null,"Apartment 3",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BV$6:$BV$105)","v":349.1162404749881},{"$f":"IFERROR((C53*43560)/B_Lot_Size,0)","v":1061.1613589484671},51565.322268883952,25979.35452400448,5068.5720676332739,27637.61119574945,null,0,30415006.870180964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27637.611195749447,6080274.4630648782,553000124.91238117,3328202.2001312971,310454.33201980765,152075.03435090481,1658256.6717449671,967316.39185123076,41456.416793624172,307651901.18633956,4529678224.5395212,0,0,0]
[null,"Garden Apartment",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BW$6:$BW$105)","v":776.05193652507603},138.58070295090641,25819.789378168396,11475.461945852621,2238.8626256358461,12207.938240268746,null,0,25133990.49467095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24415.876480537492,5493572.2081209356,73247629.441612467,1785111.5422521881,166515.00663297705,75457.192756768549,732476.2944161247,427277.83840940613,18311.907360403118,457316319.73799115,3479791131.3129067,0,0,0]
[null,"Townhomes High",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BX$6:$BX$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BX$6:$BX$105)","v":501.69544169647537},1013.5355458815726,13338.415694384414,8656.2416044813272,1688.832737034307,9208.7676643418381,null,0,8499692.5541875158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18417.535328683676,4143945.4489538274,55252605.986051023,868102.96680988581,80976.548442502783,218538.53440298533,736701.41314734705,460438.3832170919,18417.535328683676,327810842.21111465,1409442180.632369,0,0,0]
[null,"Townhomes Medium",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BY$6:$BY$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BY$6:$BY$105)","v":376.53316398201093},760.68011423135135,17773.156059595276,7109.2624238381104,1387.0170988908153,7563.0451317426714,null,0,11911796.082494708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7563.0451317426714,1701685.1546421011,22689135.395228013,976636.91443473799,91100.583036920463,139415.16929597934,605043.61053941376,378152.25658713357,15126.090263485343,246029051.38618866,1667344713.0718708,0,0,0]
[null,"Cottage Homes",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$BZ$6:$BZ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$BZ$6:$BZ$105)","v":43.644643931113492},190.11606896393039,718.57647447002114,401.82796452363584,103.75198044000277,436.76952665612589,null,0,545961.90832015732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1091.9238166403145,343956.00224169908,3275771.4499209435,74358.854754269676,6936.1857226054317,47529.017240982619,43676.952665612589,30573.866865928812,1310.3085799683774,19011606.896393038,86954537.543855339,0,0,0]
[null,"\"Skinny Lot\" Single Family - 2,500 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CA$6:$CA$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CA$6:$CA$105)","v":146.61976685285927},2554.70281764422,4905.5249791519254,2449.2585431622829,477.85034177096139,2662.2375469155249,null,0,3727132.5656817355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6655.5938672888133,1730454.4054950913,32792946.301580917,480142.83395304787,44787.670287313194,133642.89114801327,266223.75469155255,186356.62828408676,7986.7126407465757,89414598.617547706,611707137.04587102,0,0,0]
[null,"Small Lot Single Family - 4,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CB$6:$CB$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CB$6:$CB$105)","v":724.62799183850404},7891.198831121309,20205.338442950215,7846.4064286789999,2025.9421398849177,8528.7026398684775,null,0,15351664.75176326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21321.756599671193,5543656.7159145102,116794885.34151873,1730911.6864889264,161459.25009994864,836467.07609885873,852870.26398684783,597009.18479079346,25586.107919605434,236735964.93363926,2327660859.0543218,0,0,0]
[null,"Conventional Lot Single Family - 6,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CC$6:$CC$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CC$6:$CC$105)","v":1514.5208034778288},10995.421033249038,22186.256072307457,7395.4186907691528,3758.3517786488833,8038.4985769229916,null,0,16880847.011538282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20096.246442307474,5225024.0749999434,182927371.46202961,1799907.1042810308,167895.13501770701,2089129.996317317,803849.85769229918,562694.90038460935,24115.495730768977,439816841.32996154,2825984597.4019413,0,0,0]
[null,"Conventional Lot Single Family - 8,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CD$6:$CD$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CD$6:$CD$105)","v":669.32372878621663},3626.3360231253232,10012.617302878622,3337.5391009595405,1696.1373711076385,3627.7598923473265,null,0,9069399.7308683153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9069.3997308683156,2358043.9300257619,93097000.656178191,846386.94714550779,78950.880537239238,830430.94929569867,362775.98923473264,253943.19246431286,10883.279677041981,126921760.80938631,1377224357.0006609,0,0,0]
[null,"Conventional Lot Single Family - 10,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CE$6:$CE$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CE$6:$CE$105)","v":541.67134627591577},2359.5203843778891,6948.6167747037234,2316.205591567908,1177.0956816348107,2517.614773443378,null,0,7049321.365641458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6294.036933608445,1636449.6027381956,70095129.269160718,610221.60626712965,56921.40373870379,701957.31435242202,251761.47734433779,176233.03414103648,7552.844320330134,129773621.14078389,1097758388.0417628,0,0,0]
[null,"Large Lot Single Family - 20,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CF$6:$CF$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CF$6:$CF$105)","v":121.26376033581768},264.11247001141089,625.26070055587434,208.4202335186248,105.91916267416512,226.54373208546173,null,0,679631.19625638518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679.63119625638512,176704.11102666013,6976385.1855035778,56912.572765782192,5308.7984740928832,143809.23992121324,27185.247850255408,20388.935887691558,906.17492834184691,23770122.301026981,118493516.42369588,0,0,0]
[null,"Large Lot Single Family - 40,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CG$6:$CG$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CG$6:$CG$105)","v":1179.3260242782862},1284.2860404390535,2708.0642263728691,902.68807545762309,458.74607994756406,981.18269071480768,null,0,3434139.4175018268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2943.5480721444233,765322.49875755003,33779520.326489277,260347.44909083351,24285.181169992324,699293.74901906459,117741.92288577693,88306.442164332693,3924.7307628592307,154114324.85268643,632979710.65692019,0,0,0]
[null,"Executive Estate Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CH$6:$CH$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CH$6:$CH$105)","v":213.09159169366006},103.13633037973148,293.26032621171686,97.753442070572291,49.678299260264836,106.25374138105684,null,0,425014.96552422736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265.63435345264207,69064.931897686925,2259505.1684372509,29597.699588465177,2760.870134241663,56157.731891763789,12750.44896572682,9562.8367242951153,425.01496552422736,25784082.594932869,82987258.666453168,0,0,0]
[null,"Rural Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CI$6:$CI$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CI$6:$CI$105)","v":126.67994819554748},12.541314871359202,39.382108428143205,13.764046895636051,6.9948886323622412,14.960920538734838,null,0,29921.841077469679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44.882761616204526,11669.518020213176,352029.18156527367,3493.7518962317554,325.89678930708499,6828.7459474550851,1496.0920538734838,1047.2644377114386,44.882761616204512,4389460.2049757205,8591025.5922825355,0,0,0]
[null,"Mixed-Use Office 30",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CJ$6:$CJ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CJ$6:$CJ$105)","v":0.79164472832352506},1.1693470452957868,0,0,0,0,null,0,0,0,963.00115835422571,5.2893987413894976,957.7117596128362,0,0,0,0,0,388374.10258652398,5289.3987413894984,383084.70384513447,0,0,0,0,0,846.86711958827811,172420.22182886381,12137048.441395914,15397.454208478022,1436.2728204764849,-6.3810896533820794E-13,101877.12563337512,47128.873373201779,3378.4381523518741,8493844.6002672706,117359604.44503146,0,0,109331.87198452096]
[null,{"$f":"B_Name","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CK$6:$CK$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CK$6:$CK$105)","v":2.6934935807323375},3.0387345672658208,0,0,0,0,null,0,0,0,1292.2217856948678,32.171496739291314,1260.0502889555764,0,0,0,0,0,536191.61232152185,32171.496739291309,504020.1155822305,0,0,0,0,0,1434.3905883379427,286878.11766758852,53832259.21053993,24122.45077692666,2250.1395324887471,2.9018986384736417E-12,135752.99240756291,62964.981034916309,4571.0334950409733,21271141.970860746,216618913.98052597,0,0,664984.83760115143]
[null,"Mixed-Use Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CL$6:$CL$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CL$6:$CL$105)","v":95.491337346288873},177.28349549521985,0,0,0,0,null,{"$f":"H69*I69","v":0},0,0,46661.016014341883,1985.5751495464629,44675.440864795419,0,0,0,0,0,19855751.49546463,1985575.149546463,17870176.345918167,0,0,0,0,0,0,0,0,982631.87377151952,91659.792178814852,0,4870615.8418374741,2264548.4580577407,166291.91877451629,309536983.13465387,2754490354.4283867,0,0,41041838.341125391]
[null,"Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CM$6:$CM$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CM$6:$CM$105)","v":4.859973956863759},57.496052569523449,0,0,0,0,null,0,0,0,1897.3697347942743,0,1897.3697347942741,0,0,0,0,0,758947.89391770959,0,758947.89391770959,0,0,0,0,0,113.84218408765643,29598.967862790669,2432525.3010183005,37021.744105648846,3453.3841832308281,0,201121.19188819308,92971.117004919448,6640.7940717799602,100388107.78638795,199383070.22626817,0,0,0]
[null,"Office 3",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CN$6:$CN$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CN$6:$CN$105)","v":484.63413568851206},127.53529886539792,0,0,0,0,null,0,0,0,52197.067918596949,0,52197.067918596949,0,0,0,0,0,13049266.979649238,0,13049266.979649238,0,0,0,0,0,19081.940248368566,7632776.0993474256,57245820.745105691,630368.8969178932,58800.740775601655,69442.970232209162,5532889.1993712774,2557656.3280112506,182689.73771508932,811093892.31220305,3153534221.820838,0,0,0]
[null,"Suburban Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CO$6:$CO$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CO$6:$CO$105)","v":581.74911652533604},1812.4010524848832,0,0,0,0,null,0,0,0,16017.809722803242,0,16017.809722803242,0,0,0,0,0,4004452.4307008111,0,4004452.4307008111,0,0,0,0,0,32035.619445606484,12622034.061568955,96106858.336819455,266512.70381220296,24860.275446469637,330781.78991214884,1697887.8306171438,784872.6764173588,56062.334029811354,634340368.36970913,1482663263.3511281,0,0,0]
[null,"Flex/Tech Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CP$6:$CP$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CP$6:$CP$105)","v":528.50917558822346},1510.0262159663528,0,0,0,0,null,0,0,0,21236.825823419429,0,18370.818093077636,2866.0077303417925,0,0,0,0,11201718.349437583,0,4592704.5232694093,6609013.8261681739,0,0,0,0,29918.771373316013,9424412.9825945441,89756314.11994803,296345.84053171071,27643.107130177137,57554.649221557745,2328485.7460016878,1040604.465347552,90091.932898847866,453007864.78990585,1894683774.2453163,0,0,0]
[null,"Light Industrial / Warehousing 1",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CQ$6:$CQ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CQ$6:$CQ$105)","v":253.81302289644836},25.381302289644836,0,0,0,0,null,0,0,0,5470.872779797578,0,1648.0579491936808,3822.8148306038979,0,0,0,0,4120144.8729842012,0,412014.48729842011,3708130.3856857806,0,0,0,0,12360.4346189526,4017141.2511595953,37081303.856857799,22905.379021571436,2136.6112141629928,13820.119096711613,683128.51508484862,268072.76621008135,40173.536297612969,177669116.02751386,712394955.12571645,0,0,0]
[null,"Regional Retail / Mall",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CR$6:$CR$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CR$6:$CR$105)","v":315.09130276047432},594.50674181341287,0,0,0,0,null,0,0,0,2048.8579712601195,2048.8579712601195,0,0,0,0,0,0,2048857.9712601197,2048857.9712601197,0,0,0,0,0,0,26225.382032129532,10332800.520659035,78676146.096388593,312502.72766891104,29150.219769998439,56068.324129508124,139322.34204568813,77856.602907884531,10244.289856300598,343131456.1724475,814303090.21171463,0,0,42349894.265946679]
[null,"Lifestyle Retail / Suburban Main Street Retail",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CS$6:$CS$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CS$6:$CS$105)","v":271.20618715976241},214.65931379722088,0,0,0,0,null,0,0,0,3822.8502944989141,3822.8502944989141,0,0,0,0,0,0,3822850.2944989144,3822850.2944989144,0,0,0,0,0,0,7645.70058899783,2484852.6914242948,22937101.766993489,426877.52247208235,39819.087941265294,116881.99636258677,259953.82002592614,145268.31119095875,19114.251472494569,113014479.50590223,794974799.75198007,0,0,79018315.587292552]
[null,"Arterial Commercial",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CT$6:$CT$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CT$6:$CT$105)","v":418.67528229731209},1278.1200712643433,0,0,0,0,null,0,0,0,4856.8562708045047,4856.8562708045047,0,0,0,0,0,0,4856856.2708045049,4856856.2708045049,0,0,0,0,0,0,19913.110710298468,6870023.1950529711,59739332.130895399,727008.21525942988,67815.245669982105,190707.51900949483,330266.22641470638,184560.53829057119,24284.281354022522,678681757.84136629,1631039146.6967642,0,0,100391219.11752912]
[null,"Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CU$6:$CU$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CU$6:$CU$105)","v":1.1083026196529351},0.60476345829312472,0,0,0,0,null,0,0,613.97877841786874,648.3690021652593,142.64118047635705,0,0,0,0,505.72782168890228,0,648369.00216525933,142641.18047635705,0,0,0,0,505727.82168890227,0,285.77902211930819,74302.545751020138,8914497.0379365459,61260.543092044296,5714.3766637919334,-3.8502041280042918E-13,9699.6002723922811,5420.3648581015677,713.20590238178534,10280978.79098312,171046690.79968315,0,0,2948393.2004463002]
[null,"Hotel 15",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CV$6:$CV$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CV$6:$CV$105)","v":0.15832894566470498},0.29708416425391126,0,0,0,0,null,0,0,80.362094746958036,78.148583575319833,4.68891501451919,0,0,0,0,73.459668560800651,0,78148.583575319863,4688.9150145191916,0,0,0,0,73459.668560800666,0,36.104645611797778,11734.00982383428,1419391.3650307707,7456.0127693226805,695.49604400234819,24.551763693703307,318.84622098730495,178.17877055172923,23.444575072595949,518708.950787329,17236969.085093383,0,0,96919.873350111695]
[null,"Hotel 5",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CW$6:$CW$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CW$6:$CW$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 3",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CX$6:$CX$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CX$6:$CX$105)","v":125.1428895079902},131.87275968183599,0,0,0,0,null,0,0,10813.476347788273,9460.7636917734562,1598.3769709996607,0,0,0,0,7862.3867207737931,0,10655846.473331071,1598376.9709996609,0,0,0,0,9057469.5023314115,0,25198.869086785231,6551705.9625641601,881960418.0374831,1114126.2358164785,103925.57168326565,0,108689.63402797695,60738.324897987113,7991.8848549983059,191241744.21783885,2898834194.2216163,0,0,33038451.990562994]
[null,"Commercial Parking 5",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CY$6:$CY$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CY$6:$CY$105)","v":0.15832894566470498},0.44136752036058807,0,0,0,0,null,0,0,0,2.2068376018029401,2.2068376018029401,0,0,0,0,0,0,73933.791120216774,2206.8376018029403,0,0,0,0,0,71726.953518413822,220.69831851819643,71726.953518413837,2648379.8222183571,313.4069811581532,29.234568435163126,0,150.06495692259992,83.859828868511727,11.0341880090147,1324102.5610817643,5039327.9386953386,0,0,45615.333229266784]
[null,"Commercial Parking 3",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$CZ$6:$CZ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$CZ$6:$CZ$105)","v":0},{"$f":"IFERROR((C83*43560)/B_Lot_Size,0)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 1 - Surface",{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DA$6:$DA$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DA$6:$DA$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DB$6:$DB$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DB$6:$DB$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DC$6:$DC$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DC$6:$DC$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DD$6:$DD$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DD$6:$DD$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DE$6:$DE$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DE$6:$DE$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DF$6:$DF$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DF$6:$DF$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DG$6:$DG$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DG$6:$DG$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DH$6:$DH$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DH$6:$DH$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DI$6:$DI$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DI$6:$DI$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DJ$6:$DJ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DJ$6:$DJ$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DK$6:$DK$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DK$6:$DK$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DL$6:$DL$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DL$6:$DL$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DM$6:$DM$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DM$6:$DM$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DN$6:$DN$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DN$6:$DN$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DO$6:$DO$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DO$6:$DO$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DP$6:$DP$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DP$6:$DP$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DQ$6:$DQ$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DQ$6:$DQ$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DR$6:$DR$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DR$6:$DR$105)","v":0},{"$f":"IFERROR((C101*43560)/B_Lot_Size,0)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DS$6:$DS$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DS$6:$DS$105)","v":0},{"$f":"IFERROR((C102*43560)/B_Lot_Size,0)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_1,D_Buildable_Acre,'Dev Type Building Mix'!$DT$6:$DT$105)+SUMPRODUCT(Redev_Acres_1,'Dev Type Building Mix'!$DT$6:$DT$105)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C103)","v":12293.503148550355},44263.916443069589,335770.68837407039,160431.1339691082,36458.241514892994,171307.52671835493,null,{"$f":"SUM(J4:J103)","v":641.45828135902627},271355939.7573548,11621.006648259319,189829.90774555321,28973.202530440587,145610.42826045663,6688.8225609456904,0,0,8557.4543937102389,0,93437352.145677164,28559218.850255761,44736724.954781182,10317144.211853955,0,0,9752537.1752678566,71726.953518413822,506277.33887918404,154257223.94937599,6317742454.7662735,30909487.881130904,2883233.600660522,7799953.4097002177,30414083.725929808,16106899.504980344,1034355.5353058728,11032629188.001116,73545445793.322998,0,319464304.38885242,590319053.63478661]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Residential Towers (15+ Stories)",{"$f":"SUM(H38:H43)","v":6584.625229725485},{"$f":"H110/$H$104","v":3.8437454301416686E-2}]
[null,null,null,null,null,null,"Mid-Rise Multifamily (3-8 Stories)",{"$f":"SUM(H18,H24,H27,H29,H31,H44,H46:H54)","v":102230.27769963011},{"$f":"H111/$H$104","v":0.59676465861132844}]
[null,null,null,null,null,null,"Townhome, Duplex or Rowhouse (Missing Middle)",{"$f":"SUM(H5,H8,H9,H10,H11:H12,H14:H17,H19:H24,H26,H28,H45,H55:H57)","v":35199.050954973391},0.20547288043475062]
[null,null,null,null,null,null,"Compact Single Family",{"$f":"SUM(H7,H13,H58:H59)","v":11563.53093290582},6.75015929213508E-2]
[null,null,null,null,null,null,"Standard Single Family",{"$f":"SUM(H4,H6,H60:H62)","v":14195.803341855859},8.2867364988550934E-2]
[null,null,null,null,null,null,"Large-lot/Estate Homes",{"$f":"SUM(H63:H66)","v":1328.9410847200611},7.7576339474269597E-3]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Rent by building type","Average monthly mortgage payment","Rent at or below 30% of MFI ($608 for family of 4)","Mortgage at or below 30% of MFI ($608 for family of 4)","Rent 30-50% MFI ($973 for family of 4)","Mortgage 30-50% MFI ($973 for family of 4)","Rent 50-80% MFI ($1,556 for family of 4)","Mortgage 50-80% MFI ($1,556 for family of 4)","Rent 80-120% MFI ($2,334 for family of 4)","Mortgage 80-120% MFI ($2,334 for family of 4)","Rent >120% MFI","Mortgage >120% MFI"]
[null,null,null,null,null,null,"T3NEWLWideHouse",0,0,12384.015872292817,{"$f":"(IF(AND($I124<=608,$I124>0),$H124,0))","v":0},{"$f":"(IF(AND($J124<=608,$J124>0),$H124,0))","v":0},{"$f":"(IF(AND($I124<=973,$I124>608),$H124,0))","v":0},{"$f":"(IF(AND($J124<=973,$J124>608),$H124,0))","v":0},{"$f":"(IF(AND($I124<=1556,$I124>973),$H124,0))","v":0},{"$f":"(IF(AND($J124<=1556,$J124>973),$H124,0))","v":0},{"$f":"IF(AND($I124<=2334,$I124>1556),$H124,0)","v":0},{"$f":"IF(AND($J124<=2334,$J124>1556),$H124,0)","v":0},{"$f":"IF(AND($I124>2334),$H124,0)","v":0},{"$f":"IF(AND($J124>2334),$H124,0)","v":0}]
[null,null,null,null,null,null,"T3NEDuplexSideBySide",5.9650495710816038,0,3696.300933629785,{"$f":"(IF(AND($I125<=608,$I125>0),$H125,0))","v":0},{"$f":"(IF(AND($J125<=608,$J125>0),$H125,0))","v":0},{"$f":"(IF(AND($I125<=973,$I125>608),$H125,0))","v":0},{"$f":"(IF(AND($J125<=973,$J125>608),$H125,0))","v":0},{"$f":"(IF(AND($I125<=1556,$I125>973),$H125,0))","v":0},{"$f":"(IF(AND($J125<=1556,$J125>973),$H125,0))","v":0},{"$f":"IF(AND($I125<=2334,$I125>1556),$H125,0)","v":0},{"$f":"IF(AND($J125<=2334,$J125>1556),$H125,0)","v":0},{"$f":"IF(AND($I125>2334),$H125,0)","v":0},{"$f":"IF(AND($J125>2334),$H125,0)","v":5.9650495710816038}]
[null,null,null,null,null,null,"T3NEWideHouse",11.930099142163197,0,8980.115729780031,0,0,0,0,0,0,0,0,0,11.930099142163197]
[null,null,null,null,null,null,"T3NDSSmallHouse",286.86558153932668,0,7671.2729513505365,0,0,0,0,0,0,0,0,0,286.86558153932668]
[null,null,null,null,null,null,"T3NDSCottageCourt",0,0,2442.7305915502689,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T3NISCottageCourt",258.17830443162973,0,2442.7305915502689,0,0,0,0,0,0,0,0,0,258.17830443162973]
[null,null,null,null,null,null,"T3NISDuplexSideBySide",953.20815631013772,0,3696.3009336297782,0,0,0,0,0,0,0,0,0,953.20815631013772]
[null,null,null,null,null,null,"T4NISDuplexStacked",357.90680890327377,0,3157.5688137485135,0,0,0,0,0,0,0,0,0,357.90680890327377]
[null,null,null,null,null,null,"T4NISMultiplexMedium",304.65651610363341,2460,0,0,0,0,0,0,0,0,0,304.65651610363341,0]
[null,null,null,null,null,null,"T4NISSmallHouse",85.725164582490578,0,7671.2729513505546,0,0,0,0,0,0,0,0,0,85.725164582490578]
[null,null,null,null,null,null,"T4NSSCottageCourt",54.36182347489018,0,3450.3433155051171,0,0,0,0,0,0,0,0,0,54.36182347489018]
[null,null,null,null,null,null,"T4NSSDuplexStacked",285.21093964329737,3621.12,0,0,0,0,0,0,0,0,0,285.21093964329737,0]
[null,null,null,null,null,null,"T4NSSMultiplexMedium",1608.2704633240521,1385.472,0,0,0,0,0,1608.2704633240521,0,0,0,0,0]
[null,null,null,null,null,null,"T4MSLiveWork",1732.3251881236447,0,7471.3108602016173,0,0,0,0,0,0,0,0,0,1732.3251881236447]
[null,null,null,null,null,null,"T4MSMainStreet",4451.4116183059796,2460,0,0,0,0,0,0,0,0,0,4451.4116183059796,0]
[null,null,null,null,null,null,"T4MSRowHouseMedium",1002.6166209033905,3596.5200000000004,0,0,0,0,0,0,0,0,0,1002.6166209033905,0]
[null,null,null,null,null,null,"T5NSSMultiplexLarge",282.46287548160001,3596.52,0,0,0,0,0,0,0,0,0,282.46287548160001,0]
[null,null,null,null,null,null,"T5NSSRowhouseMedium",282.46287548159995,0,4520.3551514277342,0,0,0,0,0,0,0,0,0,282.46287548159995]
[null,null,null,null,null,null,"T5NSSTriQuadplex",188.3085836544,2140.1999999999998,0,0,0,0,0,0,0,188.3085836544,0,0,0]
[null,null,null,null,null,null,"T5USSCourtyard",172.1170326073163,2214.0000000000005,0,0,0,0,0,0,0,172.1170326073163,0,0,0]
[null,null,null,null,null,null,"T5USSRowhouseLarge",44.684229619207137,0,6059.4573075438821,0,0,0,0,0,0,0,0,0,44.684229619207137]
[null,null,null,null,null,null,"T5USSLowRise",249.9817041633965,2214,0,0,0,0,0,0,0,249.9817041633965,0,0,0]
[null,null,null,null,null,null,"T5URowhouseLarge",0,0,6059.457307543883,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T5ULowRise",0,2214,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T5UCourtyard",0,2214,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T5MSMainStreet",2581.2130004887445,2214,0,0,0,0,0,0,0,2581.2130004887445,0,0,0]
[null,null,null,null,null,null,"T5MSGeneralOffice",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T5MSMidRise",15096.227788911803,1845,0,0,0,0,0,0,0,15096.227788911803,0,0,0]
[null,null,null,null,null,null,"T6LGeneralOffice",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T6LHighRise",0,1845,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T6LMidRise",0,1845,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T6CGeneralOffice",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T6C - High Rise",0,1845,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"T6C - Mid Rise",0,1845,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mixed-Use Residential Owner 40+",49.943913750457156,0,2629.0290527948478,0,0,0,0,0,0,0,0,0,49.943913750457156]
[null,null,null,null,null,null,"Mixed-Use Residential and Hotel 30+",79.62036576750009,0,7932.9527735587289,0,0,0,0,0,0,0,0,0,79.62036576750009]
[null,null,null,null,null,null,"Mixed-Use Residential Owner 30",603.69470614530269,0,7194.6063018331079,0,0,0,0,0,0,0,0,0,603.69470614530269]
[null,null,null,null,null,null,"Mixed-Use Residential Owner 15",1268.3943908742094,0,2629.1489628998784,0,0,0,0,0,0,0,0,0,1268.3943908742094]
[null,null,null,null,null,null,"Mixed-Use Residential Renter 30",2104.9721058428672,2347.3797499999996,0,0,0,0,0,0,0,0,0,2104.9721058428672,0]
[null,null,null,null,null,null,"Mixed-Use Residential Renter 15",2477.999747345149,2832.5,0,0,0,0,0,0,0,0,0,2477.999747345149,0]
[null,null,null,null,null,null,"Mixed-Use Residential Renter 5",22239.992982964621,5552.9115646258497,0,0,0,0,0,0,0,0,0,22239.992982964621,0]
[null,null,null,null,null,null,"Mixed-Use Residential Owner Townhomes",10457.733164599596,0,1383.4628367899911,0,0,0,0,0,10457.733164599596,0,0,0,0]
[null,null,null,null,null,null,"Condo 8",550.87353104597605,0,2720.2806427230976,0,0,0,0,0,0,0,0,0,550.87353104597605]
[null,null,null,null,null,null,"Condo 5",5327.5774345350874,0,1498.8763128818973,0,0,0,0,0,5327.5774345350874,0,0,0,0]
[null,null,null,null,null,null,"Condo 3",1225.1594034199443,0,1431.7266540647881,0,0,0,0,0,1225.1594034199443,0,0,0,0]
[null,null,null,null,null,null,"Apartment 8",1097.7071906014592,2310.802694677589,0,0,0,0,0,0,0,1097.7071906014592,0,0,0]
[null,null,null,null,null,null,"Apartment 5",1319.114402200513,0,2748.4085556106397,0,0,0,0,0,0,0,0,0,1319.114402200513]
[null,null,null,null,null,null,"Apartment 5 - Wrapped Parking",3517.4687430104582,1780.0000000000002,0,0,0,0,0,0,0,3517.4687430104582,0,0,0]
[null,null,null,null,null,null,"Apartment 4 - Wrapped Parking",4933.2979385081253,1276.5,0,0,0,0,0,4933.2979385081253,0,0,0,0,0]
[null,null,null,null,null,null,"Apartment 3",27637.61119574945,1980.8879999999999,0,0,0,0,0,0,0,27637.61119574945,0,0,0]
[null,null,null,null,null,null,"Garden Apartment",12207.938240268746,0,2098.4268380346562,0,0,0,0,0,0,0,12207.938240268746,0,0]
[null,null,null,null,null,null,"Townhomes High",9208.7676643418381,0,1383.4628367899911,0,0,0,0,0,9208.7676643418381,0,0,0,0]
[null,null,null,null,null,null,"Townhomes Medium",7563.0451317426714,0,2360.730192788988,0,0,0,0,0,0,0,0,0,7563.0451317426714]
[null,null,null,null,null,null,"Cottage Homes",436.76952665612589,0,1492.0236951958643,0,0,0,0,0,436.76952665612589,0,0,0,0]
[null,null,null,null,null,null,"\"Skinny Lot\" Single Family - 2,500 sq ft",2662.2375469155249,0,1721.9976091185929,0,0,0,0,0,0,0,2662.2375469155249,0,0]
[null,null,null,null,null,null,"Small Lot Single Family - 4,000 sq ft",8528.7026398684775,0,2045.3730616364028,0,0,0,0,0,0,0,8528.7026398684775,0,0]
[null,null,null,null,null,null,"Conventional Lot Single Family - 6,000 sq ft",8038.4985769229916,0,2634.6968485974721,0,0,0,0,0,0,0,0,0,8038.4985769229916]
[null,null,null,null,null,null,"Conventional Lot Single Family - 8,000 Sq Ft",3627.7598923473265,0,2845.1289879835499,0,0,0,0,0,0,0,0,0,3627.7598923473265]
[null,null,null,null,null,null,"Conventional Lot Single Family - 10,000 Sq Ft",2517.614773443378,0,3267.7835832143014,0,0,0,0,0,0,0,0,0,2517.614773443378]
[null,null,null,null,null,null,"Large Lot Single Family - 20,000 sq ft",226.54373208546173,0,3919.9302351600491,0,0,0,0,0,0,0,0,0,226.54373208546173]
[null,null,null,null,null,null,"Large Lot Single Family - 40,000 sq ft",981.18269071480768,0,4834.7688142934339,0,0,0,0,0,0,0,0,0,981.18269071480768]
[null,null,null,null,null,null,"Executive Estate Single Family",106.25374138105684,0,5853.3297119420631,0,0,0,0,0,0,0,0,0,106.25374138105684]
[null,null,null,null,null,null,"Rural Single Family",14.960920538734838,0,4303.5068364594736,0,0,0,0,0,0,0,0,0,14.960920538734838]
[null,null,null,null,null,null,"Mixed-Use Office 30",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mixed-Use Office 15",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Mixed-Use Office 5",0,0,0,{"$f":"(IF(AND($I189<=608,$I189>0),$H189,0))","v":0},{"$f":"(IF(AND($J189<=608,$J189>0),$H189,0))","v":0},{"$f":"(IF(AND($I189<=973,$I189>608),$H189,0))","v":0},{"$f":"(IF(AND($J189<=973,$J189>608),$H189,0))","v":0},{"$f":"(IF(AND($I189<=1556,$I189>973),$H189,0))","v":0},{"$f":"(IF(AND($J189<=1556,$J189>973),$H189,0))","v":0},{"$f":"IF(AND($I189<=2334,$I189>1556),$H189,0)","v":0},{"$f":"IF(AND($J189<=2334,$J189>1556),$H189,0)","v":0},{"$f":"IF(AND($I189>2334),$H189,0)","v":0},{"$f":"IF(AND($J189>2334),$H189,0)","v":0}]
[null,null,null,null,null,null,"Office 5",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Office 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Suburban Office 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Flex/Tech Office 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Light Industrial / Warehousing 1",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Regional Retail / Mall",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Lifestyle Retail / Suburban Main Street Retail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Arterial Commercial",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Hotel 30+",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Hotel 15",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Hotel 5",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Hotel 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Commercial Parking 5",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Commercial Parking 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Commercial Parking 1 - Surface",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL < 30% MFI",{"$f":"SUM(K124:L204)","v":0},"TOTAL 30-50% MFI",{"$f":"SUM(M124:N204)","v":0},"TOTAL 50-80% MFI",{"$f":"SUM(O124:P204)","v":33197.575595384769},"TOTAL 80-120% MFI",{"$f":"SUM(Q124:R204)","v":73939.513666239785},"TOTAL >120% MFI",{"$f":"SUM(S124:T204)","v":64170.43745673036}]

{"sheet":"BUILDINGS2","index":15,"n_rows":104,"n_cols":40,"rows_kept":104,"cut":false,"hidden":true,"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 ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Total Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"B_Name","v":"T3NEWLWideHouse"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$Y$6:$Y$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$Y$6:$Y$105)","v":0},{"$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_COMPRKG_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_COMPRKG_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,"T3NEDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$Z$6:$Z$105)","v":5.6692671253371927},27.439252886632012,128.96448856717055,51.585795426868224,13.319452379217374,54.878505773264074,108439.92740797006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.878505773264074,21951.402309305628,274392.52886632038,7752.4328543294323,723.14607664892117,8539.0954983198717,4390.2804618611262,2743.9252886632034,109.75701154652815,12806961.19696114,28195039.299968373,0,805712.28088728746,0]
[null,"T3NEWideHouse",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AA$6:$AA$105)","v":22.677068501348771},109.75701154652805,302.92935186841743,100.97645062280581,51.316232206509916,109.75701154652805,433759.70963187865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109.75701154652805,43902.804618611219,548785.05773264018,32242.225972511169,3007.5512619794449,36351.522224210094,13170.841385583366,9878.1310391875249,439.02804618611219,77188623.134718835,136957543.41706091,0,3905829.1592221609,0]
[null,"T3NDSSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AB$6:$AB$105)","v":10.14060344271614},58.896624795295338,162.55468443501505,54.184894811671683,27.536763543291549,58.896624795295303,198835.00530891644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58.896624795295303,23558.649918118121,294483.12397647655,16481.04148030758,1537.3497209868385,15937.426669606937,7067.594975435436,5300.6962315765768,235.58649918118121,35366583.922447093,62766348.139215894,0,1790820.7491372661,0]
[null,"T3NDSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AC$6:$AC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AD$6:$AD$105)","v":2.5351508606790349},8.8344937192943007,74.998561331242001,48.766269530197341,9.5142991853415015,53.006814706736236,56982.602576671896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53.006814706736229,21202.725882694489,265034.0735336811,9150.3066641876812,853.53959056174949,3036.8572160074164,5300.6814706736232,3710.4770294715368,159.02044412020871,9098553.9458622616,17985244.933266353,0,515095.43974562339,0]
[null,"T3NISDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AE$6:$AE$105)","v":14.041282255908987},81.551767342319408,383.2933065089012,153.31732260356048,39.586532696239317,163.10353468463882,322292.58453684644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163.10353468463882,65241.413873855527,815517.67342319409,23040.88245716181,2149.2509596030204,19262.527446255841,13048.282774771105,8155.1767342319408,326.20706936927763,38738701.05519253,83794742.171494067,0,2394644.6627845671,0]
[null,"T4NISDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AF$6:$AF$105)","v":5.7720335270421153},33.5239707250606,157.5626624077847,63.025064963113884,16.273071773476005,67.047941450121158,113176.92516780451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67.047941450121158,26819.176580048461,335239.70725060574,9016.6872278275896,841.07558436092449,8401.1070637001903,5363.8353160096922,3352.3970725060576,134.09588290024232,13317710.537071988,29416491.869920544,0,841389.46488833567,0]
[null,"T4NISMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AG$6:$AG$105)","v":7.3441759575471695},31.991230471075472,241.05616547343439,120.28702657124377,23.46799888404966,127.96492188430189,159956.15235537736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127.96492188430189,40308.950393555097,639824.60942150943,15553.647447509893,1450.842508486347,9981.2639069755478,7677.8953130581131,4478.7722659505662,191.94738282645284,4301973.301415056,35564676.881013833,0,866052.92131848307,0]
[null,"T4NISSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AH$6:$AH$105)","v":355.73534605118971},3099.1663347979647,8553.6990840423823,2851.2330280141277,736.18836783324775,3099.1663347979647,10462785.546277927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3099.1663347979647,1239666.5339191859,15495831.673989823,867239.66094332503,80896.019367039378,451238.61834658362,371899.96017575578,278924.97013181681,12396.665339191859,1903294384.33181,3303818075.7220387,0,94233776.496938407,0]
[null,"T4NSSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AI$6:$AI$105)","v":331.23182720227948},923.4213371476028,14763.780498236943,6796.3767069505466,1325.9730955260516,7387.3659858158107,11217263.66116046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7387.3659858158107,2327020.2855319805,36936829.929079056,1500374.407201485,139954.75826227636,324640.3138409541,738736.59858158114,517115.61900710681,22162.097957447433,1992203250.7507815,3540554955.0851655,0,101182475.33955605,0]
[null,"T4NSSDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AJ$6:$AJ$105)","v":1123.4307059129028},9787.3283099132095,45217.130002873877,18400.177222636856,3589.8745761364503,19574.656619826445,28813894.544384524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19574.656619826445,6166016.8352453299,97873283.099132225,2973892.3151531448,277404.34525380895,1418183.8721064227,1565972.5295861159,978732.83099132217,39149.313239652889,3729210073.533103,8191747391.1475592,0,195416966.49858117,0]
[null,"T4NSSMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AK$6:$AK$105)","v":1994.4047289223254},8687.6269991856498,55302.195203024545,48998.216275407038,9559.5519953319126,52125.761995113877,36696536.44456017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52125.761995113877,16419615.02846087,260628809.97556937,4974611.6425801972,464031.22216981516,2605419.3370557772,3127545.7197068324,1824401.6698289858,78188.642992670822,658500337.42580175,8119873472.4363823,0,199495361.98708519,0]
[null,"T4MSLiveWork",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AL$6:$AL$105)","v":548.04230481007653},9549.0891190107741,24588.73174840842,8196.2439161361399,1599.0871880381608,8908.9607784088475,29292663.03940833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7161.8168392580692,2255972.3043662915,179045420.98145175,2472775.084133151,230660.18553485002,557547.44093624188,1069075.2934090616,801806.47005679633,35635.84311363539,5668170669.4400396,9915728706.7020054,0,282818387.61479706,0]
[null,"T4MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AM$6:$AM$105)","v":1671.6674089814064},7281.7832335230069,102598.35900755403,51196.581144769465,9988.4529813445224,54464.448026350496,68080560.032938123,0,72042.920669775776,72042.920669775776,0,0,0,0,0,0,68080560.032938123,68080560.032938123,0,0,0,0,0,0,40848.336019762872,12867225.846225305,204241680.09881437,15451864.891014738,1441348.2429075534,728178.32335230056,8166785.4871257832,4643886.6663737474,441911.27538840467,10336582174.544445,34139311118.335205,0,816749047.18062103,1407225175.880831]
[null,"T4MSRowHouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AN$6:$AN$105)","v":742.70758851836331},1617.6171277929952,32844.098162708971,14597.376961203989,2847.9482451308982,15529.124426812756,28379474.890000314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15529.124426812756,4891674.194446018,77645622.13406378,2110244.1939908294,196843.34431912081,880792.52608328592,931747.46560876549,543519.35493844654,23293.686640219134,100358301.61454797,6442367629.1665201,0,154272059.87321171,0]
[null,"T5NSSMultiplexLarge",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AO$6:$AO$105)","v":30.783464346467344},67.046385346605874,1701.6372600968573,756.28322670971431,147.55085753106525,804.55662415927054,1176261.7845208535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,804.55662415927054,253435.3366101702,4022783.1207963526,109330.75801347199,10198.360979075329,36506.756821226896,48273.397449556229,28159.481845574468,1206.8349362389058,65907859.372106299,335936399.04038537,0,8037623.7843832504,0]
[null,"T5NSSRowhouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AP$6:$AP$105)","v":30.783464346467344},268.18554138642349,2106.5648156146499,740.19209422652864,144.41147758359574,804.5566241592702,1600531.3109941741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,804.5566241592702,253435.33661017014,4022783.1207963512,188639.1389476055,17596.237954671207,34367.977128670187,80455.662415927014,56318.963691148921,2413.6698724778107,287592314.18513799,505490349.32618159,0,14441196.104882376,0]
[null,"T5NSSTriQuadplex",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AQ$6:$AQ$105)","v":15.391732173233672},134.09277069321175,879.04663625577984,504.18881780647604,98.367238354043479,536.37108277284688,466642.84201237682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,536.37108277284699,168956.89107344681,2681855.4138642349,60990.731489150843,5689.2086674051225,13409.277069321175,32182.264966370814,18772.987897049639,804.55662415927031,34897777.026874006,129565240.07113145,0,3167067.4129785723,0]
[null,"T5USSCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AR$6:$AR$105)","v":588.4123222372009},1708.7493837768313,50214.63118978648,27841.223293003834,5431.8226644650476,29618.322652131741,26656490.386918567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22213.741989098806,6997328.7265661247,111068709.94549404,3421100.4128931086,319119.86700072448,265283.34183135309,1777099.3591279045,1036641.292824611,44427.483978197612,2840813341.6519451,7500449203.0539112,0,179881882.02290508,0]
[null,"T5USSRowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AS$6:$AS$105)","v":294.20616111860045},2563.1240756652469,21222.667346508253,7074.2224488360844,1380.18079976792,7689.3722269957434,20504992.605321974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5767.0291702468076,1816614.1886277443,28835145.851234037,2000829.9974230158,186637.20020095259,344900.38343170477,768937.22269957431,538256.05588970194,23068.11668098723,3747987696.3652425,6474105160.2325392,0,184856585.28054842,0]
[null,"T5USSLowRise",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AT$6:$AT$105)","v":588.4123222372009},1708.7493837768313,72931.417005069117,40436.418983921656,7889.1453437631153,43017.46700417198,38715720.303754784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32263.100253128989,10162876.579735631,161315501.26564494,4968784.8923138222,463487.70355134818,128156.20378326233,2581048.020250319,1505611.3451460192,64526.200506257977,4327346173.921545,10975029275.298801,0,262851962.40014803,0]
[null,"T5URowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AU$6:$AU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5ULowRise",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AV$6:$AV$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5UCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AW$6:$AW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AX$6:$AX$105)","v":18.35709376833848},79.963500454882421,1958.7971476211435,1086.0441962921673,211.88722269660184,1155.3661662682632,1039829.5496414369,0,733.56581985286573,733.56581985286573,0,0,0,0,0,0,693219.69976095797,693219.69976095797,0,0,0,0,0,0,577.68308313413149,181970.17118725143,2888415.4156706575,224677.97299914859,20957.936397092504,1999.0875113720624,119204.44572609068,68313.316973798108,5400.8783486667235,169879362.98523769,471712717.41746449,0,11280137.261746954,14328851.194059003]
[null,"T5MSGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AY$6:$AY$105)","v":27.583856707064591},60.077639907986679,0,0,0,0,0,0,4106.1696518468643,0,4106.1696518468634,0,0,0,0,0,1589087.6552647364,0,1589087.6552647364,0,0,0,0,0,5959.078707242762,1877109.7927814701,145689551.86762747,73840.696126104027,6887.8519432511848,3003.881995399337,435253.98309576756,201202.31294049634,14371.593781464024,125826539.5924529,727262918.75081122,0,17301991.732294127,0]
[null,"T5MSMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$AZ$6:$AZ$105)","v":1563.009138652922},3404.2339039860644,202179.34396317886,134516.65685016834,26244.199751467841,143102.82643634931,134158899.78407748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198753.92560604069,62607486.565902814,4356435250.6800718,15250470.284131601,1422562.176318862,170211.69519930339,8586169.586180957,5008598.9252722254,214654.23965452396,-5119295222.9866848,29400561016.784271,0,704446030.53583062,0]
[null,"T6LGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BA$6:$BA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LHighRise",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BB$6:$BB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BC$6:$BC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6CGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BD$6:$BD$105)","v":240.65550856107535},524.14769764602215,0,0,0,0,0,0,97829.403650723907,1223.5789287321493,96605.824721991768,0,0,0,0,0,38542736.255062692,1156282.0876518812,37386454.167410813,0,0,0,0,0,139100.73514452128,36166191.137575537,4579199975.3098726,1804809.2027185615,168352.40221615398,26207.384882301107,10323420.787684914,4780181.410669419,344238.28117063199,2692581784.8469639,16787698037.003672,0,398943702.49203336,23900350.751764383]
[null,{"$f":"B_Name","v":"T6C - High Rise"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BE$6:$BE$105)","v":481.3110171221507},1048.2953952920443,{"$f":"building_HH_2*B_HH_Size","v":457804.54212901613},{"$f":"building_units_2*(1-B_Vacancy_Rate)","v":304592.62202983873},{"$f":"building_HH_2*B_Children_HH","v":59426.020558021533},{"$f":"Buildings_2*B_HU_Building","v":324034.70428706252},{"$f":"Buildings_2*B_Residential_Sq_Ft","v":303782535.26912111},{"$f":"building_acres_2*B_Hotel_Room_Acre","v":0},{"$f":"Buildings_2*B_EMP_Building","v":9942.1546479830176},{"$f":"building_acres_2*B_Ret_Emp_Acre","v":9942.1546479830176},{"$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},{"$f":"building_acres_2*B_COMPRKG_Emp_Acre","v":0},{"$f":"Buildings_2*B_Tot_EMP_SqFt","v":9395336.1423439514},{"$f":"Buildings_2*B_RET_Gross_Sq_Ft","v":9395336.1423439514},{"$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},{"$f":"Buildings_2*B_COMPRKG_Gross_Sq_Ft","v":0},{"$f":"Buildings_2*B_Parking_Spaces","v":458086.43243159202},{"$f":"Buildings_2*B_Parking_SqFt","v":119102472.43221393},{"$f":"Buildings_2*B_Parking_Cost","v":14361258162.400953},{"$f":"Buildings_2*B_Total_Bldg_Energy_Use","v":35761013.868915364},{"$f":"Buildings_2*B_CO2_Bldg","v":3335783.4066052893},{"$f":"Buildings_2*B_LW_Bldg","v":98277.693308630405},{"$f":"Buildings_2*B_IW_Bldg","v":20118148.773286596},{"$f":"Buildings_2*B_WW_Bldg","v":11719016.526670542},{"$f":"Buildings_2*B_SW_Bldg","v":535762.82967050874},{"$f":"Buildings_2*B_Land_Cost_Lot","v":-30230616792.330769},{"$f":"Buildings_2*B_Project_Value","v":69448924237.927139},{"$f":"Buildings_2*B_Project_Subsidy","v":0},{"$f":"Buildings_2*B_Property_Tax_Revenue","v":1661424352.0816324},{"$f":"Buildings_2*B_Sales_Tax_Revenue","v":194201598.06224951}]
[null,"T6C - Mid Rise",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BF$6:$BF$105)","v":80.218502853691803},174.71589921534076,18760.075911739397,12481.703839943946,2435.1804191730639,13278.408340365901,12448507.819093032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16598.010425457374,5228373.2840190725,663920417.01829493,1415080.1689817512,131998.52118311054,8735.794960766998,796704.50042195397,464744.29191280651,19917.61251054885,-665900326.72101295,2460179431.4777155,0,58895053.685044304,0]
[null,"Mixed-Use Residential Owner 40+",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BG$6:$BG$105)","v":2.8160971617773249},0.56494955795305313,293.51262335331836,167.0043318737809,32.582545148574653,177.66418284444777,183307.6333583302,0,245.39570272163559,23.652597852687773,221.74310486894777,0,0,0,0,0,112349.8398002669,23652.59785268777,88697.241947579125,0,0,0,0,0,715.89563346773912,186132.86470161218,7158956.3346773908,27276.976924633076,2544.3933816048188,307.6150343054374,35772.996740758099,17982.45725653625,1160.8601305714278,8191768.5903192703,77763873.179169193,0,0,488899.19761505624]
[null,"Mixed-Use Residential and Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BH$6:$BH$105)","v":2.8160971617773249},1.6009656804445236,599.03452147776102,266.23756510122712,51.942948951249413,283.231452235348,678164.36308183533,402.64580003617277,651.56968217666531,239.35212814653008,0,0,0,0,412.21755403013515,0,651569.68217666517,239352.1281465301,0,0,0,0,412217.55403013516,0,749.39731110114587,243554.12610787238,20363037.142726723,126343.02068971538,11785.262954288943,1.747283764901502E-12,33269.831848084927,19008.481697805324,1621.6078190856726,24014485.206667855,371474822.46119046,0,0,4947408.488788778]
[null,"Mixed-Use Residential Owner 30",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BI$6:$BI$105)","v":61.957260233256349},77.743288369887551,24223.376654833562,10765.945179926028,2100.4359046035679,11453.133170134073,26948548.635609586,0,1418.3446650320834,1418.3446650320836,0,0,0,0,0,0,1418344.6650320836,1418344.6650320836,0,0,0,0,0,0,25742.955670332314,8366460.5928580025,419064276.36509907,1929877.9571900819,180018.80175896824,19081.713507469489,783635.42743022612,454756.7582259117,24271.423080361525,657708219.60924864,8063914073.8962536,0,0,29317184.226213168]
[null,"Mixed-Use Residential Owner 15",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BJ$6:$BJ$105)","v":119.40876500766896},204.13036394702172,60842.980716545928,27041.324762909302,5275.7624612436048,28767.366769052453,39997037.652393416,0,1666.5432355163928,1666.5432355163925,0,0,0,0,0,0,1666543.2355163926,1666543.2355163926,0,0,0,0,0,0,94634.816484739364,36907578.429048352,2463933077.3128715,4149913.2310485612,387103.44582865707,0,1839366.9461582622,1070186.479866459,51483.766331160645,826360539.33033347,13091027804.230562,0,0,34447448.678123839]
[null,"Mixed-Use Residential Renter 30",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BK$6:$BK$105)","v":70.405551718588313},72.434242627815479,49438.230610274375,24697.214468659469,4818.426542835462,26273.632413467523,26244337.313326504,0,12090.087975802098,294.88019453175843,11795.207781270337,0,0,0,0,0,3243682.1398493433,294880.19453175849,2948801.945317585,0,0,0,0,0,55816.958158083071,11163391.631616613,902196475.20121562,3384441.1541282861,315700.29540987423,16472.51445849584,2846761.8228508672,1508747.7631458167,82168.076827306257,724342426.27815473,9009714976.4230614,0,0,6095173.6209714478]
[null,"Mixed-Use Residential Renter 15",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BL$6:$BL$105)","v":1071.0833902148001},1320.065427731912,651146.9918956547,315458.59121935116,61545.971146895412,335594.24597803317,384068970.39708245,0,36502.422806334282,4761.1855834349062,31741.237222899374,0,0,0,0,0,12696494.88915975,4761185.5834349068,7935309.3057248443,0,0,0,0,0,445443.59070658416,126951423.35137647,9281063515.4676552,42707511.710563853,3983751.954676359,0,23823986.523982894,13482044.285323756,638291.62716437201,6600327138.6595602,114351930545.14983,0,0,98413706.009599522]
[null,"Mixed-Use Residential Renter 5",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BM$6:$BM$105)","v":177.05761030409454},19.749893102304284,18414.31043081791,8184.1379692524051,1596.7253178011442,8706.5297545238354,24173294.880827229,0,1664.8242080274131,1664.8242080274133,0,0,0,0,0,0,1664824.2080274131,1664824.2080274131,0,0,0,0,0,0,27540.032903986179,9501311.3518752325,550800658.0797236,1475265.7897414281,137612.62921098393,8483.892455331028,635599.83141729422,367991.86131337594,21383.915671922819,347072534.44531691,5401003409.2634926,0,0,34411916.379926629]
[null,"Mixed-Use Residential Owner Townhomes",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BN$6:$BN$105)","v":240.52000351823},728.83835500898078,13583.740449412282,8815.450194147299,1719.8943328781379,9378.1385044120216,8656021.8395722955,0,2164.0054598930737,2164.0054598930737,0,0,0,0,0,0,2164005.4598930739,2164005.4598930739,0,0,0,0,0,0,23084.287928610189,5193964.7839372922,69252863.785830557,1223750.5553793835,114151.31605110632,52385.25676627057,897403.4516256908,551139.13269653788,29576.304308289411,102037369.7012573,1562704505.751946,0,0,44729992.855989844]
[null,"Condo 8",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BO$6:$BO$105)","v":883.26382350751521},1106.4292906190649,153072.58807557961,68032.261366924271,13273.094192686925,72374.746135025824,104114996.24725403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154881.95672895527,52040337.460928969,6435512999.0195417,9965767.7178752329,929605.70718794188,0,4342484.7681015497,2533116.1147259041,108562.11920253873,5532146453.0953245,37058003275.375664,0,0,0]
[null,"Condo 5",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BP$6:$BP$105)","v":61.821254842278066},41.214169894852041,5046.4644901311804,2518.1857805754589,491.298045790272,2678.9210431653819,3151671.8154886854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4875.6362985609967,1584581.7970323241,268159996.42085484,339306.48190264479,31650.470991492319,22441.115507746938,160735.26258992293,93762.236510788382,4018.3815647480728,50675954.162632592,912172722.85450006,0,0,0]
[null,"Condo 3",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BQ$6:$BQ$105)","v":19.285532550000003},24.332448888573499,1235.1043302218886,548.93525787639499,107.09726881168466,583.97367859190956,840077.79787800007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1459.9341964797738,474478.61385592649,51697095.254030772,79139.82856608514,7382.1544294023952,0,35038.42071551457,20439.078750716835,875.9605178878644,97329795.55429399,295919028.48400474,0,0,0]
[null,"Apartment 8",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BR$6:$BR$105)","v":947.8943440117755},235.58769648904766,139921.50742811736,71005.177578986113,13853.11014566019,75537.422956368202,87385271.848098338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135967.36132146278,42693751.454939313,6212540713.1825247,9095635.8501241989,848439.90309072146,-2.9997206646354864E-10,4532245.3773820922,2643809.8034728873,113306.13443455231,2477089897.374146,24992924591.888561,0,0,0]
[null,"Apartment 5",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BS$6:$BS$105)","v":1080.0738569568434},736.56387020023635,68180.652453864765,30302.512201717673,5912.0201305551182,32236.71510821029,59110723.711309366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63723.733169864041,28675679.92643882,1274474663.3972807,4785898.2600923805,446428.05878594902,401059.02732402872,1934202.9064926174,1128285.0287873601,48355.072662315433,1730925094.9705555,13468923946.534798,0,0,0]
[null,"Apartment 5 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BT$6:$BT$105)","v":258.87259267252307},100.90496781564276,50070.318980617405,28073.13390036863,5477.0684239619195,29865.036064221949,31270449.526067693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40616.449047341855,13200345.940386103,950746608.38851583,3416731.228915527,318712.31000398367,18042.384218904215,1791902.1638533173,1045276.2622477683,44797.554096332926,236759279.37894374,6711049189.6878777,0,0,0]
[null,"Apartment 4 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BU$6:$BU$105)","v":193.50020742660564},47.64845664710505,27715.086421424567,16251.266891058589,3170.6221704455306,17288.581798998501,17308921.306997322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25932.872698497744,8428183.6270117685,518657453.96995491,1926465.2820174324,179700.46779744278,25944.584644348699,1037314.90793991,605100.36296494748,25932.872698497751,95296913.294210106,3727161924.765049,0,0,0]
[null,"Apartment 3",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BV$6:$BV$105)","v":375.78629354522297},{"$f":"IFERROR((C53*43560)/B_Lot_Size,0)","v":1142.2267076149544},55504.554312697808,27963.996553097611,5455.7757275093436,29748.932503295331,32738501.893659823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29748.932503295327,6544765.1507249717,595245488.97563314,3582453.7044016444,334170.88413318829,163692.50946829913,1784935.95019772,1041212.6376153366,44623.398754942995,331154367.07172757,4875714142.1903105,0,0,0]
[null,"Garden Apartment",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BW$6:$BW$105)","v":720.72436251441968},128.70077902043209,23979.002388889352,10657.334395061935,2079.2459404765832,11337.589781980781,23342096.609960433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22675.179563961563,5101915.4018913517,68025538.691884682,1657844.427355886,154643.54427361052,70077.574176625276,680255.38691884687,396815.64236932737,17006.384672971173,424712570.76742589,3231704125.4078341,0,0,0]
[null,"Townhomes High",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BX$6:$BX$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BX$6:$BX$105)","v":408.4124174640383},825.08324388894857,10858.329867345254,7046.7384512890658,1374.8186718464967,7496.5302673287933,6919297.4367444757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14993.060534657587,3373438.6202979572,44979181.603972763,706691.75323507842,65920.128346122685,177904.4490473356,599722.4213863035,374826.51336643967,14993.060534657587,266859148.82073429,1147376755.7491755,0,0,0]
[null,"Townhomes Medium",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BY$6:$BY$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BY$6:$BY$105)","v":171.38811204513578},346.24182175522282,8089.8788035657017,3235.9515214262806,631.3341418302673,3442.5016185385966,5421940.0491982903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3442.5016185385966,774562.86417118437,10327504.855615791,444539.74557883403,41466.618153334464,63458.162365831959,275400.12948308775,172125.08092692983,6885.0032370771933,111986031.13575698,758931987.50344074,0,0,0]
[null,"Cottage Homes",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$BZ$6:$BZ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$BZ$6:$BZ$105)","v":41.538036374226351},180.93968644613,683.89275397251629,382.43282802143108,98.744156195133499,415.68785654503375,519609.8206812921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1039.2196413625843,327354.18702921405,3117658.9240877526,70769.756270752245,6601.395014213449,45234.921611532518,41568.785654503372,29098.149958152364,1247.0635696351012,18093968.644613001,82757479.912118599,0,0,0]
[null,"\"Skinny Lot\" Single Family - 2,500 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CA$6:$CA$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CA$6:$CA$105)","v":69.502890850389235},1211.0183701771821,2325.3901878865618,1161.0341009519334,226.51775309572221,1261.9935879912318,1766791.0231877244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3154.9839699780796,820295.83219430072,15545001.989730053,227604.47446574605,21230.920129250262,63351.398489893836,126199.35879912318,88339.551159386232,3785.980763973695,42385642.956201375,289970549.61333925,0,0,0]
[null,"Small Lot Single Family - 4,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CB$6:$CB$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CB$6:$CB$105)","v":357.47094291844644},3892.8585683818819,9967.6267913170541,3870.7617372947889,999.43068056951438,4207.3497144508574,7573229.4860115433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10518.374286127144,2734777.314393057,57616843.761660017,853887.29064672161,79650.511746994656,412643.00824847945,420734.97144508577,294514.48001156002,12622.049143352573,116785757.05145645,1148273502.3379431,0,0,0]
[null,"Conventional Lot Single Family - 6,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CC$6:$CC$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CC$6:$CC$105)","v":358.08593369952411},2599.7038786585449,5245.6104945574971,1748.5368315191656,888.60641777803994,1900.5835125208321,3991225.3762937477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4751.4587813020798,1235379.2831385406,43250458.13749329,425561.28283536958,39696.309253967527,493943.73694512347,190058.35125208323,133040.84587645825,5701.7505375624969,103988155.1463418,668162055.52105618,0,0,0]
[null,"Conventional Lot Single Family - 8,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CD$6:$CD$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CD$6:$CD$105)","v":109.80732000286108},594.92622628415779,1642.6411091643006,547.5470363881002,278.26340389243251,595.15982216097848,1487899.5554024463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1487.8995554024464,386853.88440463599,15273225.350755027,138855.80079462042,12952.453694390544,136238.10581907208,59515.982216097851,41661.187551268493,1785.4794664829358,20822417.919945523,225943454.83485633,0,0,0]
[null,"Conventional Lot Single Family - 10,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CE$6:$CE$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CE$6:$CE$105)","v":41.91738240033763},182.59211773587072,537.72057263352281,179.24019087784094,91.089865004118764,194.82629443243582,545513.62441082031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,487.06573608108954,126637.09138108327,5424330.3770398265,47222.162653990934,4404.8780938541277,54321.15502642154,19482.629443243583,13637.840610270508,584.47888329730745,10042566.47547289,84950327.262254074,0,0,0]
[null,"Large Lot Single Family - 20,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CF$6:$CF$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CF$6:$CF$105)","v":19.81917383424269},43.166160610980583,102.19170576369609,34.063901921232031,17.311274956370116,37.025980349165252,111077.94104749574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111.07794104749574,28880.264672348894,1140210.3179319862,9301.7086875365349,867.66235450420515,23503.974452678929,4443.1176418998302,3332.3382314248729,148.10392139666101,3884954.4549882524,19366409.170623917,0,0,0]
[null,"Large Lot Single Family - 40,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CG$6:$CG$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CG$6:$CG$105)","v":15.024945280608367},16.362165410582513,34.50149999235844,11.500499997452813,5.8445540987055198,12.500543475492188,43751.902164222658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.501630426476567,9750.4239108839065,430360.59076309856,3316.8997342610151,309.40003925724756,8909.1990660621777,1500.0652170590627,1125.0489127942969,50.002173901968753,1963459.8492699016,8064339.5639265142,0,0,0]
[null,"Executive Estate Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CH$6:$CH$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CH$6:$CH$105)","v":5.3093799572232419},2.569739899296049,7.3068603310994185,2.435620110366473,1.2377821400882416,2.6474131634418185,10589.652653767274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6185329086045446,1720.8185562371816,56297.723242826512,737.45487433790197,68.789708869939645,1399.2233751666986,317.68957961301822,238.26718470976365,10.589652653767274,642434.97482401226,2067706.5874189362,0,0,0]
[null,"Rural Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CI$6:$CI$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CI$6:$CI$105)","v":0.63213099272613338},6.2580968279887197E-2,0.19651611522529325,6.8682382271239989E-2,3.4904386670244161E-2,7.4654763338304328E-2,149.30952667660867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22396429001491303,58.23071540387739,1756.6202006012979,17.433768216376759,1.6262199652382545,34.075337228398581,7.4654763338304324,5.225833433681303,0.22396429001491297,21903.338897960519,42869.085546216316,0,0,0]
[null,"Mixed-Use Office 30",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CJ$6:$CJ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CJ$6:$CJ$105)","v":2.8160971617773249},4.1596877710078086,0,0,0,0,0,0,3425.65892477127,18.815840300837731,3406.8430844704326,0,0,0,0,0,1381553.0740890107,18815.840300837732,1362737.2337881729,0,0,0,0,0,3012.5383351260775,613345.96183510148,43174806.128691614,54772.962597650068,5109.2158749635264,-2.2699283932567466E-12,362404.84409432282,167650.31307048304,12018.029997150703,30214932.046657968,417480262.49711508,0,0,388923.41901831602]
[null,{"$f":"B_Name","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CK$6:$CK$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CK$6:$CK$105)","v":362.93259335049538},409.45180819837816,0,0,0,0,0,0,174119.36943942236,4334.9220607325069,169784.44737868983,0,0,0,0,0,72248701.012208447,4334922.0607325062,67913778.951475933,0,0,0,0,0,193275.78867349273,38655157.734698541,7253583814.3283339,3250359.9344236441,303193.21410989686,3.910139626971587E-10,18291926.122270934,8484164.9598636385,615920.17612907698,2866162657.3886471,29188138699.162823,0,0,89602838.995340914]
[null,"Mixed-Use Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CL$6:$CL$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CL$6:$CL$105)","v":547.35345344951804},1016.1836266573331,0,0,0,0,0,0,267459.53053621016,11381.256618562133,256078.27391764801,0,0,0,0,0,113812566.18562134,11381256.618562134,102431309.5670592,0,0,0,0,0,0,0,0,5632416.1387327639,525391.15259850561,0,27918222.485332917,12980323.173470112,953180.24180457881,1774256612.1437037,15788655284.220482,0,0,235250574.30567932]
[null,"Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CM$6:$CM$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CM$6:$CM$105)","v":9.0482494237503026},107.04555809303726,0,0,0,0,0,0,3532.5034170702302,0,3532.5034170702302,0,0,0,0,0,1413001.3668280919,0,1413001.3668280919,0,0,0,0,0,211.95020502421377,55107.053306295573,4528850.5347054237,68926.701612684992,6429.4750801650653,0,374445.3622094444,173092.66743644129,12363.761959745807,186901544.43044305,371209345.21315813,0,0,0]
[null,"Office 3",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CN$6:$CN$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CN$6:$CN$105)","v":687.72534633875705},180.98035429967291,0,0,0,0,0,0,74070.817486238477,0,74070.817486238477,0,0,0,0,0,18517704.37155962,0,18517704.37155962,0,0,0,0,0,27078.43504973274,10831374.019893097,81235305.149198219,894531.84583901078,83441.831346496911,98543.802916171902,7851506.653541279,3629470.0568256853,259247.86120183466,1150991618.0608878,4475057069.2089767,0,0,0]
[null,"Suburban Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CO$6:$CO$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CO$6:$CO$105)","v":545.79089433004413},1700.3755798181035,0,0,0,0,0,0,15027.74038752926,0,15027.740387529258,0,0,0,0,0,3756935.0968823154,0,3756935.0968823154,0,0,0,0,0,30055.480775058521,11841859.425373057,90166442.325175568,250039.41189078783,23323.648603476602,310335.9916084751,1592940.4810781018,736359.27898893377,52597.091356352415,595131452.93633616,1391019058.744838,0,0,0]
[null,"Flex/Tech Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CP$6:$CP$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CP$6:$CP$105)","v":277.86302274204394},793.89435069155411,0,0,0,0,0,0,11165.234000287632,0,9658.4341036377773,1506.7998966498551,0,0,0,0,5889289.0875840103,0,2414608.5259094443,3474680.561674566,0,0,0,0,15729.755763019835,4954873.0653512487,47189267.289059505,155803.44643122918,14533.32819931522,30259.283176608693,1224198.4012400352,547096.46601409395,47365.718432580921,238168305.20746624,996127569.71752155,0,0,0]
[null,"Light Industrial / Warehousing 1",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CQ$6:$CQ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CQ$6:$CQ$105)","v":111.64086532814653},11.164086532814654,0,0,0,0,0,0,2406.389413225616,0,724.9061275865987,1681.4832856390171,0,0,0,0,1812265.3189664963,0,181226.53189664966,1631038.7870698466,0,0,0,0,5436.7959568994875,1766958.6859923336,16310387.870698463,10075.039907155184,939.79860488205156,6078.8451171175793,300477.32651416876,117913.08124805518,17670.521017304251,78148605.729702577,313350309.36568236,0,0,0]
[null,"Regional Retail / Mall",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CR$6:$CR$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CR$6:$CR$105)","v":107.96299061057604},203.70199120702961,0,0,0,0,0,0,702.0213886440157,702.0213886440157,0,0,0,0,0,0,702021.38864401577,702021.38864401577,0,0,0,0,0,0,8985.8737746433999,3540434.2672095001,26957621.323930204,107076.04036518108,9988.0411669660134,19211.269554293001,47737.454427793069,26676.812768472591,3510.1069432200784,117570678.26496127,279013086.405375,0,0,14510782.103271807]
[null,"Lifestyle Retail / Suburban Main Street Retail",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CS$6:$CS$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CS$6:$CS$105)","v":279.02711697953259},220.84956869497924,0,0,0,0,0,0,3933.0920414807088,3933.0920414807088,0,0,0,0,0,0,3933092.0414807089,3933092.0414807089,0,0,0,0,0,0,7866.1840829614193,2556509.8269624612,23598552.248884257,439187.63670603535,40967.374031406885,120252.59015441619,267450.25882068818,149457.49757626693,19665.460207403543,116273543.47523876,817899948.26152909,0,0,81297012.497406259]
[null,"Arterial Commercial",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CT$6:$CT$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CT$6:$CT$105)","v":127.55334915517653},389.39126001818556,0,0,0,0,0,0,1479.6867880691052,1479.6867880691052,0,0,0,0,0,0,1479686.7880691052,1479686.7880691052,0,0,0,0,0,0,6066.7158310833302,2093016.9617237491,18200147.49324999,221489.86730440942,20660.550251554305,58100.833240643711,100618.70158869916,56228.097946625996,7398.433940345526,206766759.06965652,496911364.39393574,0,0,30585125.909388408]
[null,"Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CU$6:$CU$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CU$6:$CU$105)","v":3.9425360264882556},2.1513092900302948,0,0,0,0,0,2184.0907081584978,2306.4261548847153,507.4137540746375,0,0,0,0,1799.0124008100784,0,2306426.1548847156,507413.75407463737,0,0,0,0,1799012.4008100783,0,1016.5942679741935,264314.5096732903,31711308.000962369,217920.53348953865,20327.603189261124,-1.3696230808102032E-12,34504.135277075351,19281.722654836223,2537.0687703731874,36572257.930515014,608459935.69926155,0,0,10488242.296722757]
[null,"Hotel 15",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CV$6:$CV$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CV$6:$CV$105)","v":0.56321943235546501},1.0568097554772369,0,0,0,0,0,285.86998540449184,277.99591979779802,16.679755187867883,0,0,0,0,261.31616460993018,0,277995.91979779809,16679.755187867886,0,0,0,0,261316.16460993022,0,128.43411494658275,41741.087357639393,5049163.9134377781,26523.079920370808,2474.0699526795138,87.337349167832315,1134.2233527750159,633.83069713897942,83.398775939339401,1845189.8330632553,61316620.930415019,0,0,344770.53973322921]
[null,"Hotel 5",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CW$6:$CW$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CW$6:$CW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 3",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CX$6:$CX$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CX$6:$CX$105)","v":54.058700620666087},56.965841716530342,0,0,0,0,0,4671.1601662067778,4086.8210256867551,690.46018110937757,0,0,0,0,3396.3608445773775,0,4603067.8740625158,690460.18110937753,0,0,0,0,3912607.6929531391,0,10885.301796191179,2830178.4670097064,380985562.86669123,481275.57923925947,44893.332641951842,0,46951.292315437669,26237.486882156347,3452.3009055468879,82611806.691470578,1252226238.9056518,0,0,14271811.943530835]
[null,"Commercial Parking 5",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CY$6:$CY$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CY$6:$CY$105)","v":0.56321943235546501},1.5700651781264594,0,0,0,0,0,0,7.8503258906322957,7.8503258906322966,0,0,0,0,0,0,263002.74843489146,7850.3258906322972,0,0,0,0,0,255152.42254425917,785.08437705925905,255152.42254425923,9421012.5247111097,1114.8744866775453,103.99536844058002,0,533.82216056299615,298.31238384402724,39.251629453161478,4710195.534379378,17926269.951267235,0,0,162266.23615936961]
[null,"Commercial Parking 3",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$CZ$6:$CZ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$CZ$6:$CZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 1 - Surface",{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DA$6:$DA$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DA$6:$DA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DB$6:$DB$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DB$6:$DB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DC$6:$DC$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DC$6:$DC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DD$6:$DD$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DD$6:$DD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DE$6:$DE$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DE$6:$DE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DF$6:$DF$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DF$6:$DF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DG$6:$DG$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DG$6:$DG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DH$6:$DH$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DH$6:$DH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DI$6:$DI$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DI$6:$DI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DJ$6:$DJ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DJ$6:$DJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DK$6:$DK$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DK$6:$DK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DL$6:$DL$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DL$6:$DL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DM$6:$DM$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DM$6:$DM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DN$6:$DN$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DN$6:$DN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DO$6:$DO$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DO$6:$DO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DP$6:$DP$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DP$6:$DP$105)","v":0},{"$f":"IFERROR((C99*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DQ$6:$DQ$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DQ$6:$DQ$105)","v":0},{"$f":"IFERROR((C100*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DR$6:$DR$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DR$6:$DR$105)","v":0},{"$f":"IFERROR((C101*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DS$6:$DS$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DS$6:$DS$105)","v":0},{"$f":"IFERROR((C102*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_2,D_Buildable_Acre,'Dev Type Building Mix'!$DT$6:$DT$105)+SUMPRODUCT(Redev_Acres_2,'Dev Type Building Mix'!$DT$6:$DT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C103)","v":21799.561439742352},74022.61072136047,2497840.8202788867,1350626.9248794622,264811.16398488154,1437618.8335266849,1653490501.3704588,7543.7666598059404,805058.54542489478,119247.20689283047,676754.14838574792,3188.283182288872,0,0,5868.9069640275211,0,374316062.33393866,114630384.78918159,247939651.96106499,5105719.3487444129,0,0,6385153.8124032822,255152.42254425917,2532001.0142384418,738604015.40320075,63614547795.316864,200357449.57748225,18689320.67027529,11120369.260133499,169043594.97726136,90298326.74314402,5237424.1335990597,31306106213.644974,527378800879.05463,0,5360815204.4632015,2369410053.5923843]

{"sheet":"BUILDINGS3","index":16,"n_rows":104,"n_cols":40,"rows_kept":104,"cut":false,"hidden":true,"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 ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Total Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"B_Name","v":"T3NEWLWideHouse"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$Y$6:$Y$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$Y$6:$Y$105)","v":0},{"$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_COMPRKG_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_COMPRKG_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,"T3NEDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$Z$6:$Z$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NEWideHouse",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AA$6:$AA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NDSSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AB$6:$AB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NDSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AC$6:$AC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AD$6:$AD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AE$6:$AE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AF$6:$AF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AG$6:$AG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AH$6:$AH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AI$6:$AI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AJ$6:$AJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AK$6:$AK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSLiveWork",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AL$6:$AL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AM$6:$AM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSRowHouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AN$6:$AN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSMultiplexLarge",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AO$6:$AO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSRowhouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AP$6:$AP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSTriQuadplex",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AQ$6:$AQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AR$6:$AR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSRowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AS$6:$AS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSLowRise",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AT$6:$AT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5URowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AU$6:$AU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5ULowRise",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AV$6:$AV$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5UCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AW$6:$AW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AX$6:$AX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AY$6:$AY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$AZ$6:$AZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BA$6:$BA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LHighRise",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BB$6:$BB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BC$6:$BC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6CGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BD$6:$BD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B_Name","v":"T6C - High Rise"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BE$6:$BE$105)","v":0},0,{"$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},{"$f":"building_acres_3*B_COMPRKG_Emp_Acre","v":0},{"$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},{"$f":"Buildings_3*B_COMPRKG_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_3*B_Sales_Tax_Revenue","v":0}]
[null,"T6C - Mid Rise",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BF$6:$BF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 40+",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BG$6:$BG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential and Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BH$6:$BH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 30",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BI$6:$BI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 15",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BJ$6:$BJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 30",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BK$6:$BK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 15",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BL$6:$BL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 5",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BM$6:$BM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner Townhomes",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BN$6:$BN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 8",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BO$6:$BO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 5",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BP$6:$BP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 3",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BQ$6:$BQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 8",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BR$6:$BR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 5",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BS$6:$BS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 5 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BT$6:$BT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 4 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BU$6:$BU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 3",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BV$6:$BV$105)","v":0},{"$f":"IFERROR((C53*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Garden Apartment",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BW$6:$BW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Townhomes High",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BX$6:$BX$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BX$6:$BX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Townhomes Medium",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BY$6:$BY$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BY$6:$BY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cottage Homes",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$BZ$6:$BZ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$BZ$6:$BZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"\"Skinny Lot\" Single Family - 2,500 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CA$6:$CA$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CA$6:$CA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Lot Single Family - 4,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CB$6:$CB$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CB$6:$CB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 6,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CC$6:$CC$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CC$6:$CC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 8,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CD$6:$CD$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CD$6:$CD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 10,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CE$6:$CE$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CE$6:$CE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Lot Single Family - 20,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CF$6:$CF$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CF$6:$CF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Lot Single Family - 40,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CG$6:$CG$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CG$6:$CG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Executive Estate Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CH$6:$CH$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CH$6:$CH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rural Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CI$6:$CI$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CI$6:$CI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Office 30",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CJ$6:$CJ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CJ$6:$CJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B_Name","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CK$6:$CK$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CK$6:$CK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CL$6:$CL$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CL$6:$CL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CM$6:$CM$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CM$6:$CM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Office 3",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CN$6:$CN$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CN$6:$CN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Suburban Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CO$6:$CO$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CO$6:$CO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flex/Tech Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CP$6:$CP$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CP$6:$CP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Light Industrial / Warehousing 1",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CQ$6:$CQ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CQ$6:$CQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regional Retail / Mall",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CR$6:$CR$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CR$6:$CR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lifestyle Retail / Suburban Main Street Retail",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CS$6:$CS$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CS$6:$CS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Arterial Commercial",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CT$6:$CT$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CT$6:$CT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CU$6:$CU$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CU$6:$CU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 15",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CV$6:$CV$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CV$6:$CV$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 5",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CW$6:$CW$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CW$6:$CW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 3",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CX$6:$CX$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CX$6:$CX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 5",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CY$6:$CY$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CY$6:$CY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 3",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$CZ$6:$CZ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$CZ$6:$CZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 1 - Surface",{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DA$6:$DA$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DA$6:$DA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DB$6:$DB$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DB$6:$DB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DC$6:$DC$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DC$6:$DC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DD$6:$DD$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DD$6:$DD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DE$6:$DE$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DE$6:$DE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DF$6:$DF$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DF$6:$DF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DG$6:$DG$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DG$6:$DG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DH$6:$DH$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DH$6:$DH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DI$6:$DI$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DI$6:$DI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DJ$6:$DJ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DJ$6:$DJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DK$6:$DK$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DK$6:$DK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DL$6:$DL$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DL$6:$DL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DM$6:$DM$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DM$6:$DM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DN$6:$DN$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DN$6:$DN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DO$6:$DO$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DO$6:$DO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DP$6:$DP$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DP$6:$DP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DQ$6:$DQ$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DQ$6:$DQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DR$6:$DR$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DR$6:$DR$105)","v":0},{"$f":"IFERROR((C101*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DS$6:$DS$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DS$6:$DS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_3,D_Buildable_Acre,'Dev Type Building Mix'!$DT$6:$DT$105)+SUMPRODUCT(Redev_Acres_3,'Dev Type Building Mix'!$DT$6:$DT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C103)","v":0},{"$f":"SUM(D4:D103)","v":0},{"$f":"SUM(E4:E103)","v":0},{"$f":"SUM(F4:F103)","v":0},{"$f":"SUM(G4:G103)","v":0},{"$f":"SUM(H4:H103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS4","index":17,"n_rows":104,"n_cols":40,"rows_kept":104,"cut":false,"hidden":true,"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 ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Total Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"B_Name","v":"T3NEWLWideHouse"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$Y$6:$Y$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$Y$6:$Y$105)","v":0},{"$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_COMPRKG_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_COMPRKG_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,"T3NEDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$Z$6:$Z$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NEWideHouse",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AA$6:$AA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NDSSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AB$6:$AB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NDSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AC$6:$AC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AD$6:$AD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AE$6:$AE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AF$6:$AF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AG$6:$AG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AH$6:$AH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AI$6:$AI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AJ$6:$AJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AK$6:$AK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSLiveWork",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AL$6:$AL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AM$6:$AM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSRowHouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AN$6:$AN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSMultiplexLarge",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AO$6:$AO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSRowhouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AP$6:$AP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSTriQuadplex",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AQ$6:$AQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AR$6:$AR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSRowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AS$6:$AS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSLowRise",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AT$6:$AT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5URowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AU$6:$AU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5ULowRise",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AV$6:$AV$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5UCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AW$6:$AW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AX$6:$AX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AY$6:$AY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AZ$6:$AZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BA$6:$BA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LHighRise",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BB$6:$BB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BC$6:$BC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6CGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BD$6:$BD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B_Name","v":"T6C - High Rise"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BE$6:$BE$105)","v":0},0,{"$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},{"$f":"building_acres_4*B_COMPRKG_Emp_Acre","v":0},{"$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},{"$f":"Buildings_4*B_COMPRKG_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_4*B_Sales_Tax_Revenue","v":0}]
[null,"T6C - Mid Rise",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BF$6:$BF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 40+",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BG$6:$BG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential and Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BH$6:$BH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 30",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BI$6:$BI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 15",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BJ$6:$BJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 30",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BK$6:$BK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 15",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BL$6:$BL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 5",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BM$6:$BM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner Townhomes",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BN$6:$BN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 8",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BO$6:$BO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 5",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BP$6:$BP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 3",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BQ$6:$BQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 8",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BR$6:$BR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 5",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BS$6:$BS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 5 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BT$6:$BT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 4 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BU$6:$BU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 3",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$Z$6:$Z$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Garden Apartment",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AA$6:$AA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Townhomes High",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AB$6:$AB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Townhomes Medium",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AC$6:$AC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cottage Homes",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AD$6:$AD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"\"Skinny Lot\" Single Family - 2,500 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AE$6:$AE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Lot Single Family - 4,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AF$6:$AF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 6,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AG$6:$AG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 8,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AH$6:$AH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 10,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AI$6:$AI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Lot Single Family - 20,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AJ$6:$AJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Lot Single Family - 40,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AK$6:$AK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Executive Estate Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AL$6:$AL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rural Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AM$6:$AM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Office 30",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AN$6:$AN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B_Name","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AO$6:$AO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AP$6:$AP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AQ$6:$AQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Office 3",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AR$6:$AR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Suburban Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AS$6:$AS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flex/Tech Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AT$6:$AT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Light Industrial / Warehousing 1",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AU$6:$AU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regional Retail / Mall",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AV$6:$AV$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lifestyle Retail / Suburban Main Street Retail",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AW$6:$AW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Arterial Commercial",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AX$6:$AX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AY$6:$AY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 15",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$AZ$6:$AZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 5",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BA$6:$BA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 3",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BB$6:$BB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 5",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BC$6:$BC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 3",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BD$6:$BD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 1 - Surface",{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BE$6:$BE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BF$6:$BF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BG$6:$BG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BH$6:$BH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BI$6:$BI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BJ$6:$BJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BK$6:$BK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BL$6:$BL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BM$6:$BM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BN$6:$BN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BO$6:$BO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BP$6:$BP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BQ$6:$BQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BR$6:$BR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BS$6:$BS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BT$6:$BT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BU$6:$BU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BT$6:$BT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$BU$6:$BU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_4,D_Buildable_Acre,'Dev Type Building Mix'!$DT$6:$DT$105)+SUMPRODUCT(Redev_Acres_4,'Dev Type Building Mix'!$DT$6:$DT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C103)","v":0},{"$f":"SUM(D4:D103)","v":0},{"$f":"SUM(E4:E103)","v":0},{"$f":"SUM(F4:F103)","v":0},{"$f":"SUM(G4:G103)","v":0},{"$f":"SUM(H4:H103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BUILDINGS5","index":18,"n_rows":104,"n_cols":40,"rows_kept":104,"cut":false,"hidden":true,"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 ($)","Energy Use","CO2 Emissions","Landscaping Water Use","Internal Water Use","Waste Water","Solid Waste","Land Cost","Total Project Value","Project Subsidy ($)","Property Tax Revenue ($/yr)","Sales Tax Revenue ($/yr)"]
[null,{"$f":"B_Name","v":"T3NEWLWideHouse"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$Y$6:$Y$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$Y$6:$Y$105)","v":0},{"$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_COMPRKG_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_COMPRKG_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,"T3NEDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$Z$6:$Z$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$Z$6:$Z$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NEWideHouse",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AA$6:$AA$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AA$6:$AA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NDSSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AB$6:$AB$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AB$6:$AB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NDSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AC$6:$AC$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AC$6:$AC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AD$6:$AD$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AD$6:$AD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T3NISDuplexSideBySide",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AE$6:$AE$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AE$6:$AE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AF$6:$AF$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AF$6:$AF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AG$6:$AG$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AG$6:$AG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NISSmallHouse",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AH$6:$AH$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AH$6:$AH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSCottageCourt",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AI$6:$AI$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AI$6:$AI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSDuplexStacked",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AJ$6:$AJ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AJ$6:$AJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4NSSMultiplexMedium",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AK$6:$AK$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AK$6:$AK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSLiveWork",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AL$6:$AL$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AL$6:$AL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AM$6:$AM$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AM$6:$AM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T4MSRowHouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AN$6:$AN$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AN$6:$AN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSMultiplexLarge",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AO$6:$AO$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AO$6:$AO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSRowhouseMedium",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AP$6:$AP$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AP$6:$AP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5NSSTriQuadplex",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AQ$6:$AQ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AQ$6:$AQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AR$6:$AR$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AR$6:$AR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSRowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AS$6:$AS$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AS$6:$AS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5USSLowRise",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AT$6:$AT$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AT$6:$AT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5URowhouseLarge",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AU$6:$AU$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AU$6:$AU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5ULowRise",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AV$6:$AV$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AV$6:$AV$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5UCourtyard",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AW$6:$AW$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AW$6:$AW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMainStreet",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AX$6:$AX$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AX$6:$AX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AY$6:$AY$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AY$6:$AY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T5MSMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$AZ$6:$AZ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$AZ$6:$AZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BA$6:$BA$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BA$6:$BA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LHighRise",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BB$6:$BB$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BB$6:$BB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6LMidRise",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BC$6:$BC$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BC$6:$BC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T6CGeneralOffice",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BD$6:$BD$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BD$6:$BD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B_Name","v":"T6C - High Rise"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BE$6:$BE$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BE$6:$BE$105)","v":0},0,{"$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},{"$f":"building_acres_5*B_COMPRKG_Emp_Acre","v":0},{"$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},{"$f":"Buildings_5*B_COMPRKG_Gross_Sq_Ft","v":0},{"$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},{"$f":"Buildings_5*B_Sales_Tax_Revenue","v":0}]
[null,"T6C - Mid Rise",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BF$6:$BF$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BF$6:$BF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 40+",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BG$6:$BG$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BG$6:$BG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential and Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BH$6:$BH$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BH$6:$BH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 30",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BI$6:$BI$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BI$6:$BI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner 15",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BJ$6:$BJ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BJ$6:$BJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 30",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BK$6:$BK$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BK$6:$BK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 15",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BL$6:$BL$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BL$6:$BL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Renter 5",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BM$6:$BM$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BM$6:$BM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Residential Owner Townhomes",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BN$6:$BN$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BN$6:$BN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 8",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BO$6:$BO$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BO$6:$BO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 5",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BP$6:$BP$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BP$6:$BP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Condo 3",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BQ$6:$BQ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BQ$6:$BQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 8",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BR$6:$BR$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BR$6:$BR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 5",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BS$6:$BS$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BS$6:$BS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 5 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BT$6:$BT$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BT$6:$BT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 4 - Wrapped Parking",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BU$6:$BU$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BU$6:$BU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment 3",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BV$6:$BV$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BV$6:$BV$105)","v":0},{"$f":"IFERROR((C53*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Garden Apartment",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BW$6:$BW$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BW$6:$BW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Townhomes High",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BX$6:$BX$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BX$6:$BX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Townhomes Medium",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BY$6:$BY$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BY$6:$BY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cottage Homes",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$BZ$6:$BZ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$BZ$6:$BZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"\"Skinny Lot\" Single Family - 2,500 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CA$6:$CA$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CA$6:$CA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Small Lot Single Family - 4,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CB$6:$CB$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CB$6:$CB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 6,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CC$6:$CC$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CC$6:$CC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 8,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CD$6:$CD$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CD$6:$CD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Conventional Lot Single Family - 10,000 Sq Ft",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CE$6:$CE$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CE$6:$CE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Lot Single Family - 20,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CF$6:$CF$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CF$6:$CF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Lot Single Family - 40,000 sq ft",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CG$6:$CG$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CG$6:$CG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Executive Estate Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CH$6:$CH$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CH$6:$CH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rural Single Family",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CI$6:$CI$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CI$6:$CI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Office 30",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CJ$6:$CJ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CJ$6:$CJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B_Name","v":"Mixed-Use Office 15"},{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CK$6:$CK$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CK$6:$CK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mixed-Use Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CL$6:$CL$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CL$6:$CL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Office 5",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CM$6:$CM$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CM$6:$CM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Office 3",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CN$6:$CN$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CN$6:$CN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Suburban Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CO$6:$CO$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CO$6:$CO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flex/Tech Office 1",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CP$6:$CP$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CP$6:$CP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Light Industrial / Warehousing 1",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CQ$6:$CQ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CQ$6:$CQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regional Retail / Mall",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CR$6:$CR$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CR$6:$CR$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lifestyle Retail / Suburban Main Street Retail",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CS$6:$CS$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CS$6:$CS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Arterial Commercial",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CT$6:$CT$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CT$6:$CT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 30+",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CU$6:$CU$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CU$6:$CU$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 15",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CV$6:$CV$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CV$6:$CV$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 5",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CW$6:$CW$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CW$6:$CW$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hotel 3",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CX$6:$CX$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CX$6:$CX$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 5",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CY$6:$CY$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CY$6:$CY$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 3",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$CZ$6:$CZ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$CZ$6:$CZ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Parking 1 - Surface",{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DA$6:$DA$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DA$6:$DA$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DB$6:$DB$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DB$6:$DB$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DC$6:$DC$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DC$6:$DC$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DD$6:$DD$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DD$6:$DD$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DE$6:$DE$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DE$6:$DE$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DF$6:$DF$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DF$6:$DF$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DG$6:$DG$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DG$6:$DG$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DH$6:$DH$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DH$6:$DH$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DI$6:$DI$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DI$6:$DI$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DJ$6:$DJ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DJ$6:$DJ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DK$6:$DK$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DK$6:$DK$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DL$6:$DL$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DL$6:$DL$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DM$6:$DM$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DM$6:$DM$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DN$6:$DN$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DN$6:$DN$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DO$6:$DO$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DO$6:$DO$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DP$6:$DP$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DP$6:$DP$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DQ$6:$DQ$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DQ$6:$DQ$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DR$6:$DR$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DR$6:$DR$105)","v":0},{"$f":"IFERROR((C101*43560)/B_Lot_Size,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DS$6:$DS$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DS$6:$DS$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"SUMPRODUCT(VAC_ACRE_5,D_Buildable_Acre,'Dev Type Building Mix'!$DT$6:$DT$105)+SUMPRODUCT(Redev_Acres_5,'Dev Type Building Mix'!$DT$6:$DT$105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C4:C103)","v":0},{"$f":"SUM(D4:D103)","v":0},{"$f":"SUM(E4:E103)","v":0},{"$f":"SUM(F4:F103)","v":0},{"$f":"SUM(G4:G103)","v":0},{"$f":"SUM(H4:H103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Existing Land Use","index":19,"n_rows":6,"n_cols":31,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,0,3,0],[1,2,3,2],[1,1,3,1],[1,8,3,8],[1,11,3,11],[1,5,2,7],[1,4,3,4],[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]]}
[]
["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",37443.75743349961,92854.095699884856,{"$f":"SUM(B6:C6)","v":130297.85313338446},{"$f":"SUM(F6:H6)","v":112668827035},42097924072,49533428637,21037474326,869999.83499886037,0,377999,{"$f":"IFERROR(I6/K6,0)","v":2.3015929539465989},387371,180361,35356,166787,8886,157826,75,4867,0,497188,105429,245570,70427,40809,25760,5943,0,3250,0]

{"sheet":"Existing Developed Area","index":20,"n_rows":25,"n_cols":25,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,8,0,11],[1,8,1,9],[1,10,1,11],[0,12,0,15],[1,12,1,13],[1,14,1,15],[0,0,2,0],[0,2,0,3],[1,4,1,5],[1,6,1,7],[0,4,0,7],[1,18,1,19],[0,20,0,23],[1,20,1,21],[1,22,1,23],[0,24,2,24],[0,16,0,19],[1,16,1,17]]}
["Existing Land Use Area",null,"Existing",null,"Scenario 1",null,null,null,"Scenario 2",null,null,null,"Scenario 3",null,null,null,"Scenario 4",null,null,null,"Scenario 5",null,null,null,"Land Use Mix Category"]
[null,null,null,null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged",null,"Painted / Redeveloped",null,"Unpainted / Unchanged"]
["Land Use Category","GIS Field Name","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet","Acres","Square Feet"]
["EXISTING","EX_LU","DEVD_ACRE",null,"PAINTED1",null,null,null,"PAINTED2",null,null,null,"PAINTED3",null,null,null,"PAINTED4",null,null,null,"PAINTED5",null,null,null,"EX_LU_TYPES"]
["Mixed-Use","MU",187.75538021076179,{"$f":"C5*43560","v":8178624.3619807838},null,{"$f":"E5*43560","v":0},{"$f":"$C5-E5","v":187.75538021076179},{"$f":"G5*43560","v":8178624.3619807838},null,{"$f":"I5*43560","v":0},{"$f":"$C5-I5","v":187.75538021076179},{"$f":"K5*43560","v":8178624.3619807838},null,{"$f":"M5*43560","v":0},{"$f":"$C5-M5","v":187.75538021076179},{"$f":"O5*43560","v":8178624.3619807838},null,{"$f":"Q5*43560","v":0},{"$f":"$C5-Q5","v":187.75538021076179},{"$f":"S5*43560","v":8178624.3619807838},null,{"$f":"U5*43560","v":0},{"$f":"$C5-U5","v":187.75538021076179},{"$f":"W5*43560","v":8178624.3619807838},"COM"]
["Multifamily","MF",9234.2333674336751,{"$f":"C6*43560","v":402243205.48541087},null,{"$f":"E6*43560","v":0},{"$f":"$C6-E6","v":9234.2333674336751},{"$f":"G6*43560","v":402243205.48541087},null,0,{"$f":"$C6-I6","v":9234.2333674336751},402243205.48541087,null,0,{"$f":"$C6-M6","v":9234.2333674336751},402243205.48541087,null,0,{"$f":"$C6-Q6","v":9234.2333674336751},402243205.48541087,null,0,{"$f":"$C6-U6","v":9234.2333674336751},402243205.48541087,"RES"]
["Townhome","TH",3638.8403012295648,158507883.52155983,null,0,3638.8403012295648,158507883.52155983,null,0,3638.8403012295648,158507883.52155983,null,0,3638.8403012295648,158507883.52155983,null,0,3638.8403012295648,158507883.52155983,null,0,3638.8403012295648,158507883.52155983,"RES"]
["Single Family Small Lot","SF_SM",859.2691254226313,37429763.103409819,null,0,859.2691254226313,37429763.103409819,null,0,859.2691254226313,37429763.103409819,null,0,859.2691254226313,37429763.103409819,null,0,859.2691254226313,37429763.103409819,null,0,859.2691254226313,37429763.103409819,"RES"]
["Single Family Conventional Lot","SF_MD",42280.609165800546,1841743335.2622719,null,0,42280.609165800546,1841743335.2622719,null,0,42280.609165800546,1841743335.2622719,null,0,42280.609165800546,1841743335.2622719,null,0,42280.609165800546,1841743335.2622719,null,0,42280.609165800546,1841743335.2622719,"RES"]
["Single Family Large Lot","SF_LRG",2209.020983247834,96224954.030275643,null,0,2209.020983247834,96224954.030275643,null,0,2209.020983247834,96224954.030275643,null,0,2209.020983247834,96224954.030275643,null,0,2209.020983247834,96224954.030275643,null,0,2209.020983247834,96224954.030275643,"RES"]
["Mobile Home","MH",1252.5148673224737,54559547.620566957,null,0,1252.5148673224737,54559547.620566957,null,0,1252.5148673224737,54559547.620566957,null,0,1252.5148673224737,54559547.620566957,null,0,1252.5148673224737,54559547.620566957,null,0,1252.5148673224737,54559547.620566957,"RES"]
["Retail","RET",8223.2913278950455,358206570.24310815,null,0,8223.2913278950455,358206570.24310815,null,0,8223.2913278950455,358206570.24310815,null,0,8223.2913278950455,358206570.24310815,null,0,8223.2913278950455,358206570.24310815,null,0,8223.2913278950455,358206570.24310815,"COM"]
["Office","OFF",6251.306105353171,272306893.94918412,null,0,6251.306105353171,272306893.94918412,null,0,6251.306105353171,272306893.94918412,null,0,6251.306105353171,272306893.94918412,null,0,6251.306105353171,272306893.94918412,null,0,6251.306105353171,272306893.94918412,"COM"]
["Industrial","IND",8346.1482409863056,363558217.37736344,null,0,8346.1482409863056,363558217.37736344,null,0,8346.1482409863056,363558217.37736344,null,0,8346.1482409863056,363558217.37736344,null,0,8346.1482409863056,363558217.37736344,null,0,8346.1482409863056,363558217.37736344,"COM"]
["Public / Civic","PUB",4954.0043948050543,215796431.43770817,null,0,4954.0043948050543,215796431.43770817,null,0,4954.0043948050543,215796431.43770817,null,0,4954.0043948050543,215796431.43770817,null,0,4954.0043948050543,215796431.43770817,null,0,4954.0043948050543,215796431.43770817,"PUB"]
["Educational","EDU",4056.011217052217,176679848.61479458,null,0,4056.011217052217,176679848.61479458,null,0,4056.011217052217,176679848.61479458,null,0,4056.011217052217,176679848.61479458,null,0,4056.011217052217,176679848.61479458,null,0,4056.011217052217,176679848.61479458,"PUB"]
["Hotel / Hospitality","HOTEL",421.86684291807165,18376519.6775112,null,0,421.86684291807165,18376519.6775112,null,0,421.86684291807165,18376519.6775112,null,0,421.86684291807165,18376519.6775112,null,0,421.86684291807165,18376519.6775112,null,0,421.86684291807165,18376519.6775112,"COM"]
["Utilities / Infrastructure","UTIL",null,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Commercial Parking","PKG",489.70025136029403,{"$f":"C19*43560","v":21331342.949254408},null,{"$f":"E19*43560","v":0},{"$f":"$C19-E19","v":489.70025136029403},{"$f":"G19*43560","v":21331342.949254408},null,{"$f":"I19*43560","v":0},{"$f":"$C19-I19","v":489.70025136029403},{"$f":"K19*43560","v":21331342.949254408},null,{"$f":"M19*43560","v":0},{"$f":"$C19-M19","v":489.70025136029403},{"$f":"O19*43560","v":21331342.949254408},null,{"$f":"Q19*43560","v":0},{"$f":"$C19-Q19","v":489.70025136029403},{"$f":"S19*43560","v":21331342.949254408},null,{"$f":"U19*43560","v":0},{"$f":"$C19-U19","v":489.70025136029403},{"$f":"W19*43560","v":21331342.949254408}]
["Agricultural","AG",0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Open Space","OS",0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Road","ROAD",null,{"$f":"C22*43560","v":0},null,{"$f":"E22*43560","v":0},{"$f":"$C22-E22","v":0},{"$f":"G22*43560","v":0},null,{"$f":"I22*43560","v":0},{"$f":"$C22-I22","v":0},{"$f":"K22*43560","v":0},null,{"$f":"M22*43560","v":0},{"$f":"$C22-M22","v":0},{"$f":"O22*43560","v":0},null,{"$f":"Q22*43560","v":0},{"$f":"$C22-Q22","v":0},{"$f":"S22*43560","v":0},null,{"$f":"U22*43560","v":0},{"$f":"$C22-U22","v":0},{"$f":"W22*43560","v":0}]
["Vacant","VAC",0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
["Unknown","NONE",449.52412884692683,{"$f":"C24*43560","v":19581271.052572131},null,{"$f":"E24*43560","v":0},{"$f":"$C24-E24","v":449.52412884692683},{"$f":"G24*43560","v":19581271.052572131},null,{"$f":"I24*43560","v":0},{"$f":"$C24-I24","v":449.52412884692683},{"$f":"K24*43560","v":19581271.052572131},null,{"$f":"M24*43560","v":0},{"$f":"$C24-M24","v":449.52412884692683},{"$f":"O24*43560","v":19581271.052572131},null,{"$f":"Q24*43560","v":0},{"$f":"$C24-Q24","v":449.52412884692683},{"$f":"S24*43560","v":19581271.052572131},null,{"$f":"U24*43560","v":0},{"$f":"$C24-U24","v":449.52412884692683},{"$f":"W24*43560","v":19581271.052572131}]
[null,null,{"$f":"SUM(C5:C24)","v":92854.09569988458},{"$f":"SUM(D5:D24)","v":4044724408.6869726},null,{"$f":"SUM(F5:F24)","v":0},{"$f":"SUM(G5:G24)","v":92854.09569988458},{"$f":"SUM(H5:H24)","v":4044724408.6869726},null,{"$f":"SUM(J5:J24)","v":0},{"$f":"SUM(K5:K24)","v":92854.09569988458},{"$f":"SUM(L5:L24)","v":4044724408.6869726},null,{"$f":"SUM(N5:N24)","v":0},{"$f":"SUM(O5:O24)","v":92854.09569988458},{"$f":"SUM(P5:P24)","v":4044724408.6869726},null,{"$f":"SUM(R5:R24)","v":0},{"$f":"SUM(S5:S24)","v":92854.09569988458},{"$f":"SUM(T5:T24)","v":4044724408.6869726},null,{"$f":"SUM(V5:V24)","v":0},{"$f":"SUM(W5:W24)","v":92854.09569988458},{"$f":"SUM(X5:X24)","v":4044724408.6869726}]

{"sheet":"Existing Energy and Carbon","index":21,"n_rows":16,"n_cols":12,"rows_kept":16,"cut":false,"hidden":true,"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",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!H3+('Residential Energy Coefficients'!H4*LN('Project Info'!B8))+('Residential Energy Coefficients'!H8)+('Residential Energy Coefficients'!H16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!H24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":11.155648691364755},{"$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":76.649235583622072},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!J3+('Residential Energy Coefficients'!J4*LN('Project Info'!B8))+('Residential Energy Coefficients'!J8)+('Residential Energy Coefficients'!J10*LN('Project Info'!B61))+('Residential Energy Coefficients'!J11*'Project Info'!C8)+('Residential Energy Coefficients'!J16*LN(Residential_Energy_Cost)),0)))/1000","v":21.966843436982316},{"$f":"SUM(B5:D5)","v":109.77172771196915},null,null,null,null,{"$f":"E5*Residential_Energy_Cost/12","v":109.77172771196915},{"$f":"(EX_MF_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":10.239494583632922}]
["Townhome",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!E3+('Residential Energy Coefficients'!E4*LN('Project Info'!B9))+('Residential Energy Coefficients'!E8)+('Residential Energy Coefficients'!E16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!E24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":19.16732428426231},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!F3+('Residential Energy Coefficients'!F4*LN('Project Info'!B9))+('Residential Energy Coefficients'!F10*LN('Project Info'!B62))+('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":36.625734043830214},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!G3+('Residential Energy Coefficients'!G4*LN('Project Info'!B9))+('Residential Energy Coefficients'!G10*LN('Project Info'!B62))+('Residential Energy Coefficients'!G11*'Project Info'!C9)+('Residential Energy Coefficients'!G16*LN(Residential_Energy_Cost)),0)))/1000","v":34.394070571445695},90.187128899538223,null,null,null,null,90.187128899538223,{"$f":"(EX_TH_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":8.4126453789934619}]
["Single Family Small Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN('Project Info'!B10))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B63))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":14.01588237345878},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN('Project Info'!B10))+('Residential Energy Coefficients'!C10*LN('Project Info'!B63))+('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":39.262905961652173},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN('Project Info'!B10))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B63))+('Residential Energy Coefficients'!D11*'Project Info'!C10)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":28.32212410459033},81.60091243970129,null,null,null,null,81.60091243970129,{"$f":"(EX_SF_SM_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":7.6117240601171643}]
["Single Family Conventional Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN('Project Info'!B11))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B64))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":15.542524061906336},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN('Project Info'!B11))+('Residential Energy Coefficients'!C10*LN('Project Info'!B64))+('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":43.278897173086527},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN('Project Info'!B11))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B64))+('Residential Energy Coefficients'!D11*'Project Info'!C11)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":31.959195185393316},90.780616420386181,null,null,null,null,90.780616420386181,{"$f":"(EX_SF_MD_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":8.4680058291006333}]
["Single Family Large Lot",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!B3+('Residential Energy Coefficients'!B4*LN(3000))+('Residential Energy Coefficients'!B8)+('Residential Energy Coefficients'!B10*LN('Project Info'!B65))+('Residential Energy Coefficients'!B16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!B24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":16.543484156756755},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!C3+('Residential Energy Coefficients'!C4*LN(800))+('Residential Energy Coefficients'!C10*LN('Project Info'!B65))+('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":36.700270452967153},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!D3+('Residential Energy Coefficients'!D4*LN(800))+('Residential Energy Coefficients'!D8)+('Residential Energy Coefficients'!D10*LN('Project Info'!B65))+('Residential Energy Coefficients'!D11*'Project Info'!C12)+('Residential Energy Coefficients'!D16*LN(Residential_Energy_Cost)),0)))/1000","v":27.135536512548235},80.37929112227215,null,null,null,null,80.37929112227215,{"$f":"(EX_SF_LRG_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":7.4977713591458537}]
["Mobile Home",{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!K3+('Residential Energy Coefficients'!K16*LN(Residential_Energy_Cost))+('Residential Energy Coefficients'!K24*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000","v":38.38306629879559},{"$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":41.534061367597296},{"$f":"(EXP(IFERROR('Residential Energy Coefficients'!M3+('Residential Energy Coefficients'!M4*LN('Project Info'!B13))+('Residential Energy Coefficients'!M11*'Existing Land Use'!L6)+('Residential Energy Coefficients'!M16*LN(Residential_Energy_Cost)),0)))/1000","v":44.41658352678494},124.33371119317783,null,null,null,null,124.33371119317785,{"$f":"(EX_MH_Energy_Use*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":11.597834787351244}]
["Retail",null,null,null,null,{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!B3+('Commercial Energy Coefficients'!B4*LN(10000))+('Commercial Energy Coefficients'!B18*LN(20))+('Commercial Energy Coefficients'!B19*LN(40))+('Commercial Energy Coefficients'!B22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!B23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000)/20","v":0.1602749298253498},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!C3+('Commercial Energy Coefficients'!C4*LN(10000))+('Commercial Energy Coefficients'!C18*LN(20))+('Commercial Energy Coefficients'!C19*LN(40))+('Commercial Energy Coefficients'!C22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!C23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000)/20","v":2.2830776585600874},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!D3+('Commercial Energy Coefficients'!D4*LN(10000))+('Commercial Energy Coefficients'!D18*LN(20))+('Commercial Energy Coefficients'!D19*LN(40))+('Commercial Energy Coefficients'!D22*LN(Commercial_Energy_Cost)),0)))/1000)/20","v":25.718804138120682},{"$f":"SUM(F11:H11)","v":28.162156726506119},null,null,{"$f":"(EX_RET_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":2.6269628553276232}]
["Office",null,null,null,null,{"$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":4.5744913298062233},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!F3+('Commercial Energy Coefficients'!F4*LN(10000))+('Commercial Energy Coefficients'!F18*LN(30))+('Commercial Energy Coefficients'!F19*LN(40))+('Commercial Energy Coefficients'!F22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!F23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000)/30","v":0.99951645556554636},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!G3+('Commercial Energy Coefficients'!G4*LN(10000))+('Commercial Energy Coefficients'!G18*LN(30))+('Commercial Energy Coefficients'!G19*LN(40))+('Commercial Energy Coefficients'!G22*LN(Commercial_Energy_Cost)),0)))/1000)/30","v":11.124167728753401},{"$f":"SUM(F12:H12)","v":16.698175514125168},null,null,{"$f":"(EX_OFF_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":1.557603959573949}]
["Industrial"]
["Public / Civic",null,null,null,null,{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!H3+('Commercial Energy Coefficients'!H4*LN(10000))+('Commercial Energy Coefficients'!H18*LN(30))+('Commercial Energy Coefficients'!H19*LN(40))+('Commercial Energy Coefficients'!H22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!H23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,HDD),0)),0)))/1000)/30","v":1.8380539066151307},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!I3+('Commercial Energy Coefficients'!I4*LN(10000))+('Commercial Energy Coefficients'!I18*LN(30))+('Commercial Energy Coefficients'!I19*LN(40))+('Commercial Energy Coefficients'!I22*LN(Commercial_Energy_Cost))+('Commercial Energy Coefficients'!I23*IFERROR(LOOKUP(Metro_Select,Energy_Metro_Lookup,CDD),0)),0)))/1000)/30","v":1.3477083397653178},{"$f":"((EXP(IFERROR('Commercial Energy Coefficients'!J3+('Commercial Energy Coefficients'!J4*LN(10000))+('Commercial Energy Coefficients'!J18*LN(30))+('Commercial Energy Coefficients'!J19*LN(40))+('Commercial Energy Coefficients'!J22*LN(Commercial_Energy_Cost)),0)))/1000)/30","v":13.016707838290955},{"$f":"SUM(F14:H14)","v":16.202470084671404},null,null,{"$f":"(EX_PUB_Energy_Use_per_Emp*SUMPRODUCT(Energy_Carbon_perMMBTU,Energy_Fuel_Mix))","v":1.511364612104739}]
["Educational"]
["Hotel / Hospitality"]

{"sheet":"Residential Energy Coefficients","index":22,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":true,"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":true,"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":9,"rows_kept":373,"cut":false,"hidden":true,"merged":[]}
["CBSA Name","CBSA Code","Precip Mean","Temp Mean","HDD Mean","CDD Mean","Population (2009)","Workers (2009)","Workforce % (2009)"]
["Akron OH Micropolitan Statistical Area",10420,41.17,50.2,5662,892,700222,336642,{"$f":"H2/G2","v":0.48076467177552262}]
["Albany GA Micropolitan Statistical Area",10500,47.43,65.3,2215,2388,163716,66051,{"$f":"H3/G3","v":0.40344865498790589}]
["Albany-Schenectady-Troy NY Micropolitan Statistical Area",10580,47.72,49.2,5997,925,852162,416932,0.48926377848343389]
["Albuquerque NM Micropolitan Statistical Area",10740,11.42,58.5,3608,1558,831173,389308,0.46838383826231123]
["Alexandria LA Micropolitan Statistical Area",10780,32.979999999999997,67.8,1752,2999,151913,63271,0.41649496751430093]
["Allentown-Bethlehem-Easton PA-NJ Micropolitan Statistical Area",10900,51.35,52.1,5100,1098,803110,379055,0.47198391254000077]
["Altoona PA Micropolitan Statistical Area",11020,38.770000000000003,54.3,4719,1343,125984,55867,0.44344519939039878]
["Amarillo TX Micropolitan Statistical Area",11100,15,57.6,3789,1432,241859,115853,0.4790104978520543]
["Ames IA Micropolitan Statistical Area",11180,28.05,52.4,5500,1329,84780,46828,0.55234725171030907]
["Anchorage AK Micropolitan Statistical Area",11260,15.91,39.1,10073,8,362488,177069,0.48848237734766392]
["Anderson IN Micropolitan Statistical Area",11300,43.73,53.9,4933,1306,131015,55758,0.42558485669579821]
["Anderson SC Micropolitan Statistical Area",11340,53.14,61.3,2813,1761,179914,76649,0.42603132607801503]
["Ann Arbor MI Micropolitan Statistical Area",11460,28.3,50.8,5525,1109,346007,165081,0.47710306438887073]
["Anniston-Oxford AL Micropolitan Statistical Area",11500,49.2,63.3,2498,2091,112969,46261,0.40950172171126592]
["Appleton WI Micropolitan Statistical Area",11540,26.22,46.3,6886,648,218014,115549,0.5300072472410029]
["Asheville NC Micropolitan Statistical Area",11700,47.26,56.1,3883,900,402964,182229,0.45222153840045265]
["Athens-Clarke County GA Micropolitan Statistical Area",12020,58.42,62,2640,1820,186196,83829,0.45021912393391911]
["Atlanta-Sandy Springs-Marietta GA Micropolitan Statistical Area",12060,56.43,62.3,2632,1851,5238994,2494475,0.47613625822056677]
["Atlantic City-Hammonton NJ Micropolitan Statistical Area",12100,43.8,55.5,3971,1242,270016,125236,0.46380955202654656]
["Auburn-Opelika AL Micropolitan Statistical Area",12220,62.51,65.900000000000006,1866,2422,130669,58462,0.44740527592619522]
["Augusta-Richmond County GA-SC Micropolitan Statistical Area",12260,47.46,63.9,2336,2165,528641,225521,0.4266052008830189]
["Austin-Round Rock-San Marcos TX Micropolitan Statistical Area",12420,22.33,70,1155,3309,1589393,810017,0.5096392144674099]
["Bakersfield-Delano CA Micropolitan Statistical Area",12540,7.99,65.5,1981,2120,780953,291232,0.37291872878393451]
["Baltimore-Towson MD Micropolitan Statistical Area",12580,49.13,55.6,4177,1350,2669987,1308840,0.49020463395514657]
["Bangor ME Micropolitan Statistical Area",12620,58.57,44.7,7713,435,148501,70283,0.473283008195231]
["Barnstable Town MA Micropolitan Statistical Area",12700,66.22,49.3,5808,771,222629,104685,0.47022175907002234]
["Baton Rouge LA Micropolitan Statistical Area",12940,47.53,68.8,1347,2920,766603,349978,0.45653095539673078]
["Battle Creek MI Micropolitan Statistical Area",12980,32.31,49.2,6089,916,136875,58833,0.42983013698630135]
["Bay City MI Micropolitan Statistical Area",13020,28.96,48,6314,779,107778,48199,0.44720629442001153]
["Beaumont-Port Arthur TX Micropolitan Statistical Area",13140,43.79,70,1129,3158,377001,152564,0.40467797167646768]
["Bellingham WA Micropolitan Statistical Area",13380,35.44,52.9,4442,162,192886,92113,0.47755150710782535]
["Bend OR Micropolitan Statistical Area",13460,34.74,52.6,4712,257,151879,71701,0.47209291607134629]
["Billings MT Micropolitan Statistical Area",13740,15.27,48.4,6067,646,150177,76212,0.50748117221678424]
["Binghamton NY Micropolitan Statistical Area",13780,41.39,47.2,6638,679,245576,112543,0.4582817539173209]
["Birmingham-Hoover AL Micropolitan Statistical Area",13820,49.2,63.3,2498,2091,1112213,501045,0.45049374535273368]
["Bismarck ND Micropolitan Statistical Area",13900,19.22,44.8,7297,555,102899,57189,0.5557779958988911]
["Blacksburg-Christiansburg-Radford VA Micropolitan Statistical Area",13980,37.869999999999997,57.6,3655,1342,157274,68588,0.43610514134567696]
["Bloomington IN Micropolitan Statistical Area",14020,43.73,53.9,4933,1306,182941,82989,0.45363805817176028]
["Bloomington-Normal IL Micropolitan Statistical Area",14060,25.42,53.5,5249,1432,163686,82831,0.50603594687389275]
["Boise City-Nampa ID Micropolitan Statistical Area",14260,13.66,52.4,5363,965,580428,269795,0.46482078741893912]
["Boston-Cambridge-Quincy MA-NH Micropolitan Statistical Area",14460,43.67,51,5329,894,4513934,2277958,0.50465026737209717]
["Boulder CO Micropolitan Statistical Area",14500,12.79,51.5,5440,927,295524,152900,0.51738606678307009]
["Bowling Green KY Micropolitan Statistical Area",14540,39.86,58.5,3830,1806,116435,55195,0.47404131060248206]
["Bremerton-Silverdale WA Micropolitan Statistical Area",14740,35.44,52.9,4442,162,238825,109688,0.45928190097351618]
["Bridgeport-Stamford-Norwalk CT Micropolitan Statistical Area",14860,46,53,5030,1062,892843,423806,0.47467023877658221]
["Brownsville-Harlingen TX Micropolitan Statistical Area",15180,14.41,75.8,383,4385,383171,128651,0.33575348865128102]
["Brunswick GA Micropolitan Statistical Area",15260,46.03,65.900000000000006,1821,2387,101217,45048,0.44506357627671239]
["Buffalo-Niagara Falls NY Micropolitan Statistical Area",15380,39.07,49,5852,889,1128813,515263,0.45646444539529579]
["Burlington NC Micropolitan Statistical Area",15500,33.659999999999997,59.6,3203,1635,144769,69105,0.47734666952178989]
["Burlington-South Burlington VT Micropolitan Statistical Area",15540,39.409999999999997,46.4,6717,740,206360,110328,0.53463849583252565]
["Canton-Massillon OH Micropolitan Statistical Area",15940,41.17,50.2,5662,892,408220,187492,0.45929155847337222]
["Cape Coral-Fort Myers FL Micropolitan Statistical Area",15980,74.459999999999994,74.400000000000006,287,3800,573676,243311,0.42412616180561852]
["Cape Girardeau-Jackson MO-IL Micropolitan Statistical Area",16020,52.17,65.099999999999994,2154,2403,92912,43733,0.47069269846736694]
["Carson City NV Micropolitan Statistical Area",16180,15.72,63,2238,1478,55262,24256,0.43892729180992363]
["Casper WY Micropolitan Statistical Area",16220,11.01,46.9,6815,452,71817,36216,0.50428171602823846]
["Cedar Rapids IA Micropolitan Statistical Area",16300,25.48,48.4,6555,839,251948,129960,0.51582072491148967]
["Champaign-Urbana IL Micropolitan Statistical Area",16580,31.63,54.4,4894,1426,222602,108899,0.48920944106521952]
["Charleston WV Micropolitan Statistical Area",16620,41.61,56.2,4168,1304,303777,127185,0.41867883348640617]
["Charleston-North Charleston-Summerville SC Micropolitan Statistical Area",16700,46.16,66,1811,2441,631484,302002,0.47824172900659401]
["Charlotte-Gastonia-Rock Hill NC-SC Micropolitan Statistical Area",16740,41.88,60.4,3068,1665,1641257,798791,0.48669464928405487]
["Charlottesville VA Micropolitan Statistical Area",16820,37.81,56,4052,1173,192515,92164,0.47873672181388466]
["Chattanooga TN-GA Micropolitan Statistical Area",16860,46.27,61.2,3026,1835,514718,234676,0.45593120893382394]
["Cheyenne WY Micropolitan Statistical Area",16940,15.83,47.8,6489,443,86892,44970,0.51753901394834967]
["Chicago-Joliet-Naperville IL-IN-WI Micropolitan Statistical Area",16980,24.09,51.2,5697,1166,9461816,4422844,0.4674413452977737]
["Chico CA Micropolitan Statistical Area",17020,39.299999999999997,62.6,2772,1758,217917,88383,0.40558102396784096]
["Cincinnati-Middletown OH-KY-IN Micropolitan Statistical Area",17140,45.28,52,5249,1075,2140796,1018252,{"$f":"H67/G67","v":0.47564177063111107}]
["Clarksville TN-KY Micropolitan Statistical Area",17300,37.450000000000003,58.6,3782,1685,259426,113820,0.43873782889918511]
["Cleveland TN Micropolitan Statistical Area",17420,46.27,61.2,3026,1835,110919,47886,0.43172044464879777]
["Cleveland-Elyria-Mentor OH Micropolitan Statistical Area",17460,39.869999999999997,51,5438,1018,2101821,964063,0.45867987806763755]
["Coeur d'Alene ID Micropolitan Statistical Area",17660,17.38,47.8,6524,409,133461,61985,0.46444279602280814]
["College Station-Bryan TX Micropolitan Statistical Area",17780,22.33,70,1155,3309,203846,90687,0.44487995839996858]
["Colorado Springs CO Micropolitan Statistical Area",17820,11.86,50.1,5736,555,608000,298885,0.49158717105263156]
["Columbia MO Micropolitan Statistical Area",17860,41.21,56.2,4359,1579,161695,84031,0.51968830205015615]
["Columbia SC Micropolitan Statistical Area",17900,46.01,63.9,2428,2208,718843,346364,0.4818353938203474]
["Columbus GA-AL Micropolitan Statistical Area",17980,62.51,65.900000000000006,1866,2422,289040,127080,0.4396623304732909]
["Columbus IN Micropolitan Statistical Area",18020,43.73,53.9,4933,1306,74681,34977,0.46835205741754932]
["Columbus OH Micropolitan Statistical Area",18140,40.26,53.6,4840,1257,1758531,857292,0.48750462744188189]
["Corpus Christi TX Micropolitan Statistical Area",18580,25.31,73.3,600,3807,412594,177368,0.42988506861466719]
["Corvallis OR Micropolitan Statistical Area",18700,34.74,52.6,4712,257,81107,38471,0.47432404108153425]
["Crestview-Fort Walton Beach-Destin FL Micropolitan Statistical Area",18880,"-","-","-","-",180955,88992,0.49179077671244231]
["Cumberland MD-WV Micropolitan Statistical Area",19060,44.38,58,4025,1705,99558,41162,0.41344743767452141]
["Dallas-Fort Worth-Arlington TX Micropolitan Statistical Area",19100,18.77,68.349999999999994,1651.5,3216,6144234,2945976,0.47947002018477813]
["Dalton GA Micropolitan Statistical Area",19140,46.27,61.2,3026,1835,132827,57515,0.43300684348814622]
["Danville IL Micropolitan Statistical Area",19180,43.73,53.9,4933,1306,80926,33860,0.41840693967328174]
["Danville VA Micropolitan Statistical Area",19260,37.81,56,4052,1173,106134,44603,0.42025175721258035]
["Davenport-Moline-Rock Island IA-IL Micropolitan Statistical Area",19340,17.86,52.7,5537,1342,375627,180341,0.48010659510631559]
["Dayton OH Micropolitan Statistical Area",19380,45.28,52,5249,1075,839359,386265,0.4601904548590055]
["Decatur AL Micropolitan Statistical Area",19460,39.65,61.8,2996,1967,149291,65687,0.43999303373947524]
["Decatur IL Micropolitan Statistical Area",19500,31.63,54.4,4894,1426,108772,48638,0.44715551796418196]
["Deltona-Daytona Beach-Ormond Beach FL Micropolitan Statistical Area",19660,65.77,70.900000000000006,711,2995,494449,210608,0.42594483960934293]
["Denver-Aurora-Broomfield CO Micropolitan Statistical Area",19740,12.79,51.5,5440,927,2451038,1251453,0.51058082330832899]
["Des Moines-West Des Moines IA Micropolitan Statistical Area",19780,28.05,52.4,5500,1329,543541,288613,0.53098662290425191]
["Detroit-Warren-Livonia MI Micropolitan Statistical Area",19820,28.3,50.8,5525,1109,4452548,1902860,0.42736428669606707]
["Dothan AL Micropolitan Statistical Area",20020,49.54,65.400000000000006,2050,2331,139471,58897,0.42228850442027377]
["Dover DE Micropolitan Statistical Area",20100,43.8,55.5,3971,1242,151332,69395,0.45856130891021069]
["Dubuque IA Micropolitan Statistical Area",20220,25.48,48.4,6555,839,92046,48298,0.52471590291810621]
["Duluth MN-WI Micropolitan Statistical Area",20260,32.39,40.9,8282,297,274649,127992,0.46602026586661521]
["Durham-Chapel Hill NC Micropolitan Statistical Area",20500,37.549999999999997,60.9,3032,1921,479544,234070,0.48810953739385748]
["Eau Claire WI Micropolitan Statistical Area",20740,7.37,70,1751,3565,157294,82678,0.52562716950424049]
["El Centro CA Micropolitan Statistical Area",20940,14.11,64.2,1058,652,160034,52757,0.32966119699563845]
["El Paso TX Micropolitan Statistical Area",21340,12.87,65.7,1925,2546,729396,285196,0.39100296683831554]
["Elizabethtown KY Micropolitan Statistical Area",21060,39.86,58.5,3830,1806,111692,50012,0.44776707373849517]
["Elkhart-Goshen IN Micropolitan Statistical Area",21140,27.31,50.6,5792,1051,197851,92713,0.46860010816220288]
["Elmira NY Micropolitan Statistical Area",21300,41.39,47.2,6638,679,88161,36970,0.41934642302151748]
["Erie PA Micropolitan Statistical Area",21500,40.17,50,5597,919,279721,125373,0.44820732086614878]
["Eugene-Springfield OR Micropolitan Statistical Area",21660,34.74,52.6,4712,257,343774,154743,0.45013002728536772]
["Evansville IN-KY Micropolitan Statistical Area",21780,41.17,57.1,4107,1544,349790,166556,0.4761599817033077]
["Fairbanks AK Micropolitan Statistical Area",21820,11.8,28.9,14103,50,96843,49100,0.50700618526894048]
["Fajardo PR Micropolitan Statistical Area",21940,77.28,80.7,0,5821,80498,24222,0.30090188576113691]
["Fargo ND-MN Micropolitan Statistical Area",22020,30.44,43.6,7818,563,192705,108910,0.56516437041073142]
["Farmington NM Micropolitan Statistical Area",22140,7.96,43.6,7701,95,122470,51342,0.41922103372254432]
["Fayetteville NC Micropolitan Statistical Area",22180,37.549999999999997,60.9,3032,1921,351726,155796,0.44294706675082307]
["Fayetteville-Springdale-Rogers AR-MO Micropolitan Statistical Area",22220,30.72,63.2,2773,2356,441652,206579,0.46774157028610763]
["Flagstaff AZ Micropolitan Statistical Area",22380,24.01,46.7,6524,109,127312,61124,0.48011185120020106]
["Flint MI Micropolitan Statistical Area",22420,28.96,48,6314,779,432720,172483,0.39860186725827323]
["Florence SC Micropolitan Statistical Area",22500,46.01,63.9,2428,2208,198924,84460,0.4245842633367517]
["Florence-Muscle Shoals AL Micropolitan Statistical Area",22520,39.65,61.8,2996,1967,143096,59131,0.41322608598423438]
["Fond du Lac WI Micropolitan Statistical Area",22540,24.7,48.3,6587,846,99336,51753,0.52098936941290164]
["Fort Collins-Loveland CO Micropolitan Statistical Area",22660,15.83,47.8,6489,443,286978,148226,0.51650649178682684]
["Fort Smith AR-OK Micropolitan Statistical Area",22900,30.72,63.2,2773,2356,288468,120302,0.41703759169127946]
["Fort Wayne IN Micropolitan Statistical Area",23060,31.94,50.7,5578,1016,408870,193805,0.47400151637439775]
["Fresno CA Micropolitan Statistical Area",23420,11.68,65.099999999999994,2162,2073,890750,348503,0.39124670221723268]
["Gadsden AL Micropolitan Statistical Area",23460,49.2,63.3,2498,2091,103150,40631,0.39390208434318952]
["Gainesville FL Micropolitan Statistical Area",23540,49.98,69,1217,2724,255761,118035,0.4615050770054856]
["Gainesville GA Micropolitan Statistical Area",23580,58.42,62,2640,1820,177685,80166,0.45116920392830007]
["Glens Falls NY Micropolitan Statistical Area",24020,47.72,49.2,5997,925,128229,58554,0.45663617434433706]
["Goldsboro NC Micropolitan Statistical Area",24140,69.33,63.7,2325,2133,113290,49804,0.43961514696795834]
["Grand Forks ND-MN Micropolitan Statistical Area",24220,24.64,40.5,8657,410,97266,52012,0.5347397857421915]
["Grand Junction CO Micropolitan Statistical Area",24300,11.82,53.8,5075,1109,137879,65724,0.47667882708751874]
["Grand Rapids-Wyoming MI Micropolitan Statistical Area",24340,36.53,49.1,6038,902,773427,360817,{"$f":"H131/G131","v":0.46651720201130814}]
["Great Falls MT Micropolitan Statistical Area",24500,15.65,45,6882,309,81912,38961,0.47564459419865224]
["Greeley CO Micropolitan Statistical Area",24540,12.79,51.5,5440,927,241221,117475,0.48700154629986608]
["Green Bay WI Micropolitan Statistical Area",24580,26.22,46.3,6886,648,300557,154896,0.51536314243221748]
["Greensboro-High Point NC Micropolitan Statistical Area",24660,33.659999999999997,59.6,3203,1635,695491,325442,0.46793128883048091]
["Greenville NC Micropolitan Statistical Area",24780,37.549999999999997,60.9,3032,1921,172333,78279,0.45423105267128178]
["Greenville-Mauldin-Easley SC Micropolitan Statistical Area",24860,53.14,61.3,2813,1761,616062,276774,0.44926322350672498]
["Guayama PR Micropolitan Statistical Area",25020,77.28,80.7,0,5821,84246,21730,0.25793509484129812]
["Gulfport-Biloxi MS Micropolitan Statistical Area",25060,73.83,67.7,1470,2599,237770,102185,0.42976405770282206]
["Hagerstown-Martinsburg MD-WV Micropolitan Statistical Area",25180,44.38,58,4025,1705,259519,123629,0.47637745213259913]
["Hanford-Corcoran CA Micropolitan Statistical Area",25260,11.68,65.099999999999994,2162,2073,146696,54462,0.37125756666848447]
["Harrisburg-Carlisle PA Micropolitan Statistical Area",25420,38.770000000000003,54.3,4719,1343,529306,262974,0.49682792184483077]
["Harrisonburg VA Micropolitan Statistical Area",25500,41.4,52.5,5306,855,117553,54986,0.46775497009859385]
["Hartford-West Hartford-East Hartford CT Micropolitan Statistical Area",25540,50.5,5684,1013,69.900000000000006,1186939,581082,0.48956349062588728]
["Hattiesburg MS Micropolitan Statistical Area",25620,73.83,67.7,1470,2599,138044,60976,0.44171423604068266]
["Hickory-Lenoir-Morganton NC Micropolitan Statistical Area",25860,41.88,60.4,3068,1665,359804,158910,0.44165712443441429]
["Hinesville-Fort Stewart GA Micropolitan Statistical Area",25980,46.03,65.900000000000006,1821,2387,72388,31889,0.44052881693098306]
["Holland-Grand Haven MI Micropolitan Statistical Area",26100,36.53,49.1,6038,902,258564,125707,0.486173635927662]
["Honolulu HI Micropolitan Statistical Area",26180,15.6,78.400000000000006,0,4970,902564,446725,0.4949510505626194]
["Hot Springs AR Micropolitan Statistical Area",26300,36.19,64,2593,2413,96285,38368,0.39848366827647091]
["Houma-Bayou Cane-Thibodaux LA Micropolitan Statistical Area",26380,53,70.400000000000006,1022,3184,201129,86544,0.43029100726399477]
["Houston-Sugar Land-Baytown TX Micropolitan Statistical Area",26420,41.21,70.400000000000006,1121,3292,5595262,2581559,0.46138304158053722]
["Huntington-Ashland WV-KY-OH Micropolitan Statistical Area",26580,37.01,57,4072,1532,284917,113531,0.39847043173976981]
["Huntsville AL Micropolitan Statistical Area",26620,39.65,61.8,2996,1967,388123,182083,0.46913736109429227]
["Idaho Falls ID Micropolitan Statistical Area",26820,15.42,46.1,6840,390,119130,53455,0.44871149164777974]
["Indianapolis-Carmel IN Micropolitan Statistical Area",26900,43.73,53.9,4933,1306,1695807,819628,0.48332622757188759]
["Iowa City IA Micropolitan Statistical Area",26980,25.48,48.4,6555,839,146962,81008,0.55121732148446534]
["Ithaca NY Micropolitan Statistical Area",27060,41.39,47.2,6638,679,100583,48991,0.48707037968642813]
["Jackson MI Micropolitan Statistical Area",27100,32.31,49.2,6089,916,161621,68265,0.42237704258728753]
["Jackson MS Micropolitan Statistical Area",27140,52.17,65.099999999999994,2154,2403,532803,236771,0.44438751283307337]
["Jackson TN Micropolitan Statistical Area",27180,40.01,64.599999999999994,2651,2581,112452,50251,0.44686621847543839]
["Jacksonville FL Micropolitan Statistical Area",27260,64.45,68.400000000000006,1277,2683,1294684,614565,0.4746833976476113]
["Jacksonville NC Micropolitan Statistical Area",27340,69.33,63.7,2325,2133,165181,87332,0.52870487525805021]
["Janesville WI Micropolitan Statistical Area",27500,23.63,50,6074,1034,158829,75943,0.47814316025410974]
["Jefferson City MO Micropolitan Statistical Area",27620,41.21,56.2,4359,1579,145431,71503,0.49166271290165098]
["Johnson City TN Micropolitan Statistical Area",27740,37.549999999999997,56.4,4036,1160,193391,84686,0.43790041935767438]
["Johnstown PA Micropolitan Statistical Area",27780,41.23,51.6,5385,946,145219,60457,0.41631604679828399]
["Jonesboro AR Micropolitan Statistical Area",27860,40.01,64.599999999999994,2651,2581,116339,51822,0.4454396204196357]
["Joplin MO Micropolitan Statistical Area",27900,28.21,62,2936,2320,170450,76528,0.44897623936638309]
["Kalamazoo-Portage MI Micropolitan Statistical Area",28020,27.31,50.6,5792,1051,323079,148674,0.46017847028126246]
["Kankakee-Bradley IL Micropolitan Statistical Area",28100,24.09,51.2,5697,1166,111244,49184,0.4421272158498436]
["Kansas City MO-KS Micropolitan Statistical Area",28140,44.14,56.1,4196,1635,2013797,994782,0.49398325650500025]
["Kennewick-Pasco-Richland WA Micropolitan Statistical Area",28420,11.66,51.8,5245,600,230834,100785,0.43661245743694604]
["Killeen-Temple-Fort Hood TX Micropolitan Statistical Area",28660,23.25,68,1640,3025,368682,166586,0.45184196678980804]
["Kingsport-Bristol-Bristol TN-VA Micropolitan Statistical Area",28700,37.549999999999997,56.4,4036,1160,303115,127902,0.4219586625538162]
["Kingston NY Micropolitan Statistical Area",28740,"-","-","-","-",181510,87809,0.48376948928433694]
["Knoxville TN Micropolitan Statistical Area",28940,38.43,59.6,3477,1593,680629,316388,0.46484648758721714]
["Kokomo IN Micropolitan Statistical Area",29020,43.73,53.9,4933,1306,99740,41022,0.41128935231602165]
["La Crosse WI-MN Micropolitan Statistical Area",29100,30.31,49,6385,1017,130954,69628,0.53169815355010153]
["Lafayette IN Micropolitan Statistical Area",29140,43.73,53.9,4933,1306,191113,88138,0.4611826511017042]
["Lafayette LA Micropolitan Statistical Area",29180,47.53,68.8,1347,2920,256392,122335,0.47714047240163499]
["Lake Charles LA Micropolitan Statistical Area",29340,45.79,69.599999999999994,1251,3095,192605,84574,0.43910594221333815]
["Lake Havasu City-Kingman AZ Micropolitan Statistical Area",29420,7.37,70,1751,3565,192988,70901,0.3673855369245756]
["Lakeland-Winter Haven FL Micropolitan Statistical Area",29460,60.51,72.7,499,3424,566657,236477,0.41731947192040336]
["Lancaster PA Micropolitan Statistical Area",29540,38.770000000000003,54.3,4719,1343,498918,241097,0.48323973077740229]
["Lansing-East Lansing MI Micropolitan Statistical Area",29620,32.31,49.2,6089,916,455232,215412,0.47319169126950655]
["Laredo TX Micropolitan Statistical Area",29700,25.31,73.3,600,3807,231035,85881,0.37172289912783779]
["Las Cruces NM Micropolitan Statistical Area",29740,12.87,65.7,1925,2546,197819,82180,0.41543026706231456]
["Las Vegas-Paradise NV Micropolitan Statistical Area",29820,7.37,70,1751,3565,1821507,866836,0.47588946954362515]
["Lawrence KS Micropolitan Statistical Area",29940,48.62,56,4415,1628,113724,62054,0.54565439133340365]
["Lawton OK Micropolitan Statistical Area",30020,28.32,64.599999999999994,2214,2561,112828,51173,0.45354876449108378]
["Lebanon PA Micropolitan Statistical Area",30140,38.770000000000003,54.3,4719,1343,127882,62530,0.48896639089160321]
["Lewiston ID-WA Micropolitan Statistical Area",30300,11.76,53.6,4850,835,59889,26531,0.44300288867738652]
["Lewiston-Auburn ME Micropolitan Statistical Area",30340,66.400000000000006,46.3,6491,484,106765,50651,0.47441577295930315]
["Lexington-Fayette KY Micropolitan Statistical Area",30460,33.520000000000003,56.4,4312,1456,455593,227104,{"$f":"H195/G195","v":0.49848000298512052}]
["Lima OH Micropolitan Statistical Area",30620,45.28,52,5249,1075,104946,46494,0.44302784289062946]
["Lincoln NE Micropolitan Statistical Area",30700,24.59,52.8,5370,1432,291007,158360,0.54417934963763759]
["Little Rock-North Little Rock-Conway AR Micropolitan Statistical Area",30780,36.19,64,2593,2413,666248,316464,0.47499429641815061]
["Logan UT-ID Micropolitan Statistical Area",30860,16.88,53.3,5203,1196,121619,57627,0.47383221371660678]
["Longview TX Micropolitan Statistical Area",30980,32.979999999999997,67.8,1752,2999,202980,87622,0.43167799783229877]
["Longview WA Micropolitan Statistical Area",31020,69.680000000000007,52,4879,16,99874,40766,0.40817429961751805]
["Los Angeles-Long Beach-Santa Ana CA Micropolitan Statistical Area",31100,26.61,65.099999999999994,1090,1013,12762126,5816255,0.45574342394049394]
["Louisville/Jefferson County KY-IN Micropolitan Statistical Area",31140,39.86,58.5,3830,1806,1235476,579829,0.46931627971729117]
["Lubbock TX Micropolitan Statistical Area",31180,15.04,61.3,2812,1925,269297,125403,0.46566801709636574]
["Lynchburg VA Micropolitan Statistical Area",31340,37.81,56,4052,1173,242509,112074,0.46214367301832099]
["Macon GA Micropolitan Statistical Area",31420,47.43,65.3,2215,2388,229788,93506,0.4069229028495831]
["Madera-Chowchilla CA Micropolitan Statistical Area",31460,11.68,65.099999999999994,2162,2073,144794,48213,0.33297650455129357]
["Madison WI Micropolitan Statistical Area",31540,24.7,48.3,6587,846,554843,308872,0.5566836023884234]
["Manchester-Nashua NH Micropolitan Statistical Area",31700,57.2,46.3,6723,619,402576,211547,0.52548338698779862]
["Manhattan KS Micropolitan Statistical Area",31740,26.76,55.2,4687,1617,119048,60977,0.51220516094348501]
["Mankato-North Mankato MN Micropolitan Statistical Area",31860,33.409999999999997,48.2,6611,1001,91577,50993,0.55683195562204479]
["Mansfield OH Micropolitan Statistical Area",31900,38.17,49.7,5747,839,125791,54516,0.43338553632612825]
["Mayagüez PR Micropolitan Statistical Area",32420,77.28,80.7,0,5821,111221,30195,0.27148649985164675]
["McAllen-Edinburg-Mission TX Micropolitan Statistical Area",32580,14.41,75.8,383,4385,702697,241323,0.34342397932537067]
["Medford OR Micropolitan Statistical Area",32780,23.42,55.6,4210,855,198036,86995,0.43928881617483689]
["Memphis TN-MS-AR Micropolitan Statistical Area",32820,40.01,64.599999999999994,2651,2581,1287231,571264,0.44379291673367094]
["Merced CA Micropolitan Statistical Area",32900,15.72,63,2238,1478,242235,88321,0.36460874770367618]
["Miami-Fort Lauderdale-Pompano Beach FL Micropolitan Statistical Area",33100,68.209999999999994,76.7,105,4449,5484777,2479021,0.45198209516995858]
["Michigan City-La Porte IN Micropolitan Statistical Area",33140,27.31,50.6,5792,1051,110102,48711,0.44241703147990047]
["Midland TX Micropolitan Statistical Area",33260,13.98,63.8,2293,2272,126287,60753,0.48107089407460785]
["Milwaukee-Waukesha-West Allis WI Micropolitan Statistical Area",33340,25.92,49.2,6155,951,1546312,749993,0.48502048745660642]
["Minneapolis-St. Paul-Bloomington MN-WI Micropolitan Statistical Area",33460,33.409999999999997,48.2,6611,1001,3202412,1688602,0.5272906796502137]
["Missoula MT Micropolitan Statistical Area",33540,15.61,44.8,7088,311,105637,54742,0.5182085822202448]
["Mobile AL Micropolitan Statistical Area",33660,73.83,67.7,1470,2599,405331,170115,0.4196940278439103]
["Modesto CA Micropolitan Statistical Area",33700,15.72,63,2238,1478,505165,199236,0.39439787000287035]
["Monroe LA Micropolitan Statistical Area",33740,32.979999999999997,67.8,1752,2999,172737,73633,0.42627230992780935]
["Monroe MI Micropolitan Statistical Area",33780,31.57,50.6,5543,1044,152899,70330,0.45997684746139611]
["Montgomery AL Micropolitan Statistical Area",33860,49.54,65.400000000000006,2050,2331,363299,158917,0.43742757343125083]
["Morgantown WV Micropolitan Statistical Area",34060,41.4,52.5,5306,855,118042,51858,0.43931820877314853]
["Morristown TN Micropolitan Statistical Area",34100,38.43,59.6,3477,1593,134363,58155,0.43282004718560912]
["Mount Vernon-Anacortes WA Micropolitan Statistical Area",34580,35.44,52.9,4442,162,116152,52233,0.44969522694400443]
["Muncie IN Micropolitan Statistical Area",34620,43.73,53.9,4933,1306,115548,49365,0.42722504933014849]
["Muskegon-Norton Shores MI Micropolitan Statistical Area",34740,29.65,48.9,6074,790,174156,70666,0.4057626495785388]
["Myrtle Beach-North Myrtle Beach-Conway SC Micropolitan Statistical Area",34820,69.33,63.7,2325,2133,248601,114465,0.4604366032316845]
["Napa CA Micropolitan Statistical Area",34900,14.11,64.2,1058,652,132173,62587,0.47352333683884001]
["Naples-Marco Island FL Micropolitan Statistical Area",34940,74.459999999999994,74.400000000000006,287,3800,313165,128852,0.41145083262816728]
["Nashville-Davidson--Murfreesboro--Franklin TN Micropolitan Statistical Area",34980,39.31,60.6,3322,1950,1520649,739294,0.48617004976164785]
["New Haven-Milford CT Micropolitan Statistical Area",35300,46,53,5030,1062,843532,407852,0.48350507153255595]
["New Orleans-Metairie-Kenner LA Micropolitan Statistical Area",35380,53,70.400000000000006,1022,3184,1153788,510226,0.44221815446165152]
["New York-Northern New Jersey-Long Island NY-NJ-PA Micropolitan Statistical Area",35620,55.97,55.8,4261,1472,18912644,8719316,0.46103104357063984]
["Niles-Benton Harbor MI Micropolitan Statistical Area",35660,27.31,50.6,5792,1051,160129,70571,0.44071342480125397]
["North Port-Bradenton-Sarasota FL Micropolitan Statistical Area",35840,"-","-","-","-",680457,281862,0.41422455790740637]
["Norwich-New London CT Micropolitan Statistical Area",35980,57.92,51.6,5200,1025,266183,134385,0.50485943880713646]
["Ocala FL Micropolitan Statistical Area",36100,49.98,69,1217,2724,318886,119392,0.37440339180773069]
["Ocean City NJ Micropolitan Statistical Area",36140,43.8,55.5,3971,1242,97127,43299,0.44579776993009151]
["Odessa TX Micropolitan Statistical Area",36220,13.98,63.8,2293,2272,128988,57379,0.44483983006171118]
["Ogden-Clearfield UT Micropolitan Statistical Area",36260,16.88,53.3,5203,1196,516864,240513,0.46533130572065379]
["Oklahoma City OK Micropolitan Statistical Area",36420,23.6,61.8,2898,2129,1191174,565356,0.47462083625062335]
["Olympia WA Micropolitan Statistical Area",36500,47.57,50.9,5232,77,239248,114347,0.47794338928643082]
["Omaha-Council Bluffs NE-IA Micropolitan Statistical Area",36540,23.43,52.9,5341,1469,829702,425496,0.51282990760538116]
["Orlando-Kissimmee-Sanford FL Micropolitan Statistical Area",36740,60.51,72.7,499,3424,2023605,953705,0.47129009861114202]
["Oshkosh-Neenah WI Micropolitan Statistical Area",36780,26.22,46.3,6886,648,161386,81453,0.50470920649870499]
["Owensboro KY Micropolitan Statistical Area",36980,41.17,57.1,4107,1544,112266,48931,0.43584878770063956]
["Oxnard-Thousand Oaks-Ventura CA Micropolitan Statistical Area",37100,18.809999999999999,63.1,1217,517,792313,370728,0.46790599169772551]
["Palm Bay-Melbourne-Titusville FL Micropolitan Statistical Area",37340,57.41,73.099999999999994,470,3494,532697,231588,0.43474620656771112]
["Palm Coast FL Micropolitan Statistical Area",37380,65.77,70.900000000000006,711,2995,85623,33076,0.3862980741155998]
["Panama City-Lynn Haven-Panama City Beach FL Micropolitan Statistical Area",37460,68.28,68.2,1329,2752,163451,77416,0.47363430018782388]
["Parkersburg-Marietta-Vienna WV-OH Micropolitan Statistical Area",37620,41.61,56.2,4168,1304,161173,68139,0.4227693224051175]
["Pascagoula MS Micropolitan Statistical Area",37700,73.83,67.7,1470,2599,153639,63995,{"$f":"H259/G259","v":0.4165283554305873}]
["Pensacola-Ferry Pass-Brent FL Micropolitan Statistical Area",37860,87.32,68.7,1196,2763,450594,200870,0.44578933585444991]
["Peoria IL Micropolitan Statistical Area",37900,25.42,53.5,5249,1432,371120,173995,0.46883757275274845]
["Philadelphia-Camden-Wilmington PA-NJ-DE-MD Micropolitan Statistical Area",37980,42.22,56,4154,1538,5910593,2751491,0.46551860363249509]
["Phoenix-Mesa-Glendale AZ Micropolitan Statistical Area",38060,7.04,75.599999999999994,749,4709,4151634,1882580,0.45345519378635013]
["Pine Bluff AR Micropolitan Statistical Area",38220,36.19,64,2593,2413,102091,39056,0.38256065666905015]
["Pittsburgh PA Micropolitan Statistical Area",38300,41.23,51.6,5385,946,2360259,1090551,0.46204717363645259]
["Pittsfield MA Micropolitan Statistical Area",38340,50.5,5684,1013,69.900000000000006,130168,60744,0.46665847212832645]
["Pocatello ID Micropolitan Statistical Area",38540,15.42,46.1,6840,390,88117,40431,0.45883314229944278]
["Ponce PR Micropolitan Statistical Area",38660,77.28,80.7,0,5821,263313,73098,0.27760877738660833]
["Port St. Lucie FL Micropolitan Statistical Area",38940,57.41,73.099999999999994,470,3494,394775,159480,0.40397694889494018]
["Portland-South Portland-Biddeford ME Micropolitan Statistical Area",38860,66.400000000000006,46.3,6491,484,514044,266714,0.5188544171316074]
["Portland-Vancouver-Hillsboro OR-WA Micropolitan Statistical Area",38900,36.1,54.5,4140,439,2163436,1050205,0.48543381916543871]
["Poughkeepsie-Newburgh-Middletown NY Micropolitan Statistical Area",39100,46,53,5030,1062,668735,309504,0.46282010063777129]
["Prescott AZ Micropolitan Statistical Area",39140,24.01,46.7,6524,109,209365,86285,0.41212714637116998]
["Providence-New Bedford-Fall River RI-MA Micropolitan Statistical Area",39300,57.92,51.6,5200,1025,1602591,770058,0.48050812715159391]
["Provo-Orem UT Micropolitan Statistical Area",39340,16.88,53.3,5203,1196,514553,222330,0.43208376979630864]
["Pueblo CO Micropolitan Statistical Area",39380,11.15,53.1,5101,1022,153814,63607,0.41353192817298817]
["Punta Gorda FL Micropolitan Statistical Area",39460,74.459999999999994,74.400000000000006,287,3800,156043,55805,0.35762578263683731]
["Racine WI Micropolitan Statistical Area",39540,25.92,49.2,6155,951,199147,94379,0.47391625281826993]
["Raleigh-Cary NC Micropolitan Statistical Area",39580,37.549999999999997,60.9,3032,1921,1042848,520537,0.49914944459787047]
["Rapid City SD Micropolitan Statistical Area",39660,14.41,49,6227,830,121029,61418,0.50746515297986428]
["Reading PA Micropolitan Statistical Area",39740,51.35,52.1,5100,1098,401488,190958,0.47562567249830628]
["Redding CA Micropolitan Statistical Area",39820,39.299999999999997,62.6,2772,1758,179387,71022,0.39591497711651347]
["Reno-Sparks NV Micropolitan Statistical Area",39900,9.39,53.8,4670,963,408760,203224,0.49717193463156867]
["Richmond VA Micropolitan Statistical Area",40060,41.54,59.8,3360,1838,1209484,583751,0.48264466499763536]
["Riverside-San Bernardino-Ontario CA Micropolitan Statistical Area",40140,"-","-","-","-",4022939,1632756,0.40586148584405579]
["Roanoke VA Micropolitan Statistical Area",40220,37.869999999999997,57.6,3655,1342,296624,139675,0.47088232914396677]
["Rochester MN Micropolitan Statistical Area",40340,33.39,46.3,6979,702,180920,96650,0.53421401724519124]
["Rochester NY Micropolitan Statistical Area",40380,35.43,48.5,5787,808,1033026,479052,0.46373663392789727]
["Rockford IL Micropolitan Statistical Area",40420,23.63,50,6074,1034,348203,156275,0.44880428945184275]
["Rocky Mount NC Micropolitan Statistical Area",40580,37.549999999999997,60.9,3032,1921,145400,61774,0.42485557083906467]
["Rome GA Micropolitan Statistical Area",40660,46.27,61.2,3026,1835,95239,40202,0.42211698988859608]
["Sacramento--Arden-Arcade--Roseville CA Micropolitan Statistical Area",40900,22.17,61.4,2504,1177,2076579,926662,0.44624452043481128]
["Saginaw-Saginaw Township North MI Micropolitan Statistical Area",40980,28.96,48,6314,779,202814,79342,0.39120573530426894]
["Salem OR Micropolitan Statistical Area",41420,38.29,52.9,4582,316,384379,166923,0.43426670031401299]
["Salinas CA Micropolitan Statistical Area",41500,26.99,58.7,2560,68,404922,176773,0.43656062155180503]
["Salisbury MD Micropolitan Statistical Area",41540,36.14,55.9,4325.5,1508.5,118770,54361,0.45769975583059697]
["Salt Lake City UT Micropolitan Statistical Area",41620,16.88,53.3,5203,1196,1090416,539397,0.49467084122023153]
["San Angelo TX Micropolitan Statistical Area",41660,20.38,65.2,1961,2421,108321,51709,0.47736819268655201]
["San Antonio-New Braunfels TX Micropolitan Statistical Area",41700,16.54,70.3,1085,3321,1979686,878673,0.4438446299059548]
["San Diego-Carlsbad-San Marcos CA Micropolitan Statistical Area",41740,14.11,64.2,1058,652,2987543,1405245,0.47036812524539395]
["San Francisco-Oakland-Fremont CA Micropolitan Statistical Area",41860,26.99,58.7,2560,68,4218534,2056454,0.48748072197592812]
["San Germán-Cabo Rojo PR Micropolitan Statistical Area",41900,77.28,80.7,0,5821,145966,40707,0.27888001315374811]
["San Jose-Sunnyvale-Santa Clara CA Micropolitan Statistical Area",41940,26.99,58.7,2560,68,1784130,840349,0.47101332302018351]
["San Juan-Caguas-Guaynabo PR Micropolitan Statistical Area",41980,77.28,80.7,0,5821,2598979,812120,0.31247655329265839]
["San Luis Obispo-Paso Robles CA Micropolitan Statistical Area",42020,16.440000000000001,58.1,2575,56,262149,118357,0.45148751282667493]
["Sandusky OH Micropolitan Statistical Area",41780,39.869999999999997,51,5438,1018,77400,35227,0.45512919896640824]
["Santa Barbara-Santa Maria-Goleta CA Micropolitan Statistical Area",42060,16.440000000000001,58.1,2575,56,402025,180676,0.44941483738573473]
["Santa Cruz-Watsonville CA Micropolitan Statistical Area",42100,26.99,58.7,2560,68,251398,121533,0.48342866689472469]
["Santa Fe NM Micropolitan Statistical Area",42140,11.42,58.5,3608,1558,143501,72153,0.50280485850272816]
["Santa Rosa-Petaluma CA Micropolitan Statistical Area",42220,26.99,58.7,2560,68,464218,223618,0.48170902463928583]
["Savannah GA Micropolitan Statistical Area",42340,46.03,65.900000000000006,1821,2387,328544,149380,0.45467273789812018]
["Scranton--Wilkes-Barre PA Micropolitan Statistical Area",42540,36.68,50.5,5681,1066,548901,249468,0.45448632813567474]
["Seattle-Tacoma-Bellevue WA Micropolitan Statistical Area",42660,35.44,52.9,4442,162,3306836,1672345,0.50572359802542366]
["Sebastian-Vero Beach FL Micropolitan Statistical Area",42680,57.41,73.099999999999994,470,3494,131811,53286,0.40426064592484695]
["Sheboygan WI Micropolitan Statistical Area",43100,13.98,63.8,2293,2272,114122,58851,0.5156849687176881]
["Sherman-Denison TX Micropolitan Statistical Area",43300,18.77,68.349999999999994,1651.5,3216,117913,52287,0.44343711041191386]
["Shreveport-Bossier City LA Micropolitan Statistical Area",43340,32.979999999999997,67.8,1752,2999,387436,169193,0.43669922258127791]
["Sioux City IA-NE-SD Micropolitan Statistical Area",43580,26.03,51.3,6055,1311,142230,69843,0.49105673908458131]
["Sioux Falls SD Micropolitan Statistical Area",43620,31.71,47.9,6668,862,227384,126001,0.55413309643598496]
["South Bend-Mishawaka IN-MI Micropolitan Statistical Area",43780,27.31,50.6,5792,1051,316883,144960,0.45745590643865403]
["Spartanburg SC Micropolitan Statistical Area",43900,53.14,61.3,2813,1761,276544,119142,0.43082475121499653]
["Spokane WA Micropolitan Statistical Area",44060,17.38,47.8,6524,409,454927,207635,0.45641388618393719]
["Springfield IL Micropolitan Statistical Area",44100,31.63,54.4,4894,1426,206509,102330,{"$f":"H323/G323","v":0.49552319753618485}]
["Springfield MA Micropolitan Statistical Area",44140,50.5,5684,1013,69.900000000000006,695157,319042,0.45894956103441381]
["Springfield MO Micropolitan Statistical Area",44180,35.32,57.9,3915,1759,417635,198846,0.47612388808409256]
["Springfield OH Micropolitan Statistical Area",44220,45.28,52,5249,1075,140419,61316,0.43666455394213033]
["St. Cloud MN Micropolitan Statistical Area",41060,32.869999999999997,45.1,7418,636,185628,97847,0.52711336651798224]
["St. George UT Micropolitan Statistical Area",41100,7.37,70,1751,3565,130258,51770,0.39744199972362543]
["St. Joseph MO-KS Micropolitan Statistical Area",41140,44.14,56.1,4196,1635,125274,57314,0.45750913996519627]
["St. Louis MO-IL Micropolitan Statistical Area",41180,37.85,58,4090,1893,2803776,1332597,0.4752865421488735]
["State College PA Micropolitan Statistical Area",44300,48.12,50.9,"-",978,144306,65775,0.45580225354455117]
["Steubenville-Weirton OH-WV Micropolitan Statistical Area",44600,"-","-","-","-",122778,51418,0.41878838228347098]
["Stockton CA Micropolitan Statistical Area",44700,15.72,63,2238,1478,664641,259604,0.39059281627224324]
["Sumter SC Micropolitan Statistical Area",44940,46.01,63.9,2428,2208,104441,41644,0.39873229861835868]
["Syracuse NY Micropolitan Statistical Area",45060,40.1,49.1,6045,930,645302,299099,0.46350236013525448]
["Tallahassee FL Micropolitan Statistical Area",45220,68.28,68.2,1329,2752,351913,167475,0.47589887273274928]
["Tampa-St. Petersburg-Clearwater FL Micropolitan Statistical Area",45300,38.950000000000003,73,523,3521,2702390,1216036,0.44998538330884885]
["Terre Haute IN Micropolitan Statistical Area",45460,43.73,53.9,4933,1306,169733,73611,0.43368702609392401]
["Texarkana TX-Texarkana AR Micropolitan Statistical Area",45500,32.979999999999997,67.8,1752,2999,134812,56008,0.41545263032964425]
["Toledo OH Micropolitan Statistical Area",45780,31.57,50.6,5543,1044,673545,307961,0.457224090446815]
["Topeka KS Micropolitan Statistical Area",45820,48.62,56,4415,1628,228761,111848,0.48892949410083014]
["Trenton-Ewing NJ Micropolitan Statistical Area",45940,44.14,55.4,4358,1535,363778,172450,0.47405285641242734]
["Tucson AZ Micropolitan Statistical Area",46060,9.57,70.7,1163,3413,990213,432371,0.43664443912572348]
["Tulsa OK Micropolitan Statistical Area",46140,28.21,62,2936,2320,905004,424225,0.46875483423277686]
["Tuscaloosa AL Micropolitan Statistical Area",46220,49.2,63.3,2498,2091,205860,88403,0.42943262411347516]
["Tyler TX Micropolitan Statistical Area",46340,32.979999999999997,67.8,1752,2999,197631,86680,0.43859515966624668]
["Utica-Rome NY Micropolitan Statistical Area",46540,40.1,49.1,6045,930,293468,129473,0.44118268431311081]
["Valdosta GA Micropolitan Statistical Area",46660,68.28,68.2,1329,2752,130888,60777,0.46434356090703505]
["Vallejo-Fairfield CA Micropolitan Statistical Area",46700,14.11,64.2,1058,652,406461,181243,0.44590501917773168]
["Victoria TX Micropolitan Statistical Area",47020,34.93,70.8,1064,3335,113596,51187,0.45060565512870171]
["Vineland-Millville-Bridgeton NJ Micropolitan Statistical Area",47220,40.25,54.6,4388,1306,155266,61790,0.39796220679350275]
["Virginia Beach-Norfolk-Newport News VA-NC Micropolitan Statistical Area",47260,36.14,55.9,4325.5,1508.5,1669614,834199,0.49963584397351724]
["Visalia-Porterville CA Micropolitan Statistical Area",47300,7.99,65.5,1981,2120,416299,155448,0.37340469230048595]
["Waco TX Micropolitan Statistical Area",47380,23.25,68,1640,3025,228369,99919,0.43753311526520677]
["Warner Robins GA Micropolitan Statistical Area",47580,47.43,65.3,2215,2388,130910,60790,0.46436483079978613]
["Washington-Arlington-Alexandria DC-VA-MD-WV Micropolitan Statistical Area",47900,44.38,58,4025,1705,5332297,2795375,0.52423467785083988]
["Waterloo-Cedar Falls IA Micropolitan Statistical Area",47940,30.84,48.3,6607,855,163040,80398,0.49311825318940139]
["Wausau WI Micropolitan Statistical Area",48140,26.22,46.3,6886,648,129803,67949,0.52347788571912823]
["Wenatchee-East Wenatchee WA Micropolitan Statistical Area",48300,35.44,52.9,4442,162,106813,47538,0.44505818580135376]
["Wheeling WV-OH Micropolitan Statistical Area",48540,41.23,51.6,5385,946,145942,61487,0.42131120582149073]
["Wichita Falls TX Micropolitan Statistical Area",48660,28.32,64.599999999999994,2214,2561,148502,69858,0.47041790682953766]
["Wichita KS Micropolitan Statistical Area",48620,36.71,57.9,3906,1845,596643,286319,0.47988328028653648]
["Williamsport PA Micropolitan Statistical Area",48700,48.12,50.9,"-",978,117043,54138,0.46254795246191571]
["Wilmington NC Micropolitan Statistical Area",48900,69.33,63.7,2325,2133,337583,156524,0.4636607886060613]
["Winchester VA-WV Micropolitan Statistical Area",49020,44.38,58,4025,1705,120497,58940,0.48914080848485852]
["Winston-Salem NC Micropolitan Statistical Area",49180,33.659999999999997,59.6,3203,1635,470584,214860,0.4565816092344831]
["Worcester MA Micropolitan Statistical Area",49340,59.58,48.4,6166,728,795726,386328,0.48550380407326138]
["Yakima WA Micropolitan Statistical Area",49420,8.5500000000000007,49.8,5991,487,232911,93612,0.40192176410731995]
["Yauco PR Micropolitan Statistical Area",49500,77.28,80.7,0,5821,123957,30194,0.24358446880773171]
["York-Hanover PA Micropolitan Statistical Area",49620,38.770000000000003,54.3,4719,1343,419563,209492,0.49930999635334861]
["Youngstown-Warren-Boardman OH-PA Micropolitan Statistical Area",49660,40.409999999999997,49.4,5724,723,571519,242127,0.42365520656356132]
["Yuba City CA Micropolitan Statistical Area",49700,14.11,64.2,1058,652,161637,64615,0.39975376924837752]
["Yuma AZ Micropolitan Statistical Area",49740,"-","-","-","-",188983,65714,0.34772439849086956]

{"sheet":"HH Travel Model","index":25,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":true,"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":true,"merged":[]}
[]
[null,"MXD Travel App Inputs","Existing",null,{"$f":"IF(ScenarioName1=\"\",\"Scenario 1\",ScenarioName1)","v":"CodeNEXT Draft 2"},null,{"$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,{"$f":"IF(ScenarioName5=\"\",\"Scenario 5\",ScenarioName5)","v":"Strategic Housing Blueprint"}]
[null,"Land Use Characteristics"]
[null,"Employees in Study Area",{"$f":"'Summary Total'!B173","v":497188},null,{"$f":"'Summary Total'!D173","v":663555.90774555306},null,{"$f":"'Summary Total'!F173","v":1302246.5454248951},null,{"$f":"'Summary Total'!H173","v":497188},null,{"$f":"'Summary Total'!J173","v":497188},null,{"$f":"'Summary Total'!L173","v":497188}]
[null,"New Employees in Study Area",null,null,{"$f":"'Summary Total'!D204","v":165518.90774555315},null,{"$f":"'Summary Total'!F204","v":805058.5454248949},null,{"$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",{"$f":"'Summary Total'!B86","v":869999.83499886037},null,{"$f":"'Summary Total'!D86","v":1185567.4433729309},null,{"$f":"'Summary Total'!F86","v":3323632.8552777465},null,{"$f":"'Summary Total'!H86","v":869999.83499886037},null,{"$f":"'Summary Total'!J86","v":869999.83499886037},null,{"$f":"'Summary Total'!L86","v":869999.83499886037}]
[null,"Area (acres)",{"$f":"'Summary Total'!B8","v":130297.85313338446},null,{"$f":"'Summary Total'!D8","v":130297.85313338447},null,{"$f":"'Summary Total'!F8","v":130297.85313338447},null,{"$f":"'Summary Total'!H8","v":130297.85313338446},null,{"$f":"'Summary Total'!J8","v":130297.85313338446},null,{"$f":"'Summary Total'!L8","v":130297.85313338446}]
[null,"Developed Land Area Mix (Sq Ft)"]
[null,"Residential Land Area Amount (sq ft)",{"$f":"SUM('Summary Total'!B37:B40)","v":2590708689.0234947},null,{"$f":"SUM('Summary Total'!D37:D40)","v":2862064628.7808495},null,{"$f":"SUM('Summary Total'!F37:F40)","v":4244199190.3939538},null,{"$f":"SUM('Summary Total'!H37:H40)","v":2590708689.0234947},null,{"$f":"SUM('Summary Total'!J37:J40)","v":2590708689.0234947},null,{"$f":"SUM('Summary Total'!L37:L40)","v":2590708689.0234947}]
[null,"Commercial Land Area (sq ft)",{"$f":"SUM('Summary Total'!B41,'Summary Total'!B46)","v":376583089.92061937},null,{"$f":"SUM('Summary Total'!D41,'Summary Total'!D46)","v":414894845.94614297},null,{"$f":"SUM('Summary Total'!F41,'Summary Total'!F46)","v":497598628.52220422},null,{"$f":"SUM('Summary Total'!H41,'Summary Total'!H46)","v":376583089.92061937},null,{"$f":"SUM('Summary Total'!J41,'Summary Total'!J46)","v":376583089.92061937},null,{"$f":"SUM('Summary Total'!L41,'Summary Total'!L46)","v":376583089.92061937}]
[null,"Industrial Land Area (sq ft)",{"$f":"'Summary Total'!B43","v":363558217.37736344},null,{"$f":"'Summary Total'!D43","v":373875361.58921742},null,{"$f":"'Summary Total'!F43","v":368663936.7261079},null,{"$f":"'Summary Total'!H43","v":363558217.37736344},null,{"$f":"'Summary Total'!J43","v":363558217.37736344},null,{"$f":"'Summary Total'!L43","v":363558217.37736344}]
[null,"Public/Institutional Land Area (sq ft)",{"$f":"SUM('Summary Total'!B42,'Summary Total'!B44,'Summary Total'!B45)","v":664783174.00168693},null,{"$f":"SUM('Summary Total'!D42,'Summary Total'!D44,'Summary Total'!D45)","v":709519898.95646811},null,{"$f":"SUM('Summary Total'!F42,'Summary Total'!F44,'Summary Total'!F45)","v":912722825.96275187},null,{"$f":"SUM('Summary Total'!H42,'Summary Total'!H44,'Summary Total'!H45)","v":664783174.00168693},null,{"$f":"SUM('Summary Total'!J42,'Summary Total'!J44,'Summary Total'!J45)","v":664783174.00168693},null,{"$f":"SUM('Summary Total'!L42,'Summary Total'!L44,'Summary Total'!L45)","v":664783174.00168693}]
[null,"Residential Unit Mix"]
[null,"Single Family Residential (du)",{"$f":"SUM('Summary Total'!B133:B135)","v":166787},null,{"$f":"SUM('Summary Total'!D133:D135)","v":196142.05730726884},null,{"$f":"SUM('Summary Total'!F133:F135)","v":203525.93178107901},null,{"$f":"SUM('Summary Total'!H133:H135)","v":166787},null,{"$f":"SUM('Summary Total'!J133:J135)","v":166787},null,{"$f":"SUM('Summary Total'!L133:L135)","v":166787}]
[null,"Townhouse Residential (du)",{"$f":"'Summary Total'!B132","v":35356},null,{"$f":"'Summary Total'!D132","v":63502.836915111897},null,{"$f":"'Summary Total'!F132","v":75532.856992013898},null,{"$f":"'Summary Total'!H132","v":35356},null,{"$f":"'Summary Total'!J132","v":35356},null,{"$f":"'Summary Total'!L132","v":35356}]
[null,"Multi-Family Residential (du)",{"$f":"'Summary Total'!B131","v":180361},null,{"$f":"'Summary Total'!D131","v":283545.63249597419},null,{"$f":"'Summary Total'!F131","v":1541064.0447535922},null,{"$f":"'Summary Total'!H131","v":180361},null,{"$f":"'Summary Total'!J131","v":180361},null,{"$f":"'Summary Total'!L131","v":180361}]
[null,"Mobile Home Residential (du)",{"$f":"'Summary Total'!B136","v":4867},null,{"$f":"'Summary Total'!D136","v":4769},null,{"$f":"'Summary Total'!F136","v":4867},null,{"$f":"'Summary Total'!H136","v":4867},null,{"$f":"'Summary Total'!J136","v":4867},null,{"$f":"'Summary Total'!L136","v":4867}]
[null,"Household Characteristics (Demographics)"]
[null,"Household Size (SF)",{"$f":"AVERAGE('Project Info'!C10:C12)","v":3.4499999999999997},null,{"$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":3.3348741064983356},null,{"$f":"IFERROR(IFERROR(((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_2*SUM(SF_2,MH_2)))/SUM(TA_SF_EX,TA_MH_EX,SF_2,MH_2),0),0)","v":3.3463243232866828},null,{"$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":3.4499999999999997},null,{"$f":"IFERROR(((TA_Hhld_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Size_Dtch_4*SUM(SF_4,MH_4)))/SUM(TA_SF_EX,TA_MH_EX,SF_4,MH_4),0)","v":3.4499999999999997},null,{"$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":3.4499999999999997}]
[null,"Household Size (Other)",{"$f":"AVERAGE('Project Info'!C8:C9,'Project Info'!C13)","v":2.8666666666666667},null,{"$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":2.5166419364416224},null,{"$f":"IFERROR(((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_2*SUM(MF_2,TH_2)))/SUM(TA_MF_EX,TA_TH_EX,MF_2,TH_2),0)","v":1.9654364007785134},null,{"$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":2.8666666666666671},null,{"$f":"IFERROR(((TA_Hhld_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Size_Attch_4*SUM(MF_4,TH_4)))/SUM(TA_MF_EX,TA_TH_EX,MF_4,TH_4),0)","v":2.8666666666666671},null,{"$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":2.8666666666666671}]
[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":0},null,{"$f":"IFERROR(((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_2*SUM(SF_2,MH_2)))/SUM(TA_SF_EX,TA_MH_EX,SF_2,MH_2),0)","v":0},null,{"$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":0},null,{"$f":"IFERROR(((TA_Hhld_Inc_SF_EX*SUM(TA_SF_EX,TA_MH_EX))+(Avg_HH_Inc_Dtch_4*SUM(SF_4,MH_4)))/SUM(TA_SF_EX,TA_MH_EX,SF_4,MH_4),0)","v":0},null,{"$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":0}]
[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":0},null,{"$f":"IFERROR(((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_2*SUM(MF_2,TH_2)))/SUM(TA_MF_EX,TA_TH_EX,MF_2,TH_2),0)","v":0},null,{"$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":0},null,{"$f":"IFERROR(((TA_Hhld_Inc_Oth_EX*SUM(TA_MF_EX,TA_TH_EX))+(Avg_HH_Inc_Attch_4*SUM(MF_4,TH_4)))/SUM(TA_MF_EX,TA_TH_EX,MF_4,TH_4),0)","v":0},null,{"$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":0}]

{"sheet":"FIT Link","index":27,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,0,0,5]]}
["Fiscal Impact Tool (FIT) Data Link"]
["Population",{"$f":"IF(ScenarioName1=\"\",\"Scenario 1\",ScenarioName1)","v":"CodeNEXT Draft 2"},{"$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"},{"$f":"IF(ScenarioName5=\"\",\"Scenario 5\",ScenarioName5)","v":"Strategic Housing Blueprint"}]
["Population - Net New - Abandonment",{"$f":"SUM(Pop_1)-SUM(Redevd_POP_1)","v":315567.60837407032},{"$f":"SUM(Pop_2)-SUM(Redevd_POP_2)","v":2453633.0202788864},{"$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",{"$f":"SUM(Pop_1)-(SUMIF(D_Underbuild_Rate,0,Redevd_POP_1))","v":315567.60837407032},{"$f":"SUM(Pop_2)-(SUMIF(D_Underbuild_Rate,0,Redevd_POP_2))","v":2453633.0202788864},{"$f":"SUM(Pop_3)-(SUMIF(D_Underbuild_Rate,0,Redevd_POP_3))","v":0},{"$f":"SUM(Pop_4)-(SUMIF(D_Underbuild_Rate,0,Redevd_POP_4))","v":0},{"$f":"SUM(Pop_5)-(SUMIF(D_Underbuild_Rate,0,Redevd_POP_5))","v":0}]
["Development Mix"]
["Residential",{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_1)","v":336588887.26754576},{"$f":"SUMPRODUCT((D_SqFt_Acre_MF+D_SqFt_Acre_TH+D_SqFt_Acre_SF+D_SqFt_Acre_MH),Tot_Acre_2)","v":2330886989.8446498},{"$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",{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_ComPKG),Tot_Acre_1)","v":34915242.975584894},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_ComPKG),Tot_Acre_2)","v":148309030.99658215},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_ComPKG),Tot_Acre_3)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_ComPKG),Tot_Acre_4)","v":0},{"$f":"SUMPRODUCT((D_SqFt_Acre_RET+D_SqFt_Acre_ComPKG),Tot_Acre_5)","v":0}]
["Office",{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_1)","v":56882912.595982432},{"$f":"SUMPRODUCT((D_SqFt_Acre_OFF),Tot_Acre_2)","v":367410481.71250778},{"$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",{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_1)","v":12615474.30851258},{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_2)","v":6123062.8850401388},{"$f":"SUMPRODUCT((D_SqFt_Acre_IND),Tot_Acre_3)","v":0},{"$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":12279039.280060187},{"$f":"SUMPRODUCT((D_SqFt_Acre_HOTEL),Tot_Acre_2)","v":9773298.9876763299},{"$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",{"$f":"SUM(B6:B12)","v":453281556.42768586},{"$f":"SUM(C6:C12)","v":2862502864.426456},0,0,0]
["Employment - Net New - Abandonment"]
["Retail",{"$f":"SUM(RET_1,PRKG_1)-SUM(Redevd_RET_1)","v":16772.202530440591},{"$f":"SUM(RET_2,PRKG_2)-SUM(Redevd_RET_2)","v":119247.20689283047},{"$f":"SUM(RET_3,PRKG_3)-SUM(Redevd_RET_3)","v":0},{"$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":136219.4282604566},{"$f":"SUM(OFF_2)-SUM(Redevd_Off_2)","v":676754.14838574803},{"$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",{"$f":"SUM(IND_1)-SUM(Redevd_Ind_1)","v":4878.8225609456904},{"$f":"SUM(IND_2)-SUM(Redevd_Ind_2)","v":3188.2831822888716},{"$f":"SUM(IND_3)-SUM(Redevd_Ind_3)","v":0},{"$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":0},{"$f":"SUM(PUB_2)-SUM(Redevd_Pub_2)","v":0},{"$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",{"$f":"SUM(EDU_1)-SUM(Redevd_Edu_1)","v":0},{"$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":8497.4543937102389},{"$f":"SUM(HOTEL_2)-SUM(Redevd_Hotel_2)","v":5868.9069640275211},{"$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",{"$f":"SUM(RET_1,PRKG_1)-SUMIF(D_Underbuild_Rate,0,Redevd_RET_1)","v":16772.202530440591},{"$f":"SUM(RET_2,PRKG_2)-SUMIF(D_Underbuild_Rate,0,Redevd_RET_2)","v":119247.20689283047},{"$f":"SUM(RET_3,PRKG_3)-SUMIF(D_Underbuild_Rate,0,Redevd_RET_3)","v":0},{"$f":"SUM(RET_4,PRKG_4)-SUMIF(D_Underbuild_Rate,0,Redevd_RET_4)","v":0},{"$f":"SUM(RET_5,PRKG_5)-SUMIF(D_Underbuild_Rate,0,Redevd_RET_5)","v":0}]
["Office",{"$f":"SUM(OFF_1)-SUMIF(D_Underbuild_Rate,0,Redevd_Off_1)","v":136219.4282604566},{"$f":"SUM(OFF_2)-SUMIF(D_Underbuild_Rate,0,Redevd_Off_2)","v":676754.14838574803},{"$f":"SUM(OFF_3)-SUMIF(D_Underbuild_Rate,0,Redevd_Off_3)","v":0},{"$f":"SUM(OFF_4)-SUMIF(D_Underbuild_Rate,0,Redevd_Off_4)","v":0},{"$f":"SUM(OFF_5)-SUMIF(D_Underbuild_Rate,0,Redevd_Off_5)","v":0}]
["Industrial",{"$f":"SUM(IND_1)-SUMIF(D_Underbuild_Rate,0,Redevd_Ind_1)","v":4878.8225609456904},{"$f":"SUM(IND_2)-SUMIF(D_Underbuild_Rate,0,Redevd_Ind_2)","v":3188.2831822888716},{"$f":"SUM(IND_3)-SUMIF(D_Underbuild_Rate,0,Redevd_Ind_3)","v":0},{"$f":"SUM(IND_4)-SUMIF(D_Underbuild_Rate,0,Redevd_Ind_4)","v":0},{"$f":"SUM(IND_5)-SUMIF(D_Underbuild_Rate,0,Redevd_Ind_5)","v":0}]
["Public / Civic",{"$f":"SUM(PUB_1)-SUMIF(D_Underbuild_Rate,0,Redevd_Pub_1)","v":0},{"$f":"SUM(PUB_2)-SUMIF(D_Underbuild_Rate,0,Redevd_Pub_2)","v":0},{"$f":"SUM(PUB_3)-SUMIF(D_Underbuild_Rate,0,Redevd_Pub_3)","v":0},{"$f":"SUM(PUB_4)-SUMIF(D_Underbuild_Rate,0,Redevd_Pub_4)","v":0},{"$f":"SUM(PUB_5)-SUMIF(D_Underbuild_Rate,0,Redevd_Pub_5)","v":0}]
["Educational",{"$f":"SUM(EDU_1)-SUMIF(D_Underbuild_Rate,0,Redevd_Edu_1)","v":0},{"$f":"SUM(EDU_2)-SUMIF(D_Underbuild_Rate,0,Redevd_Edu_2)","v":0},{"$f":"SUM(EDU_3)-SUMIF(D_Underbuild_Rate,0,Redevd_Edu_3)","v":0},{"$f":"SUM(EDU_4)-SUMIF(D_Underbuild_Rate,0,Redevd_Edu_4)","v":0},{"$f":"SUM(EDU_5)-SUMIF(D_Underbuild_Rate,0,Redevd_Edu_5)","v":0}]
["Hotel / Hospitality",{"$f":"SUM(HOTEL_1)-SUMIF(D_Underbuild_Rate,0,Redevd_Hotel_1)","v":8497.4543937102389},{"$f":"SUM(HOTEL_2)-SUMIF(D_Underbuild_Rate,0,Redevd_Hotel_2)","v":5868.9069640275211},{"$f":"SUM(HOTEL_3)-SUMIF(D_Underbuild_Rate,0,Redevd_Hotel_3)","v":0},{"$f":"SUM(HOTEL_4)-SUMIF(D_Underbuild_Rate,0,Redevd_Hotel_4)","v":0},{"$f":"SUM(HOTEL_5)-SUMIF(D_Underbuild_Rate,0,Redevd_Hotel_5)","v":0}]
["Project Value - Net Change"]
["Residential",{"$f":"SUMPRODUCT((building_sqft_res_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_RES_VAL_1)","v":51255261259.809746},{"$f":"SUMPRODUCT((building_sqft_res_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_RES_VAL_2)","v":417256649275.91266},{"$f":"SUMPRODUCT((building_sqft_res_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_RES_VAL_3)","v":0},{"$f":"SUMPRODUCT((building_sqft_res_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_RES_VAL_4)","v":0},{"$f":"SUMPRODUCT((building_sqft_res_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_RES_VAL_5)","v":0}]
["Commercial",{"$f":"SUMPRODUCT((building_sqft_emp_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_1)","v":20721874471.234974},{"$f":"SUMPRODUCT((building_sqft_emp_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_2)","v":96629094597.930527},{"$f":"SUMPRODUCT((building_sqft_emp_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_3)","v":0},{"$f":"SUMPRODUCT((building_sqft_emp_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_4)","v":0},{"$f":"SUMPRODUCT((building_sqft_emp_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_5)","v":0}]
["Retail",{"$f":"IFERROR(SUMPRODUCT((building_sqft_ret_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_ret_1)/SUM(building_sqft_emp_1)),0)","v":7003812251.5811319},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ret_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_ret_2)/SUM(building_sqft_emp_2)),0)","v":27931514073.627811},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ret_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_ret_3)/SUM(building_sqft_emp_3)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ret_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_ret_4)/SUM(building_sqft_emp_4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ret_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_ret_5)/SUM(building_sqft_emp_5)),0)","v":0}]
["Office",{"$f":"IFERROR(SUMPRODUCT((building_sqft_off_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_off_1)/SUM(building_sqft_emp_1)),0)","v":9404449041.4862747},{"$f":"IFERROR(SUMPRODUCT((building_sqft_off_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_off_2)/SUM(building_sqft_emp_2)),0)","v":66098672916.527},{"$f":"IFERROR(SUMPRODUCT((building_sqft_off_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_off_3)/SUM(building_sqft_emp_3)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_off_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_off_4)/SUM(building_sqft_emp_4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_off_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_off_5)/SUM(building_sqft_emp_5)),0)","v":0}]
["Industrial",{"$f":"IFERROR(SUMPRODUCT((building_sqft_ind_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-(SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_ind_1)/SUM(building_sqft_emp_1))),0)","v":1709693083.3211648},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ind_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-(SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_ind_2)/SUM(building_sqft_emp_2))),0)","v":869730544.56245184},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ind_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-(SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_ind_3)/SUM(building_sqft_emp_3))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ind_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-(SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_ind_4)/SUM(building_sqft_emp_4))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_ind_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-(SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_ind_5)/SUM(building_sqft_emp_5))),0)","v":0}]
["Public / Civic",{"$f":"IFERROR(SUMPRODUCT((building_sqft_pub_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_pub_1)/SUM(building_sqft_emp_1)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_pub_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_pub_2)/SUM(building_sqft_emp_2)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_pub_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_pub_3)/SUM(building_sqft_emp_3)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_pub_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_pub_4)/SUM(building_sqft_emp_4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_pub_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_pub_5)/SUM(building_sqft_emp_5)),0)","v":0}]
["Educational",{"$f":"IFERROR(SUMPRODUCT((building_sqft_edu_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_edu_1)/SUM(building_sqft_emp_1)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_edu_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_edu_2)/SUM(building_sqft_emp_2)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_edu_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_edu_3)/SUM(building_sqft_emp_3)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_edu_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_edu_4)/SUM(building_sqft_emp_4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_edu_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))-SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_edu_5)/SUM(building_sqft_emp_5)),0)","v":0}]
["Hotel / Hospitality",{"$f":"IFERROR(SUMPRODUCT((building_sqft_hotel_1),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))*SUM(Redevd_COM_VAL_1)*(SUM(building_sqft_hotel_1)/SUM(building_sqft_emp_1)),0)","v":1.233735917660809E+17},{"$f":"IFERROR(SUMPRODUCT((building_sqft_hotel_2),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))*SUM(Redevd_COM_VAL_2)*(SUM(building_sqft_hotel_2)/SUM(building_sqft_emp_2)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_hotel_3),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))*SUM(Redevd_COM_VAL_3)*(SUM(building_sqft_hotel_3)/SUM(building_sqft_emp_3)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_hotel_4),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))*SUM(Redevd_COM_VAL_4)*(SUM(building_sqft_hotel_4)/SUM(building_sqft_emp_4)),0)","v":0},{"$f":"IFERROR(SUMPRODUCT((building_sqft_hotel_5),(IF(B_Gross_Bldg_Sq_Ft>0,B_Project_Value/B_Gross_Bldg_Sq_Ft,1)))*SUM(Redevd_COM_VAL_5)*(SUM(building_sqft_hotel_5)/SUM(building_sqft_emp_5)),0)","v":0}]
["Total",{"$f":"SUM(B29:B30)","v":71977135731.044724},{"$f":"SUM(C29:C30)","v":513885743873.8432},0,0,0]
["Housing Units"]
["Net New - Abandonment",{"$f":"SUM(HU_1)-SUM(Redevd_HU_1)","v":160588.52671835487},{"$f":"SUM(HU_2)-SUM(Redevd_HU_2)","v":1393841.8335266849},{"$f":"SUM(HU_3)-SUM(Redevd_HU_3)","v":0},{"$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_Underbuild_Rate,0,Redevd_HU_1))","v":160588.52671835487},{"$f":"SUM(HU_2)-(SUMIF(D_Underbuild_Rate,0,Redevd_HU_2))","v":1393841.8335266849},{"$f":"SUM(HU_3)-(SUMIF(D_Underbuild_Rate,0,Redevd_HU_3))","v":0},{"$f":"SUM(HU_4)-(SUMIF(D_Underbuild_Rate,0,Redevd_HU_4))","v":0},{"$f":"SUM(HU_5)-(SUMIF(D_Underbuild_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",{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_1)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi)+(B42*B43*B44)","v":1788227835.6132677},{"$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":4921602371.7899351},{"$f":"SUMPRODUCT(D_Tot_Street_Mi_Acre,VAC_ACRE_3)*(New_Road_Cost_per_Lane_Mi+New_Streetscape_Cost_per_Lane_Mi)+(D42*D43*D44)","v":0},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}}]
["Sewerage",{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_1)*New_Sewer_Cost_per_Lineal_Ft*5280)+(B42*B43*B45)","v":162561867.32939985},{"$f":"(SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_2)*New_Sewer_Cost_per_Lineal_Ft*5280)+(C42*C43*C45)","v":314228658.78019619},{"$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",{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_1)*((New_Water_Cost_per_Lineal_Ft*5280)+New_Utility_Cost_per_Mi)+(B42*B43*B46)","v":553744833.53023744},{"$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":1070377076.7721773},{"$f":"SUMPRODUCT(D_Street_Mi_Acre,VAC_ACRE_3)*((New_Water_Cost_per_Lineal_Ft*5280)+New_Utility_Cost_per_Mi)+(D42*D43*D46)","v":0},{"$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":true,"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},{"$f":"'Dev Type Building Mix'!A6","v":"Rural Residential"},0,{"$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":0},{"$f":"'Dev Type Attributes'!BA6","v":0},{"$f":"'Dev Type Attributes'!CM6","v":0},{"$f":"'Dev Type Attributes'!CN6","v":0},{"$f":"'Dev Type Attributes'!CO6","v":0},{"$f":"'Dev Type Attributes'!AC6","v":0.56503949840322465},{"$f":"'Dev Type Attributes'!AD6","v":0},{"$f":"G3","v":0},{"$f":"R3*Q3","v":0},{"$f":"$S3*I3","v":0},{"$f":"$S3*J3","v":0},0,0,{"$f":"R3*P3","v":0},{"$f":"$X3*M3","v":0},{"$f":"$X3*N3","v":0},0]
[160,0,0,{"$f":"A4-(A4*(B4+C4))","v":160},{"$f":"'Dev Type Building Mix'!A7","v":"Lake Austin"},0,{"$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},{"$f":"'Dev Type Attributes'!AV7","v":0.12253221220466014},{"$f":"'Dev Type Attributes'!AU7","v":0},{"$f":"'Dev Type Attributes'!BA7","v":0},{"$f":"'Dev Type Attributes'!CM7","v":0},{"$f":"'Dev Type Attributes'!CN7","v":0},{"$f":"'Dev Type Attributes'!CO7","v":0},{"$f":"'Dev Type Attributes'!$AC$7","v":1.2187252587106125},{"$f":"'Dev Type Attributes'!AD7","v":0},{"$f":"G4","v":0},{"$f":"R4*Q4","v":0},{"$f":"$S4*I4","v":0},0,0,0,{"$f":"R4*P4","v":0},{"$f":"$X4*M4","v":0},0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A8","v":"R1A"},0,0,0,{"$f":"'Dev Type Attributes'!AX8","v":0},{"$f":"'Dev Type Attributes'!AV8","v":0},{"$f":"'Dev Type Attributes'!AU8","v":0},{"$f":"'Dev Type Attributes'!BA8","v":0},{"$f":"'Dev Type Attributes'!CM8","v":0},{"$f":"'Dev Type Attributes'!CN8","v":0},{"$f":"'Dev Type Attributes'!CO8","v":0},{"$f":"'Dev Type Attributes'!$AC$8","v":1.9719354975400074},{"$f":"'Dev Type Attributes'!AD8","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A6-(A6*(B6+C6))","v":160},{"$f":"'Dev Type Building Mix'!A9","v":"R1B"},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},{"$f":"'Dev Type Attributes'!CM9","v":0},{"$f":"'Dev Type Attributes'!CN9","v":0},{"$f":"'Dev Type Attributes'!CO9","v":0},{"$f":"'Dev Type Attributes'!$AC$9","v":3.5296686454405104},{"$f":"'Dev Type Attributes'!AD9","v":0},{"$f":"G6","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A10","v":"R1C"},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},{"$f":"'Dev Type Attributes'!CM10","v":0},{"$f":"'Dev Type Attributes'!CN10","v":0},{"$f":"'Dev Type Attributes'!CO10","v":0},{"$f":"'Dev Type Attributes'!$AC$10","v":3.5296686454405104},{"$f":"'Dev Type Attributes'!AD10","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A11","v":"R2A"},0,{"$f":"D8*F8","v":0},0,{"$f":"'Dev Type Attributes'!AX11","v":0},{"$f":"'Dev Type Attributes'!AV11","v":0.10982430733639194},{"$f":"'Dev Type Attributes'!AU11","v":0},{"$f":"'Dev Type Attributes'!BA11","v":0},{"$f":"'Dev Type Attributes'!CM11","v":0},{"$f":"'Dev Type Attributes'!CN11","v":0},{"$f":"'Dev Type Attributes'!CO11","v":0},{"$f":"'Dev Type Attributes'!$AC$11","v":3.7786060153571603},{"$f":"'Dev Type Attributes'!AD11","v":0},{"$f":"G8","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A12","v":"R2B"},0,0,0,{"$f":"'Dev Type Attributes'!AX12","v":0},{"$f":"'Dev Type Attributes'!AV12","v":0.20728547723108762},{"$f":"'Dev Type Attributes'!AU12","v":0},{"$f":"'Dev Type Attributes'!BA12","v":0},{"$f":"'Dev Type Attributes'!CM12","v":0},{"$f":"'Dev Type Attributes'!CN12","v":0},{"$f":"'Dev Type Attributes'!CO12","v":0},{"$f":"'Dev Type Attributes'!$AC$12","v":4.0039735911753214},{"$f":"'Dev Type Attributes'!AD12","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A13","v":"R2C"},0,0,0,{"$f":"'Dev Type Attributes'!AX13","v":0},{"$f":"'Dev Type Attributes'!AV13","v":0.20728547723108762},{"$f":"'Dev Type Attributes'!AU13","v":0},{"$f":"'Dev Type Attributes'!BA13","v":0},{"$f":"'Dev Type Attributes'!CM13","v":0},{"$f":"'Dev Type Attributes'!CN13","v":0},{"$f":"'Dev Type Attributes'!CO13","v":0},{"$f":"'Dev Type Attributes'!$AC$13","v":4.0039735911753214},{"$f":"'Dev Type Attributes'!AD13","v":0},0,0,0,0,0,0,{"$f":"R10*P10","v":0},0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A30","v":"MHP"},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},{"$f":"'Dev Type Attributes'!CM30","v":0},{"$f":"'Dev Type Attributes'!CN30","v":0},{"$f":"'Dev Type Attributes'!CO30","v":0},{"$f":"'Dev Type Attributes'!$AC$30","v":0},{"$f":"'Dev Type Attributes'!AD30","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A31","v":"MU1A"},0,0,0,{"$f":"'Dev Type Attributes'!AX31","v":0.16512053046949529},{"$f":"'Dev Type Attributes'!AV31","v":0.2782931565101685},{"$f":"'Dev Type Attributes'!AU31","v":0.55658631302033612},{"$f":"'Dev Type Attributes'!BA31","v":0},{"$f":"'Dev Type Attributes'!CM31","v":0},{"$f":"'Dev Type Attributes'!CN31","v":0.86504538134972919},{"$f":"'Dev Type Attributes'!CO31","v":0.13495461865027084},{"$f":"'Dev Type Attributes'!$AC$31","v":15.82131955662323},{"$f":"'Dev Type Attributes'!AD31","v":3.3846454781694804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A32","v":"MU1B"},0,0,0,{"$f":"'Dev Type Attributes'!AX32","v":0.16512053046949529},{"$f":"'Dev Type Attributes'!AV32","v":0.2782931565101685},{"$f":"'Dev Type Attributes'!AU32","v":0.55658631302033612},{"$f":"'Dev Type Attributes'!BA32","v":0},{"$f":"'Dev Type Attributes'!CM32","v":1},{"$f":"'Dev Type Attributes'!CN32","v":0},{"$f":"'Dev Type Attributes'!CO32","v":0},{"$f":"'Dev Type Attributes'!$AC$32","v":15.82131955662323},{"$f":"'Dev Type Attributes'!AD32","v":1.1873091372936835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A33","v":"MU1C"},0,0,0,{"$f":"'Dev Type Attributes'!AX33","v":0},{"$f":"'Dev Type Attributes'!AV33","v":8.2644628099173695E-2},{"$f":"'Dev Type Attributes'!AU33","v":0.91735537190082628},{"$f":"'Dev Type Attributes'!BA33","v":0},{"$f":"'Dev Type Attributes'!CM33","v":0},{"$f":"'Dev Type Attributes'!CN33","v":1},{"$f":"'Dev Type Attributes'!CO33","v":0},{"$f":"'Dev Type Attributes'!$AC$33","v":17.758625336927221},{"$f":"'Dev Type Attributes'!AD33","v":9.0721081559469816},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A34","v":"MU1D"},0,0,0,{"$f":"'Dev Type Attributes'!AX34","v":0},{"$f":"'Dev Type Attributes'!AV34","v":8.2644628099173695E-2},{"$f":"'Dev Type Attributes'!AU34","v":0.91735537190082628},{"$f":"'Dev Type Attributes'!BA34","v":0},{"$f":"'Dev Type Attributes'!CM34","v":1},{"$f":"'Dev Type Attributes'!CN34","v":0},{"$f":"'Dev Type Attributes'!CO34","v":0},{"$f":"'Dev Type Attributes'!$AC$34","v":17.758625336927221},{"$f":"'Dev Type Attributes'!AD34","v":1.1873091372936835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A35","v":"MU2A"},0,0,0,{"$f":"'Dev Type Attributes'!AX35","v":0},{"$f":"'Dev Type Attributes'!AV35","v":0.61471447017982472},{"$f":"'Dev Type Attributes'!AU35","v":0.38528552982017533},{"$f":"'Dev Type Attributes'!BA35","v":0},{"$f":"'Dev Type Attributes'!CM35","v":0.14364640218790636},{"$f":"'Dev Type Attributes'!CN35","v":0.85635359781209364},{"$f":"'Dev Type Attributes'!CO35","v":0},{"$f":"'Dev Type Attributes'!$AC$35","v":9.0304175860808318},{"$f":"'Dev Type Attributes'!AD35","v":11.788539370930629},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A46","v":"MS3A"},0,0,0,{"$f":"'Dev Type Attributes'!AX46","v":0},{"$f":"'Dev Type Attributes'!AV46","v":0},{"$f":"'Dev Type Attributes'!AU46","v":1},{"$f":"'Dev Type Attributes'!BA46","v":0},{"$f":"'Dev Type Attributes'!CM46","v":0.21163235035427477},{"$f":"'Dev Type Attributes'!CN46","v":0.78836764964572537},{"$f":"'Dev Type Attributes'!CO46","v":0},{"$f":"'Dev Type Attributes'!$AC$46","v":45.827747090475086},{"$f":"'Dev Type Attributes'!AD46","v":25.63132357109356},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A47","v":"MS3B"},0,0,0,{"$f":"'Dev Type Attributes'!AX47","v":0},{"$f":"'Dev Type Attributes'!AV47","v":0},{"$f":"'Dev Type Attributes'!AU47","v":1},{"$f":"'Dev Type Attributes'!BA47","v":0},{"$f":"'Dev Type Attributes'!CM47","v":0.11833827926612239},{"$f":"'Dev Type Attributes'!CN47","v":0.88166172073387761},{"$f":"'Dev Type Attributes'!CO47","v":0},{"$f":"'Dev Type Attributes'!$AC$47","v":47.77006682634407},{"$f":"'Dev Type Attributes'!AD47","v":22.919114946072835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A48","v":"UC"},0,0,0,{"$f":"'Dev Type Attributes'!AX48","v":0},{"$f":"'Dev Type Attributes'!AV48","v":0},{"$f":"'Dev Type Attributes'!AU48","v":1},{"$f":"'Dev Type Attributes'!BA48","v":0},{"$f":"'Dev Type Attributes'!CM48","v":0.10360556860250147},{"$f":"'Dev Type Attributes'!CN48","v":0.89639443139749875},{"$f":"'Dev Type Attributes'!CO48","v":0},{"$f":"'Dev Type Attributes'!$AC$48","v":285.39515987837291},{"$f":"'Dev Type Attributes'!AD48","v":91.183769499566807},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A49","v":"CC40"},0,0,0,{"$f":"'Dev Type Attributes'!AX49","v":0},{"$f":"'Dev Type Attributes'!AV49","v":0},{"$f":"'Dev Type Attributes'!AU49","v":1},{"$f":"'Dev Type Attributes'!BA49","v":0},{"$f":"'Dev Type Attributes'!CM49","v":4.2553191489361701E-2},{"$f":"'Dev Type Attributes'!CN49","v":0.95744680851063824},{"$f":"'Dev Type Attributes'!CO49","v":0},{"$f":"'Dev Type Attributes'!$AC$49","v":11.664488354978985},{"$f":"'Dev Type Attributes'!AD49","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A50","v":"CC60"},0,0,0,{"$f":"'Dev Type Attributes'!AX50","v":0},{"$f":"'Dev Type Attributes'!AV50","v":0},{"$f":"'Dev Type Attributes'!AU50","v":1},{"$f":"'Dev Type Attributes'!BA50","v":0},{"$f":"'Dev Type Attributes'!CM50","v":4.2553191489361701E-2},{"$f":"'Dev Type Attributes'!CN50","v":0.95744680851063824},{"$f":"'Dev Type Attributes'!CO50","v":0},{"$f":"'Dev Type Attributes'!$AC$50","v":11.664488354978985},{"$f":"'Dev Type Attributes'!AD50","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A51","v":"CC80"},0,0,0,{"$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'!CM51","v":4.2553191489361701E-2},{"$f":"'Dev Type Attributes'!CN51","v":0.95744680851063824},{"$f":"'Dev Type Attributes'!CO51","v":0},{"$f":"'Dev Type Attributes'!AC51","v":31.646293986612985},{"$f":"'Dev Type Attributes'!AD51","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A52","v":"CC120"},0,0,0,{"$f":"'Dev Type Attributes'!AX52","v":0},{"$f":"'Dev Type Attributes'!AV52","v":0},{"$f":"'Dev Type Attributes'!AU52","v":1},{"$f":"'Dev Type Attributes'!BA52","v":0},{"$f":"'Dev Type Attributes'!CM52","v":4.1704363111137843E-2},{"$f":"'Dev Type Attributes'!CN52","v":0.95829563688886199},{"$f":"'Dev Type Attributes'!CO52","v":0},{"$f":"'Dev Type Attributes'!AC52","v":90.306629007154811},{"$f":"'Dev Type Attributes'!AD52","v":47.788252790288183},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A53","v":"DC"},0,0,0,{"$f":"'Dev Type Attributes'!AX53","v":0},{"$f":"'Dev Type Attributes'!AV53","v":0},{"$f":"'Dev Type Attributes'!AU53","v":1},{"$f":"'Dev Type Attributes'!BA53","v":0},{"$f":"'Dev Type Attributes'!CM53","v":9.5445643878598871E-2},{"$f":"'Dev Type Attributes'!CN53","v":0.70595781701685256},{"$f":"'Dev Type Attributes'!CO53","v":0},{"$f":"'Dev Type Attributes'!AC53","v":95.406829764070778},{"$f":"'Dev Type Attributes'!AD53","v":112.43192213360268},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A54","v":"CR"},0,0,0,{"$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'!CM54","v":1},{"$f":"'Dev Type Attributes'!CN54","v":0},{"$f":"'Dev Type Attributes'!CO54","v":0},{"$f":"'Dev Type Attributes'!AC54","v":0},{"$f":"'Dev Type Attributes'!AD54","v":8.3834017962393013},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,{"$f":"'Dev Type Building Mix'!A105","v":0},0,0,0,{"$f":"'Dev Type Attributes'!AX105","v":0},{"$f":"'Dev Type Attributes'!AV105","v":0},{"$f":"'Dev Type Attributes'!AU105","v":0},{"$f":"'Dev Type Attributes'!BA105","v":0},{"$f":"'Dev Type Attributes'!CM105","v":0},{"$f":"'Dev Type Attributes'!CN105","v":0},{"$f":"'Dev Type Attributes'!CO105","v":0},{"$f":"'Dev Type Attributes'!AC105","v":0},{"$f":"'Dev Type Attributes'!AD105","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},{"$f":"E3","v":"Rural Residential"},0,{"$f":"D34*F34","v":0},{"$f":"IF($G$58=0,0,G34/SUM($G$34:$G$57))","v":0},{"$f":"I3","v":0},{"$f":"J3","v":0},0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC6","v":0.56503949840322465},{"$f":"'Dev Type Attributes'!AD6","v":0},{"$f":"G34","v":0},{"$f":"R34*Q34","v":0},{"$f":"$S34*I34","v":0},{"$f":"$S34*J34","v":0},0,0,{"$f":"R34*P34","v":0},{"$f":"$X34*M34","v":0},{"$f":"$X34*N34","v":0},0]
[160,0,0,{"$f":"A35-(A35*(B35+C35))","v":160},{"$f":"E4","v":"Lake Austin"},0,0,{"$f":"IF($G$58=0,0,G35/SUM($G$34:$G$57))","v":0},{"$f":"I4","v":0},0.12253221220466014,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC7","v":1.2187252587106125},{"$f":"'Dev Type Attributes'!AD7","v":0},0,{"$f":"R35*Q35","v":0},{"$f":"$S35*I35","v":0},0,0,0,{"$f":"R35*P35","v":0},{"$f":"$X35*M35","v":0},0,0]
[160,0,0,{"$f":"A36-(A36*(B36+C36))","v":160},"R1A",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC8","v":1.9719354975400074},{"$f":"'Dev Type Attributes'!AD8","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A37-(A37*(B37+C37))","v":160},"R1B",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC9","v":3.5296686454405104},{"$f":"'Dev Type Attributes'!AD9","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A38-(A38*(B38+C38))","v":160},"R1C",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC10","v":3.5296686454405104},{"$f":"'Dev Type Attributes'!AD10","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"R2A",0,0,0,0,0.10982430733639194,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC11","v":3.7786060153571603},{"$f":"'Dev Type Attributes'!AD11","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"R2B",0,{"$f":"D40*F40","v":0},0,0,0.20728547723108762,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC12","v":4.0039735911753214},{"$f":"'Dev Type Attributes'!AD12","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,"R2C",0,0,0,0,0.20728547723108762,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC13","v":4.0039735911753214},{"$f":"'Dev Type Attributes'!AD13","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MHP",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC30","v":0},{"$f":"'Dev Type Attributes'!AD30","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1A",0,0,0,0.16512053046949529,0.2782931565101685,0.55658631302033612,0,0,0.86504538134972919,0.13495461865027084,{"$f":"'Dev Type Attributes'!AC31","v":15.82131955662323},{"$f":"'Dev Type Attributes'!AD31","v":3.3846454781694804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1B",0,0,0,0.16512053046949529,0.2782931565101685,0.55658631302033612,0,1,0,0,{"$f":"'Dev Type Attributes'!AC32","v":15.82131955662323},{"$f":"'Dev Type Attributes'!AD32","v":1.1873091372936835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1C",0,0,0,0,8.2644628099173695E-2,0.91735537190082628,0,0,1,0,{"$f":"'Dev Type Attributes'!AC33","v":17.758625336927221},{"$f":"'Dev Type Attributes'!AD33","v":9.0721081559469816},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1D",0,0,0,0,8.2644628099173695E-2,0.91735537190082628,0,1,0,0,{"$f":"'Dev Type Attributes'!AC34","v":17.758625336927221},{"$f":"'Dev Type Attributes'!AD34","v":1.1873091372936835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU2A",0,0,0,0,0.61471447017982472,0.38528552982017533,0,0.14364640218790636,0.85635359781209364,0,{"$f":"'Dev Type Attributes'!AC35","v":9.0304175860808318},{"$f":"'Dev Type Attributes'!AD35","v":11.788539370930629},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MS3A",0,0,0,0,0,1,0,0.21163235035427477,0.78836764964572537,0,{"$f":"'Dev Type Attributes'!AC46","v":45.827747090475086},{"$f":"'Dev Type Attributes'!AD46","v":25.63132357109356},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MS3B",0,0,0,0,0,1,0,0.11833827926612239,0.88166172073387761,0,{"$f":"'Dev Type Attributes'!AC47","v":47.77006682634407},{"$f":"'Dev Type Attributes'!AD47","v":22.919114946072835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"UC",0,0,0,0,0,1,0,0.10360556860250147,0.89639443139749875,0,{"$f":"'Dev Type Attributes'!AC48","v":285.39515987837291},{"$f":"'Dev Type Attributes'!AD48","v":91.183769499566807},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC40",0,0,0,{"$f":"I20","v":0},0,1,0,4.2553191489361701E-2,0.95744680851063824,0,{"$f":"'Dev Type Attributes'!AC49","v":11.664488354978985},{"$f":"'Dev Type Attributes'!AD49","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC60",0,0,0,0,0,1,0,4.2553191489361701E-2,0.95744680851063824,0,{"$f":"'Dev Type Attributes'!AC50","v":11.664488354978985},{"$f":"'Dev Type Attributes'!AD50","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC80",0,0,0,0,0,1,0,4.2553191489361701E-2,0.95744680851063824,0,{"$f":"'Dev Type Attributes'!AC51","v":31.646293986612985},{"$f":"'Dev Type Attributes'!AD51","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC120",0,0,0,0,0,1,0,4.1704363111137843E-2,0.95829563688886199,0,{"$f":"'Dev Type Attributes'!AC52","v":90.306629007154811},{"$f":"'Dev Type Attributes'!AD52","v":47.788252790288183},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"DC",0,0,0,0,0,1,0,9.5445643878598871E-2,0.70595781701685256,0,{"$f":"'Dev Type Attributes'!AC53","v":95.406829764070778},{"$f":"'Dev Type Attributes'!AD53","v":112.43192213360268},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CR",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC54","v":0},{"$f":"'Dev Type Attributes'!AD54","v":8.3834017962393013},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,{"$f":"'Dev Type Attributes'!AC105","v":0},{"$f":"'Dev Type Attributes'!AD105","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":"Rural Residential"},0,{"$f":"D65*F65","v":0},{"$f":"IF($G$89=0,0,G65/SUM($G$65:$G$88))","v":0},{"$f":"I3","v":0},{"$f":"J3","v":0},0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC6","v":0.56503949840322465},{"$f":"'Dev Type Attributes'!AD6","v":0},{"$f":"G65","v":0},{"$f":"R65*Q65","v":0},{"$f":"$S65*I65","v":0},{"$f":"$S65*J65","v":0},0,0,{"$f":"R65*P65","v":0},{"$f":"$X65*M65","v":0},{"$f":"$X65*N65","v":0},0]
[160,0,0,{"$f":"A66-(A66*(B66+C66))","v":160},{"$f":"E4","v":"Lake Austin"},0,0,{"$f":"IF($G$89=0,0,G66/SUM($G$65:$G$88))","v":0},{"$f":"I4","v":0},0.12253221220466014,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC7","v":1.2187252587106125},{"$f":"'Dev Type Attributes'!AD7","v":0},0,{"$f":"R66*Q66","v":0},{"$f":"$S66*I66","v":0},0,0,0,{"$f":"R66*P66","v":0},{"$f":"$X66*M66","v":0},0,0]
[160,0,0,{"$f":"A67-(A67*(B67+C67))","v":160},"R1A",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC8","v":1.9719354975400074},{"$f":"'Dev Type Attributes'!AD8","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A68-(A68*(B68+C68))","v":160},"R1B",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC9","v":3.5296686454405104},{"$f":"'Dev Type Attributes'!AD9","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,{"$f":"A69-(A69*(B69+C69))","v":160},"R1C",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC10","v":3.5296686454405104},{"$f":"'Dev Type Attributes'!AD10","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"R2A",0,0,0,0,0.10982430733639194,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC11","v":3.7786060153571603},{"$f":"'Dev Type Attributes'!AD11","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"R2B",0,{"$f":"D71*F71","v":0},0,0,0.20728547723108762,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC12","v":4.0039735911753214},{"$f":"'Dev Type Attributes'!AD12","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0]
[160,0,0,160,"R2C",0,0,0,0,0.20728547723108762,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC13","v":4.0039735911753214},{"$f":"'Dev Type Attributes'!AD13","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MHP",0,0,0,0,0,0,0,0,0,0,{"$f":"'Dev Type Attributes'!AC30","v":0},{"$f":"'Dev Type Attributes'!AD30","v":0},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1A",0,0,0,0.16512053046949529,0.2782931565101685,0.55658631302033612,0,0,0.86504538134972919,0.13495461865027084,{"$f":"'Dev Type Attributes'!AC31","v":15.82131955662323},{"$f":"'Dev Type Attributes'!AD31","v":3.3846454781694804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1B",0,0,0,0.16512053046949529,0.2782931565101685,0.55658631302033612,0,1,0,0,{"$f":"'Dev Type Attributes'!AC32","v":15.82131955662323},{"$f":"'Dev Type Attributes'!AD32","v":1.1873091372936835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1C",0,0,0,0,8.2644628099173695E-2,0.91735537190082628,0,0,1,0,{"$f":"'Dev Type Attributes'!AC33","v":17.758625336927221},{"$f":"'Dev Type Attributes'!AD33","v":9.0721081559469816},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU1D",0,0,0,0,8.2644628099173695E-2,0.91735537190082628,0,1,0,0,{"$f":"'Dev Type Attributes'!AC34","v":17.758625336927221},{"$f":"'Dev Type Attributes'!AD34","v":1.1873091372936835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MU2A",0,0,0,0,0.61471447017982472,0.38528552982017533,0,0.14364640218790636,0.85635359781209364,0,{"$f":"'Dev Type Attributes'!AC35","v":9.0304175860808318},{"$f":"'Dev Type Attributes'!AD35","v":11.788539370930629},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MS3A",0,0,0,0,0,1,0,0.21163235035427477,0.78836764964572537,0,{"$f":"'Dev Type Attributes'!AC46","v":45.827747090475086},{"$f":"'Dev Type Attributes'!AD46","v":25.63132357109356},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"MS3B",0,0,0,0,0,1,0,0.11833827926612239,0.88166172073387761,0,{"$f":"'Dev Type Attributes'!AC47","v":47.77006682634407},{"$f":"'Dev Type Attributes'!AD47","v":22.919114946072835},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"UC",0,0,0,0,0,1,0,0.10360556860250147,0.89639443139749875,0,{"$f":"'Dev Type Attributes'!AC48","v":285.39515987837291},{"$f":"'Dev Type Attributes'!AD48","v":91.183769499566807},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC40",0,0,0,{"$f":"I20","v":0},0,1,0,4.2553191489361701E-2,0.95744680851063824,0,{"$f":"'Dev Type Attributes'!AC49","v":11.664488354978985},{"$f":"'Dev Type Attributes'!AD49","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC60",0,0,0,0,0,1,0,4.2553191489361701E-2,0.95744680851063824,0,{"$f":"'Dev Type Attributes'!AC50","v":11.664488354978985},{"$f":"'Dev Type Attributes'!AD50","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC80",0,0,0,0,0,1,0,4.2553191489361701E-2,0.95744680851063824,0,{"$f":"'Dev Type Attributes'!AC51","v":31.646293986612985},{"$f":"'Dev Type Attributes'!AD51","v":81.843048374211804},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CC120",0,0,0,0,0,1,0,4.1704363111137843E-2,0.95829563688886199,0,{"$f":"'Dev Type Attributes'!AC52","v":90.306629007154811},{"$f":"'Dev Type Attributes'!AD52","v":47.788252790288183},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"DC",0,0,0,0,0,1,0,9.5445643878598871E-2,0.70595781701685256,0,{"$f":"'Dev Type Attributes'!AC53","v":95.406829764070778},{"$f":"'Dev Type Attributes'!AD53","v":112.43192213360268},0,0,0,0,0,0,0,0,0,0]
[160,0,0,160,"CR",0,0,0,0,0,0,0,1,0,0,{"$f":"'Dev Type Attributes'!AC54","v":0},{"$f":"'Dev Type Attributes'!AD54","v":8.3834017962393013},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,{"$f":"'Dev Type Attributes'!AC105","v":0},{"$f":"'Dev Type Attributes'!AD105","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":true,"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"]
["2014-10-24","3.5.0","3.4.0","All","added 100 rows for dev types and building types, updated gross HU/ acre calc to include only res land, updated land, improvement, and total value calcs","y"]
["2014-11-07","3.6.0","3.4.0","building inputs, project info","added callbacks to ROI, updated workers per hhld calc"]
["2014-12-05","3.6.1","3.5.0","Summary New","made further adjustment to improvement value calc.  We were including the assumed building land value.","y"]
["2015-01-26","3.7.0","3.5.0","building inputs, dev type inputs","added ROI callback for SDCs","Y"]
["2015-02-09","3.7.1","3.5.0","summary new","fixed incorrect reference in water quality infrastructure design","Y"]
["2015-02-13","3.7.2","3.5.0","summary new, name manager","fixed incorrect reference in water quality infrastructure design, cleared invalid named range references","y"]
["2015-03-03","3.7.3","3.5.0","summary new","fixed land cost issues","y"]
["2015-07-16","3.7.4","3.5.0","dev type building mix","fixed issue with land area mix.  For some reason, was weighting by lot size?","y"]
["2016-08-08","3.7.5","3.6.0","dev type building mix","incorporated UD4H Health Impact Model","Y"]
[]
["Latest:",{"$f":"INDEX(B2:B22, COUNTA(B2:B22), 1)","v":"3.7.5"}]