{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Title","Intro","Control Panel","Output Comparison","Output Carbon","Sum LandUse","Sum Resources","Land","Buildings","Energy","Water","Waste","Transport","Materials","Carbon","LU_C1","E_C","WT_C","WS_C","T_C","M_C","C_C","modesplit charts","Sheet1"],"not_rendered":{"charts":30,"images":23,"macros":1,"external_links":0,"defined_names":49,"comments":4,"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":"Title","index":0,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Waterfront Toronto Tool"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",7]
[null,null,null,null,null,null,null,null,null,null,null,"Date Last Modified:","2011-11-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Last Modified By:","Arup"]
[null,null,null,null,null,null,null,null,null,null,null,"Date Report Printed",{"$f":"NOW()","v":"2013-02-20T15:46:21.030"}]

{"sheet":"Intro","index":1,"n_rows":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":true,"merged":[[4,3,4,17],[6,1,7,1],[9,1,10,1],[18,1,19,1],[15,1,16,1],[12,1,13,1]]}
["Introduction & Model Heirarchy"]
[]
[]
[]
[null,"TAB CATEGORY",null,"SUB CATEGORY w/ HYPERLINKS"]
[]
[null,"TITLE PAGE AND INTRODUCTIONS",null,"Title Page",null,"Introduction Page"]
[]
[]
[null,"CONTROL PANEL",null,"Control Panel"]
[]
[]
[null,"GRAPHICAL OUTPUTS",null,"Resource Wheel Comparison",null,"Detailed Carbon Analysis"]
[]
[]
[null,"CALCULATION SUMMARIES",null,"Land Use \nSummary",null,"Resource Summary"]
[]
[]
[null,"INPUTS",null,"Land",null,"Buildings",null,"Energy",null,"Water",null,"Waste",null,"Materials",null,"Transport",null,"Carbon"]

{"sheet":"Control Panel","index":2,"n_rows":99,"n_cols":50,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,0,1,1],[65,6,72,6],[1,6,1,7],[13,6,24,6],[4,6,11,6],[56,6,63,6],[47,6,54,6],[38,6,45,6],[29,6,36,6],[91,7,91,12],[84,8,84,9],[91,1,91,2],[92,1,92,2],[2,13,2,15],[74,6,81,6],[87,7,87,12]]}
["Building Control Panel",null,null,null,null,null,"Scenario Control Panel"]
["STEP 1",null,null,null,null,null,"STEP 2"]
["Building Code","Building On/Off Toggle","Phase","Description",null,null,"Category","Strategy","Description","Scenario 1\nOn/Off Toggle","Scenario 1\nReduction Percentage (or value) from Baseline","Scenario 2\nOn/Off Toggle","Scenario 2\nReduction Percentage (or value) from Baseline","\"Quick Check\" Graphical Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline","Scenario 1","Scenario 2",null,"Scenario 1","Scenario 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,"Total Carbon (mton/p/yr)",{"$f":"ROUND('Sum Resources'!$G$17,1)","v":3.1},{"$f":"ROUND('Sum Resources'!$G$33,1)","v":2.5},{"$f":"ROUND('Sum Resources'!$G$49,1)","v":0.5},null,{"$f":"(AT4-$AS4)/$AS4","v":-0.19354838709677422},-0.83870967741935487]
[{"$f":"Land!A8","v":"1P-19"},true,{"$f":"Land!C8","v":1},{"$f":"Land!D8","v":"residential, ground floor retail facing River Square"},null,null,"Land Use\n(Primary Carbon)","Strategy L1","Minimize Average Per Unit Residential Parking Space Requirement",true,0.71,true,0.5,null,null,null,{"$f":"IF(J5=TRUE,K5,0)","v":0.71},{"$f":"IF(L5=TRUE,M5,0)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Primary Carbon (mton/p/yr)",{"$f":"ROUND('Sum Resources'!$K$17,1)","v":3},{"$f":"ROUND('Sum Resources'!$K$33,1)","v":2.4},{"$f":"ROUND('Sum Resources'!$K$49,1)","v":0.5},null,-0.20000000000000004,-0.83333333333333337]
[{"$f":"Land!A9","v":"1P-20"},true,{"$f":"Land!C9","v":1},{"$f":"Land!D9","v":"residential, ground floor retail facing River Square"},null,null,null,"Strategy L2","Minimize Commercial Parking Space Requirement",true,0.97,true,0.7,null,null,null,{"$f":"IF(J6=TRUE,K6,0)","v":0.97},{"$f":"IF(L6=TRUE,M6,0)","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy (kWh/m2/yr)",{"$f":"'Sum Resources'!$AA$17","v":149.61397491135693},{"$f":"'Sum Resources'!$AA$33","v":113.68709483419937},{"$f":"'Sum Resources'!$AA$49","v":-0.3152935316793869},null,-0.24013050985673942,-1.0021073802221094]
[{"$f":"Land!A10","v":"1P-22"},true,{"$f":"Land!C10","v":1},{"$f":"Land!D10","v":"residential"},null,null,null,"Strategy L3","Minimize Retail Parking Space Requirement",true,0.9,true,0.9,null,null,null,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrical",{"$f":"'Sum Resources'!AE17","v":74.835152732119639},{"$f":"'Sum Resources'!AE33","v":60.461525293377967},{"$f":"'Sum Resources'!AE49","v":-3.2122538938328109},null,-0.19207052987776471,-1.0429243981813121]
[{"$f":"Land!A11","v":"1P-24"},true,{"$f":"Land!C11","v":1},{"$f":"Land!D11","v":"residential, ground floor retail facing King St"},null,null,null,"Strategy L4","Maximize Persons within 300m of Transit Station",true,0.8,true,1,null,null,null,0.8,1,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,"Thermal",{"$f":"'Sum Resources'!AI17","v":74.778822179237281},{"$f":"'Sum Resources'!AI33","v":53.225569540821397},{"$f":"'Sum Resources'!AI49","v":2.8969603621534494},null,-0.28822669320405869,-0.96125961498551382]
[{"$f":"Land!A12","v":"1P-21"},true,{"$f":"Land!C12","v":1},{"$f":"Land!D12","v":"residential TCHC"},null,null,null,"Strategy L5","Maximize Persons within 300m of 4 Services",true,0.8,true,1,null,null,null,0.8,1,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,"Water (L/p/d)",{"$f":"'Sum Resources'!$AL$17","v":347.8735471414048},{"$f":"'Sum Resources'!$AL$33","v":201.61123843562703},{"$f":"'Sum Resources'!$AL$49","v":134.38660070642743},null,-0.42044676839519673,-0.6136912340397026]
[{"$f":"Land!A13","v":"1P-23"},true,{"$f":"Land!C13","v":1},{"$f":"Land!D13","v":"residential TCHC, ground floor retail facing King St"},null,null,null,"Strategy L6","Maximize Vegetated Open Space as % of Total Non-Building Area",true,0.6,true,0.65,null,null,null,0.6,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wastewater (L/p/d)",{"$f":"'Sum Resources'!$AP$17","v":249.42351449532006},{"$f":"'Sum Resources'!$AP$33","v":140.5213071391579},{"$f":"'Sum Resources'!$AP$49","v":116.81895294293267},null,-0.43661563977443474,-0.5316441868790821]
[{"$f":"Land!A14","v":"1P-P1"},true,{"$f":"Land!C14","v":1},{"$f":"Land!D14","v":"community park (Don River Park)"},null,null,null,"Strategy L7","Maximize Green Plot Ratio/LAI",true,1.8,true,2.2000000000000002,null,null,null,1.8,2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materials (mtonCO2/m2/yr)",{"$f":"'Sum Resources'!$O$17","v":0.10508117529916766},{"$f":"'Sum Resources'!$O$33","v":5.3591399402575499E-2},{"$f":"'Sum Resources'!$O$49","v":3.5479651861282997E-2},null,-0.4900000000000001,-0.66235958286275443]
[{"$f":"Land!A15","v":"1P-P2"},true,{"$f":"Land!C15","v":1},{"$f":"Land!D15","v":"neighborhood park (River Square)"},null,null,null,"Strategy L8","[Insert Strategy & Link With Model]",null,null,null,null,null,null,null,0,{"$f":"IF(L12=TRUE,M12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Landfilled (kg/p/yr)",{"$f":"'Sum Resources'!$AX$17","v":407.12039341765728},{"$f":"'Sum Resources'!$AX$33","v":273.33464947743295},{"$f":"'Sum Resources'!$AX$49","v":60.90622843205707},null,-0.32861469507123414,-0.85039750055071672]
[{"$f":"Land!A16","v":"1P-P3"},true,{"$f":"Land!C16","v":1},{"$f":"Land!D16","v":"green frontage, median park (King St ramp and Don River)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport (mtonCO2/yr)",{"$f":"'Sum Resources'!$S$17","v":4923.529561690254},{"$f":"'Sum Resources'!$S$33","v":4783.4176705827022},{"$f":"'Sum Resources'!$S$49","v":3907.1774496657727},null,-2.8457611425298575E-2,-0.2064275433487123]
[{"$f":"Land!A17","v":"1P-ST"},true,{"$f":"Land!C17","v":1},{"$f":"Land!D17","v":"streets"},null,null,"Energy\n(Primary Carbon)","Strategy E1","Passive Demand-side Strategies - Electric",true,0.05,true,0.1,null,null,null,{"$f":"IF(J14=TRUE,K14,0)","v":0.05},{"$f":"IF(L14=TRUE,M14,0)","v":0.1}]
[{"$f":"Land!A18","v":"2P-17W"},true,{"$f":"Land!C18","v":2},{"$f":"Land!D18","v":"commercial/retail on Eastern Avenue"},null,null,null,null,"Passive Demand-side Strategies - Thermal",true,0.05,true,0.05,null,null,null,{"$f":"IF(J15=TRUE,K15,0)","v":0.05},{"$f":"IF(L15=TRUE,M15,0)","v":0.05}]
[{"$f":"Land!A19","v":"2P-DE"},true,{"$f":"Land!C19","v":2},{"$f":"Land!D19","v":"district energy plant on Eastern Avenue"},null,null,null,"Strategy E2","Active Demand-side Stategies - Electric",true,0.15,true,0.3,null,null,null,0.15,0.3]
[{"$f":"Land!A20","v":"2P-16E"},true,{"$f":"Land!C20","v":2},{"$f":"Land!D20","v":"residential, park facing groundfloor retail"},null,null,null,null,"Active Demand-side Stategies - Thermal",true,0.25,true,0.35,null,null,null,0.25,0.35]
[{"$f":"Land!A21","v":"2P-13"},true,{"$f":"Land!C21","v":2},{"$f":"Land!D21","v":"residential, park facing groundfloor retail"},null,null,null,"Strategy E3","Energy Efficient Exterior Lighting",true,0.15,true,0.3,null,null,null,0.15,0.3]
[{"$f":"Land!A22","v":"2P-09"},true,{"$f":"Land!C22","v":2},{"$f":"Land!D22","v":"school, residential"},null,null,null,"Strategy E4","Renewable Energy Supply - Electric",false,4000000,true,17000000,null,null,null,0,17000000]
[{"$f":"Land!A23","v":"2P-14"},true,{"$f":"Land!C23","v":2},{"$f":"Land!D23","v":"commercial office with ground floor retail facing Front St"},null,null,null,null,"Renewable Energy Supply - Thermal",false,6000000,true,25000000,"% Diff from Baseline",{"$f":"AW7","v":-0.19207052987776471},{"$f":"AX7","v":-1.0429243981813121},0,25000000]
[{"$f":"Land!A24","v":"2P-15"},true,{"$f":"Land!C24","v":2},{"$f":"Land!D24","v":"residential with ground floor retail facing Front St"},null,null,null,"Strategy E5","District Energy Supply - Electric1",false,500000,false,800000,null,null,null,0,0]
[{"$f":"Land!A25","v":"2P-16W"},true,{"$f":"Land!C25","v":2},{"$f":"Land!D25","v":"residential with ground floor retail facing Front St"},null,null,null,null,"District Energy Supply - Thermal1",false,500000,false,800000,null,null,null,0,0]
[{"$f":"Land!A26","v":"2P-10"},true,{"$f":"Land!C26","v":2},{"$f":"Land!D26","v":"residential with ground floor retail facing Front St"},null,null,null,"Strategy E6","Electricity Supplied by Off-site Renewables",false,5000000,true,12500000,null,null,null,0,12500000]
[{"$f":"Land!A27","v":"2P-11N"},true,{"$f":"Land!C27","v":2},{"$f":"Land!D27","v":"residential with ground floor retail facing Front St"},null,null,null,"Strategy E7","Greywater treatment energy improvements",false,0.3,false,0.5,null,null,null,{"$f":"IF(J24=TRUE,K24,0)","v":0},{"$f":"IF(L24=TRUE,M24,0)","v":0}]
[{"$f":"Land!A28","v":"2P-11S"},true,{"$f":"Land!C28","v":2},{"$f":"Land!D28","v":"residential"},null,null,null,"Strategy E8","Blackwater treatment energy improvements",false,0.15,false,0.3,null,null,null,0,0]
[{"$f":"Land!A29","v":"2P-12N"},true,{"$f":"Land!C29","v":2},{"$f":"Land!D29","v":"residential with ground floor retail facing Front St"},null,null,null,"Strategy E9","Solar PV coverage of rooftops",false,0.5,2,0.8,null,null,null,{"$f":"IF(AND(S26=TRUE,U26=TRUE), K26,0)","v":0},{"$f":"IF(AND(T26=TRUE,U26=TRUE),M26,0)","v":0},true,true,false]
[{"$f":"Land!A30","v":"2P-12S"},true,{"$f":"Land!C30","v":2},{"$f":"Land!D30","v":"residential"},null,null,null,"Strategy E10","Solar Thermal HW coverage of rooftops",null,0.5,null,0.8,null,null,null,{"$f":"IF(AND(S26=FALSE,U27=TRUE),K27,0)","v":0},{"$f":"IF(AND(T26=FALSE,U27=TRUE),M27,0)","v":0},null,null,false]
[{"$f":"Land!A31","v":"2P-08"},true,{"$f":"Land!C31","v":2},{"$f":"Land!D31","v":"residential with ground floor retail facing Mill Street"},null,null,null,"Strategy E11","Wind Power (kWh / year)",false,{"$f":"ROUND(K96*K97*K95*24*365.25*1000,-6)","v":33000000},false,{"$f":"ROUND(M95*M96*M97*24*365.25*1000,-6)","v":53000000},"% Diff from Baseline",{"$f":"AW8","v":-0.28822669320405869},{"$f":"AX8","v":-0.96125961498551382},{"$f":"IF(J28=FALSE,0,K28)","v":0},{"$f":"IF(L28=FALSE,0,M28)","v":0}]
[{"$f":"Land!A32","v":"2P-P4"},true,{"$f":"Land!C32","v":2},{"$f":"Land!D32","v":"neighborhood park (Front Street Mall)"},null,null,"1 - Note that district energy fuel can be modified (to either natural gas or biomass) in the \"Key Parameter Manipulation\" table below"]
[{"$f":"Land!A33","v":"2P-ST"},true,{"$f":"Land!C33","v":2},{"$f":"Land!D33","v":"neighborhood park (southern green strip)"},null,null,"Water\n(Primary Carbon)","Strategy WT1","Water Efficient Landscaping",true,0.5,true,0.95,null,null,null,{"$f":"IF(J30=TRUE,K30,0)","v":0.5},{"$f":"IF(L30=TRUE,M30,0)","v":0.95}]
[{"$f":"Land!A34","v":"2P-ST"},true,{"$f":"Land!C34","v":2},{"$f":"Land!D34","v":"streets"},null,null,null,"Strategy WT2","Low flush & flow fixtures",true,0.2,true,0.35,null,null,null,{"$f":"IF(J31=TRUE,K31,0)","v":0.2},{"$f":"IF(L31=TRUE,M31,0)","v":0.35}]
[null,false,null,null,null,null,null,"Strategy WT3","Water efficient appliances",true,0.25,true,0.45,null,null,null,0.25,0.45]
[null,false,null,null,null,null,null,"Strategy WT4","Leak Reduction",false,0.5,false,0.8,null,null,null,0,0]
[null,false,null,null,null,null,null,"Strategy WT5","Rainwater harvesting",true,0.1,true,0.3,null,null,null,0.1,0.3]
[null,false,null,null,null,null,null,"Strategy WT6","Greywater Treatment",true,0.1,true,0.3,null,null,null,0.1,0.3]
[null,false,null,null,null,null,null,"Strategy WT7","Blackwater Treatment",true,0.25,true,1,null,null,null,0.25,1]
[null,null,null,null,null,null,null,"Strategy WT8","[Insert Strategy & Link With Model]",false,0,false,0,"% Diff from Baseline",{"$f":"AW9","v":-0.42044676839519673},{"$f":"AX9","v":-0.6136912340397026},0,0]
[]
[null,null,null,null,null,null,"Waste\n(Primary Carbon)","Strategy WS1","Engage community to reduce waste generation",false,0.05,true,0.15,null,null,null,{"$f":"IF(J39=TRUE,K39,0)","v":0},{"$f":"IF(L39=TRUE,M39,0)","v":0.15}]
[null,null,null,null,null,null,null,"Strategy WS2","3-Bin Separation (additional recyclables and organics)",true,0.18,true,0.54,null,null,null,{"$f":"IF(J40=TRUE,K40,0)","v":0.18},{"$f":"IF(L40=TRUE,M40,0)","v":0.54}]
[null,null,null,null,null,null,null,"Strategy WS3","Waste-to-Energy (Plasma Arc Gasification, Pyrolysis, etc.)1",false,0.5,false,1,null,null,null,0,0]
[null,null,null,null,null,null,null,"Strategy WS4","Anaerobic Digestion (or other types of Organic treatment)2",false,0.5,false,1,null,null,null,0,0]
[null,null,null,null,null,null,null,"Strategy WS5","Construction Waste Diversion",true,0.75,true,0.95,null,null,null,0.75,0.95]
[null,null,null,null,null,null,null,"Strategy WS6","Electronic and bulky waste program",true,0.5,true,0.95,null,null,null,{"$f":"IF(J44=TRUE,K44,0)","v":0.5},{"$f":"IF(L44=TRUE,M44,0)","v":0.95}]
[null,null,null,null,null,null,null,"Strategy WS7","[Insert Strategy & Link With Model]",false,0,false,0,null,{"$f":"'Sum Resources'!BA33/'Sum Resources'!AS33","v":0.60349317907003908},{"$f":"'Sum Resources'!BA49/'Sum Resources'!AS49","v":0.89605616043277558},{"$f":"IF(J45=TRUE,K45,0)","v":0},{"$f":"IF(L45=TRUE,M45,0)","v":0}]
[null,null,null,null,null,null,null,"Strategy WS8","[Insert Strategy & Link With Model]",false,0,false,0,"% Diff from Baseline",{"$f":"AW12","v":-0.32861469507123414},{"$f":"AX12","v":-0.85039750055071672},0,0]
[null,null,null,null,null,null,"1 Not to be used with WS2;  2 Not to be used with WS3"]
[null,null,null,null,null,null,"Transport\n(Primary Carbon)","Strategy T1","Increase use of Alternative Vehicles ",true,0.05,true,0.25,null,null,null,{"$f":"IF(J48=TRUE,K48,0)","v":0.05},{"$f":"IF(L48=TRUE,M48,0)","v":0.25}]
[null,null,null,null,null,null,null,"Strategy T2","Higher Walk and Bike Modal Split for Short Trips",true,"1km",true,"3km",null,null,null,{"$f":"IF(J49=TRUE,0.998118216155553,1)","v":0.99811821615555296},{"$f":"IF(L49=TRUE,0.933365742,1)","v":0.933365742}]
[null,null,null,null,null,null,null,"Strategy T3","Higher fuel costs",false,0.5,false,1,null,null,null,{"$f":"IF(J50=TRUE,1,0)","v":0},{"$f":"IF(L50=TRUE,1,0)","v":0}]
[null,null,null,null,null,null,null,"Strategy T4","[Insert Strategy & Link With Model]",false,null,false,null,null,null,null,{"$f":"IF(J51=TRUE,K51,0)","v":0},{"$f":"IF(L51=TRUE,M51,0)","v":0}]
[null,null,null,null,null,null,null,"Strategy T5","[Insert Strategy & Link With Model]",false,null,false,null,null,null,null,0,0]
[null,false,null,null,null,null,null,"Strategy T6","[Insert Strategy & Link With Model]",false,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"Strategy T7","[Insert Strategy & Link With Model]",false,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"Strategy T8","[Insert Strategy & Link With Model]",null,null,false,null,"% Diff from Baseline",{"$f":"AW13","v":-2.8457611425298575E-2},{"$f":"AX13","v":-0.2064275433487123},0,0]
[]
[null,null,null,null,null,null,"Carbon \n(Total Primary Carbon)","Strategy C1","Carbon offset (Non-Energy)",false,5000,false,200,null,null,null,{"$f":"IF(J57=TRUE,K57,0)","v":0},{"$f":"IF(L57=TRUE,M57,0)","v":0}]
[null,null,null,null,null,null,null,"Strategy C2","Carbon sequestration (vegetation intensity increase)",true,0.1,true,0.15,null,null,null,0.1,0.15]
[null,null,null,null,null,null,null,"Strategy C3","Carbon capture (non-sequestration)",false,5000,false,10000,null,null,null,0,0]
[null,null,null,null,null,null,null,"Strategy C4","Waste composting program",false,0.5,false,0.5,null,null,null,0,0]
[null,null,null,null,null,null,null,"Strategy C5","Off-site Renewable Energy-based Carbon Offsets",false,0,false,0,null,null,null,0,0]
[null,null,null,null,null,null,null,"Strategy C6","[Insert Strategy & Link With Model]",false,0,null,0,null,null,null,0,0]
[null,false,null,null,null,null,null,"Strategy C7","[Insert Strategy & Link With Model]",false,0,false,0,null,null,null,0,0]
[null,false,null,null,null,null,null,"Strategy C8","[Insert Strategy & Link With Model]",false,0,false,0,"% Diff from Baseline",{"$f":"AW5","v":-0.20000000000000004},{"$f":"AX5","v":-0.83333333333333337},0,0]
[null,false]
[null,false,null,null,null,null,"Materials\n(Secondary Carbon)","Strategy M1","Reduction amount of total materials (secondary carbon)",true,0.25,true,0.3,null,null,null,{"$f":"IF(J66=TRUE,K66,0)","v":0.25},{"$f":"IF(L66=TRUE,M66,0)","v":0.3}]
[null,false,null,null,null,null,null,"Strategy M2","Use of Local Materials (secondary carbon)",true,0.15,true,0.3,null,null,null,{"$f":"IF(J67=TRUE,K67,0)","v":0.15},0.3]
[null,false,null,null,null,null,null,"Strategy M3","Use of Recycled Materials (secondary carbon)",true,0.2,true,0.3,null,null,null,0.2,0.3]
[null,false,null,null,null,null,null,"Strategy M4","Use of FSC timber (secondary carbon)",false,0.5,true,0.9,null,null,null,0,0.9]
[null,false,null,null,null,null,null,"Strategy M5","Design for disassembly/deconstruction (secondary carbon)",false,0.2,false,0.5,null,null,null,0,0]
[null,false,null,null,null,null,null,"Strategy M6","[Insert Strategy & Link With Model]  (secondary carbon)",false,0,false,0,null,null,null,0,0]
[null,false,null,null,null,null,null,null,null,false,null,false,null,null,null,null,0,0]
[null,false,null,null,null,null,null,null,null,null,null,null,null,"% Diff from Baseline",{"$f":"AW11","v":-0.4900000000000001},{"$f":"AX11","v":-0.66235958286275443},0,0]
[null,false]
[null,false,null,null,null,null,"Carbon \n(Total Primary + Secondary Carbon)"]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false,null,null,null,null,null,null,null,null,null,null,null,"% Diff from Baseline",{"$f":"AW4","v":-0.19354838709677422},{"$f":"AX4","v":-0.83870967741935487}]
[null,null,null,null,null,null,null,"Use Scenario emission factors",null,false,false,true,false]
[null,null,null,"Fuel Saving Calculator","L / 100km","Savings vs Baseline* (%)",null,"Relevant Strategy","Key Parameter Manipulation",null,"Scenario 1",null,"Scenario 2"]
[null,null,null,"Fuel Consumption - Highway",4,"N/A",null,"All","Grid Emissions Intensity from Electricity Production                                (Baseline - 187 g CO2e / kWh)",null,187,null,187]
[null,null,null,"Fuel Consumption - City",3.7,"N/A",null,"All","Losses from Transmition and Distribution",null,3.73E-2,null,3.73E-2]
[null,null,null,"Expected Average Fuel Consumption",{"$f":"E86*0.55+E85*0.45","v":3.835},{"$f":"(1-(E87/12.6))","v":0.69563492063492061},null,"All","Delieved Electricity Emissions Intensity (g CO2e / kWh)",null,{"$f":"K85/(1-K86)","v":194.24535161524878},null,{"$f":"M85/(1-M86)","v":194.24535161524878}]
[null,null,null,"*Baseline - 12.6L / 100 km",null,null,null,"Transportation"]
[null,null,null,"Note: Fuel Consumption data can be obtained by clicking here",null,null,null,"T1","Hybrid Electric Vehicle (HEV) Fuel Consumption Savings",null,0.52,null,0.6]
[null,null,null,null,null,null,null,"T1","Plug-In Hybrid Electric Vehicle (PHEV) Fuel Consumption Savings",null,0.75,null,0.75]
[null,null,null,"Solar Efficiencies -  Scenario 2",null,null,null,"T1","Percentage of Alternative Vehicles - HEV (remaining are PHEV)",null,0.5,null,0.5]
[null,"PV (BL1 = 17.4%)",null,0.25,null,null,null,"Energy"]
[null,"Thermal (BL1 = 35%)",null,0.4,null,null,null,"E9","Annual PV Generation (kWh / m2)",null,{"$f":"238500/3600","v":66.25},null,{"$f":"K93*(D92/0.174)","v":95.186781609195407}]
[null,"1BL = Baseline",null,null,null,null,null,"E10","Annual Solar Thermal HW Production (kWh / m2)",null,23,null,{"$f":"K94*D93/0.35","v":26.285714285714292}]
[null,null,null,null,null,null,null,"E11","Offshore Wind Generation - Capacity Factor",null,0.3,null,0.4]
[null,null,null,null,null,null,null,"E11","Offshore Wind Generation - Turbine Nameplate Rating (MW)",null,2.5,null,3,null,null,null,false,false]
[null,null,null,null,null,null,null,"E11","Offshore Wind Generation - # of Turbines",null,5,null,5]
[null,null,null,null,null,null,null,"E5","District Energy - Fuel Used",null,"Biomass",null,"Biomass"]
[null,null,null,null,null,null,null,"E5","- Assumes biomass energy is carbon neutral",null,"Natural Gas",null,"Natural Gas"]

{"sheet":"Output Comparison","index":3,"n_rows":30,"n_cols":19,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Output Comparison"}]
["Scenario Control Panel"]
["Output Type:","Per Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline","Scenario 1","Scenario 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Q25,\" (\",R25,\")\")","v":"Total Primary Carbon (mton/yr)"},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$J$17,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$K$17,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$L$17,0)))","v":22084.202978133682},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$J$33,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$K$33,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$L$33,0)))","v":17648.594706088235},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$J$49,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$K$49,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$L$49,0)))","v":3692.3056407491167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy (MWh/yr)",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$Y$17,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$Z$17,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AA$17,0)))","v":86603.585801074281},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$Y$33,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$Z$33,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AA$33,0)))","v":65807.422587240435},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$Y$49,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$Z$49,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AA$49,0)))","v":-182.50668388095073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potable Water (ML/yr)",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AK$17,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AL$17,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AM$17,0)))","v":929.06762171828552},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AK$33,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AL$33,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AM$33,0)))","v":538.44414254622131},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AK$49,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AL$49,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AM$49,0)))","v":358.90696643965924}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wastewater (ML/yr)",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AO$17,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AP$17,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AQ$17,0)))","v":666.13662728022371},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AO$33,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AP$33,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AQ$33,0)))","v":375.29095758308466},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AO$49,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AP$49,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AQ$49,0)))","v":311.98896171945501}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Landfilled (mton/yr)",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AW$17,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AX$17,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AY$17,0)))","v":2978.8999186369979},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AW$33,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AX$33,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AY$33,0)))","v":1999.9896302263769},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$AW49,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$AX$49,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$AY$49,0)))","v":445.65087343736155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport (mtonCO2e/yr)",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$BI$17,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$BJ$17,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$BK$17,0)))","v":4923.529561690254},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$BI$33,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$BJ$33,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$BK$33,0)))","v":4783.4176705827022},{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!$BI$49,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!$BJ$49,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!$BK$49,0)))","v":3907.1774496657727}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline","Scenario 1","Scenario 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q6/Q6","v":1},{"$f":"IF(R6/$Q6<0,0,R6/$Q6)","v":0.79915017642079755},0.16719216194512401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.75986949014326055,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.57955323160480332,0.38630876596029734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.56338436022556526,0.4683558131209179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.67138530492876591,0.1496024994492833]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.97154238857470143,0.79357245665128773]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Primary Carbon",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!F6,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!G6,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!H6,0)))","v":"mton/yr"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!Y6,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!Z6,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!AA6,0)))","v":"MWh/yr"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potable Water",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!AK6,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!AL6,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!AM6,0)))","v":"ML/yr"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wastewater",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!AO6,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!AP6,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!AQ6,0)))","v":"ML/yr"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Landfilled",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!AW6,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!AX6,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!AY6,0)))","v":"mton/yr"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",{"$f":"IF('Output Comparison'!$B$3=\"Per Year\",'Sum Resources'!BI6,IF('Output Comparison'!$B$3=\"Per Person\",'Sum Resources'!BJ6,IF('Output Comparison'!$B$3=\"Per Square Meter\",'Sum Resources'!BK6,0)))","v":"mtonCO2e/yr"}]

{"sheet":"Output Carbon","index":4,"n_rows":72,"n_cols":16383,"rows_kept":7,"cut":true,"hidden":false,"merged":[[1,0,1,1]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Output Carbon"}]
["Scenario Control Panel"]
["Output Type:","Per Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Transport Carbon",{"$f":"IF(XET7<0,0,XET7)","v":4923.529561690254},{"$f":"XEX17","v":4923.529561690254}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other/Utility",14.558374208000002,14.558374208000002]

{"sheet":"Sum LandUse","index":5,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":true,"merged":[[20,0,20,9],[1,0,1,1]]}
["Land-Use Summary"]
["Scenario Control Panel"]
["Block Parcels"]
[]
["Description","Gross\nSurface\nArea","% Gross Surface Area","Gross Floor Area*","Net Floor Area","% Net Floor Area","Housing\nUnits","Residents","Employees,\nStudents"]
[null,{"$f":"\"LUGA-M\"","v":"LUGA-M"},null,{"$f":"\"BGFA-M\"","v":"BGFA-M"},null,null,{"$f":"\"DHDU\"","v":"DHDU"},{"$f":"\"DPOP\"","v":"DPOP"},"DEMP,DSTU"]
[null,"ha","%","m2","m2","%","#","#","#","persons/100m2"]
[]
["Site",{"$f":"LU_C1!H75/10000","v":28.970979999999994},1]
["Hardscape",{"$f":"LU_C1!K75/10000","v":6.61015},{"$f":"B10/B$9","v":0.2281645287801794}]
["Softscape",{"$f":"LU_C1!L75/10000","v":13.350929999999998},{"$f":"B11/B$9","v":0.46083805242349418}]
["Buildings Total (exc. parking)",{"$f":"LU_C1!I75/10000","v":6.0065999999999997},{"$f":"B12/B$9","v":0.20733161253088439},{"$f":"LU_C1!U75","v":460756.36019613291},{"$f":"SUM(E13:E18)","v":379236.10151695425},{"$f":"SUM(F13:F18)","v":1},{"$f":"SUM(G13:G18)","v":4569},{"$f":"SUM(H13:H18)","v":7317},{"$f":"SUM(I13:I18)","v":1744.3827087051359},{"$f":"IF(E12=0,0,SUM(H12,I12)/(E12/100))","v":2.3893776653803185}]
["Housing",null,null,{"$f":"E13/(E$12/D$12)","v":382810.41301346547},{"$f":"LU_C1!AO75","v":315080.90000000008},{"$f":"E13/E$12","v":0.83083044768066194},{"$f":"LU_C1!AJ75","v":4569},{"$f":"LU_C1!AK75","v":7317},null,2.3222607273243154]
["Commercial",null,null,36098.235128896195,{"$f":"LU_C1!AT75","v":29711.481261154076},7.8345603549628787E-2,null,null,{"$f":"LU_C1!AU75","v":990.38270870513588},3.3333333333333335]
["Retail",null,null,29941.112677128785,{"$f":"LU_C1!AX75","v":24643.720255800123},6.4982527130788975E-2,null,null,{"$f":"LU_C1!AY75","v":314},1.274158271319028]
["Hotel",null,null,0,{"$f":"LU_C1!BJ75","v":0},0,null,{"$f":"LU_C1!BM75","v":0},{"$f":"LU_C1!BL75","v":0},0]
["Social",null,null,10934.63208059006,{"$f":"LU_C1!BC75","v":9000},2.3731917831661505E-2,null,null,{"$f":"LU_C1!BD75+LU_C1!AM75","v":440},4.8888888888888893]
["Other/Utility",null,null,971.96729605244968,{"$f":"LU_C1!BG75","v":800},2.1095038072588006E-3,null,null,null,0]
["Parking Total (underground)",null,null,{"$f":"LU_C1!AB75","v":128520},{"$f":"D19","v":128520},1,null,null,null,0]
[]
["* GFA estimated for space type based on the average building efficiency ratio; most buildings have some mixed-use component."]
[]
["Scenario 1 Target (WT Plan)"]
[null,"Strategy L1","Strategy L2","Strategy L3","Strategy L4","Strategy L5","Strategy L6","Strategy L7","Strategy L8"]
[null,"Housing Parking","Office Parking","Retail Parking","Transit Access","Services Access","Vegetated Space","Green Plot Ratio"]
[null,"spaces/unit","spaces/100m2","spaces/100m2","% people","% people","% people","Ratio"]
["Housing Units (#)",{"$f":"LU_C1!AJ75","v":4569}]
["Leasable Floor Area (m2)",null,{"$f":"LU_C1!AT75","v":29711.481261154076},{"$f":"LU_C1!AX75","v":24643.720255800123}]
["Parking Spaces (#)",{"$f":"LU_C1!AR75","v":3251},{"$f":"LU_C1!AV75","v":289},{"$f":"LU_C1!BA75","v":229}]
["Gross Area (m2)",null,null,null,null,null,null,{"$f":"LU_C1!H75","v":289709.79999999993}]
["Hardscape (m2)",null,null,null,null,null,{"$f":"LU_C1!K75","v":66101.5}]
["Softscape (m2)",null,null,null,null,null,{"$f":"LU_C1!L75","v":133509.29999999999}]
["Softscape Trees (m2)",null,null,null,null,null,null,{"$f":"LU_C1!N75","v":75578.829999999987}]
["Sofscape Shrubs (m2)",null,null,null,null,null,null,{"$f":"LU_C1!O75","v":0}]
["Softscape Grass (m2)",null,null,null,null,null,null,{"$f":"LU_C1!P75","v":57910.670000000013}]
["Tree LAI Factor",null,null,null,null,null,null,6]
["Shrub LAI Factor",null,null,null,null,null,null,3]
["Grass LAI Factor",null,null,null,null,null,null,1]
["Total",{"$f":"B29/B27","v":0.71153425257167868},{"$f":"C29/(C28/100)","v":0.9726879567524277},{"$f":"D29/(D28/100)","v":0.92924281570718925},{"$f":"Buildings!AP75","v":0.97759723802362075},{"$f":"Buildings!AQ75","v":0.97759723802362075},{"$f":"G32/(G32+G31)","v":0.66884807836048954},{"$f":"(H36*H33+H37*H34+H38*H35)/H30","v":1.7651582721744312}]
["Scenario 2 Target (Stretch Target)"]
[null,"Strategy L1","Strategy L2","Strategy L3","Strategy L4","Strategy L5","Strategy L6","Strategy L7","Strategy L8"]
[null,"Housing Parking","Office Parking","Retail Parking","Transit Access","Services Access","Vegetated Space","Green Plot Ratio"]
[null,"spaces/unit","spaces/100m2","spaces/100m2","% people","% people","% people","Ratio"]
["Housing Units (#)",{"$f":"LU_C1!AJ75","v":4569}]
["Leasable Floor Area (m2)",null,{"$f":"LU_C1!AT75","v":29711.481261154076},{"$f":"LU_C1!AX75","v":24643.720255800123}]
["Parking Spaces (#)",{"$f":"LU_C1!BP75","v":2284.5},{"$f":"LU_C1!BQ75","v":207.9803688280785},{"$f":"LU_C1!BR75","v":221.79348230220108}]
["Gross Area (m2)",null,null,null,null,null,null,{"$f":"LU_C1!H75","v":289709.79999999993}]
["Hardscape (m2)",null,null,null,null,null,{"$f":"LU_C1!BY75","v":80375.329999999987}]
["Softscape (m2)",null,null,null,null,null,{"$f":"LU_C1!BX75","v":149268.46999999997}]
["Softscape Trees (m2)",null,null,null,null,null,null,{"$f":"($H$56*H47-$H$54*H51-$H$55*H52)/H53","v":96575.148333333316}]
["Sofscape Shrubs (m2)",null,null,null,null,null,null,{"$f":"H34","v":0}]
["Softscape Grass (m2)",null,null,null,null,null,null,{"$f":"H35","v":57910.670000000013}]
["Tree LAI Factor",null,null,null,null,null,null,{"$f":"H36","v":6}]
["Shrub LAI Factor",null,null,null,null,null,null,{"$f":"H37","v":3}]
["Grass LAI Factor",null,null,null,null,null,null,{"$f":"H38","v":1}]
["Total",{"$f":"B46/B44","v":0.5},{"$f":"C46/(C45/100)","v":0.7},{"$f":"D46/(D45/100)","v":0.89999999999999991},{"$f":"Buildings!AS75","v":1},{"$f":"Buildings!AT75","v":1},{"$f":"G49/(G49+G48)","v":0.65},{"$f":"'Control Panel'!M11","v":2.2000000000000002}]

{"sheet":"Sum Resources","index":6,"n_rows":49,"n_cols":63,"rows_kept":49,"cut":false,"hidden":true,"merged":[[4,28,4,30],[4,60,4,62],[20,60,20,62],[36,60,36,62],[35,24,35,62],[19,24,19,62],[4,32,4,34],[20,40,20,42],[20,44,20,46],[20,52,20,54],[4,56,4,58],[20,56,20,58],[4,48,4,50],[20,48,20,50],[4,44,4,46],[36,32,36,34],[36,28,36,30],[36,24,36,26],[36,5,36,7],[20,24,20,26],[20,9,20,11],[20,13,20,15],[36,9,36,11],[36,13,36,15],[3,24,3,62],[3,1,3,3],[3,5,3,22],[36,56,36,58],[36,52,36,54],[36,44,36,46],[36,36,36,38],[36,40,36,42],[36,48,36,50],[4,36,4,38],[4,40,4,42],[4,52,4,54],[20,28,20,30],[20,32,20,34],[20,36,20,38],[4,24,4,26],[1,0,1,1],[19,1,19,3],[19,5,19,22],[35,1,35,3],[35,5,35,22],[20,5,20,7],[4,5,4,7],[4,9,4,11],[4,13,4,15]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))","v":"Sum Resources"}]
["Scenario Control Panel"]
["Baseline"]
[null,"Land Use Output Table",null,null,null,"Carbon Output Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Output Table"]
[null,"Residents","Jobs","GFA",null,"Total Primary + Secondary Carbon",null,null,null,"Total Primary Carbon",null,null,null,"Total Secondary Carbon \n(Materials Only)",null,null,null,"Total Energy Carbon","Total Transport Carbon","Total Water Carbon","Total Waste Carbon","Total Materials Carbon","Total Carbon Offsets",null,"Energy",null,null,null,"Electricity",null,null,null,"Thermal",null,null,null,"Potable Water  Use",null,null,null,"Wastewater  Generated",null,null,null,"Waste generated",null,null,null,"Waste landfilled",null,null,null,"Waste diverted",null,null,null,"Transport - Passenger Kilometers Travelled",null,null,null,"Transport - CO2e"]
[null,null,null,"m2",null,"mton/yr","mton/p/yr","kg/m2/yr",null,"mton/yr","mton/p/yr","kg/m2/yr",null,"mton/yr","mton/p/yr","kg/m2/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"MWh/yr","kWh/p/yr","kWh/m2/yr",null,"MWh/yr","kWh/p/yr","kWh/m2/yr",null,"MWh/yr","kWh/p/yr","kWh/m2/yr",null,"ML/yr","L/p/d","L/m2/d",null,"ML/yr","L/p/d","L/m2/d",null,"mton/yr","kg/p/yr","kg/m2/yr",null,"mton/yr","kg/p/yr","kg/m2/yr",null,"mton/yr","kg/p/yr","kg/m2/yr",null,"thousand PKT/yr","PKT/p/yr","PKT/m2/yr",null,"mtonCO2e/yr","kgCO2e/p/yr","kgCO2e/m2/yr"]
["Site",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C20","v":0},null,{"$f":"J7+N7","v":0},{"$f":"$F7/B7","v":0},{"$f":"IF(SUM(D7:D10)=0,0,$F7/SUM(D7:D10))*1000","v":0},null,{"$f":"R7+S7+T7+U7+W7","v":0},{"$f":"J7/$B7","v":0},{"$f":"IF(SUM($D7:$D10)=0,0,$J7/SUM($D7:$D10))*1000","v":0},null,{"$f":"V7","v":0},{"$f":"N7/$B7","v":0},{"$f":"IF($D7=0,0,$N7/$D7)*1000","v":0},null,{"$f":"C_C!C34","v":0},{"$f":"C_C!F34","v":0},{"$f":"C_C!G34","v":0},{"$f":"C_C!H34","v":0},{"$f":"C_C!I34","v":0},{"$f":"C_C!J34","v":0},null,{"$f":"E_C!B34/1000","v":0},{"$f":"Y7*1000/$B7","v":0},{"$f":"IF($D7=0,0,Y7*1000/$D7)","v":0},null,{"$f":"E_C!C34/1000","v":0},{"$f":"AC7*1000/$B7","v":0},{"$f":"IF($D7=0,0,AC7*1000/$D7)","v":0},null,{"$f":"E_C!D34/1000","v":0},{"$f":"AG7*1000/$B7","v":0},{"$f":"IF($D7=0,0,AG7/$D7*1000)","v":0},null,{"$f":"WT_C!$B34","v":0},{"$f":"(AK7*1000000)/($B7*365)","v":0},{"$f":"IF($D7=0,0,(AK7*1000000)/($D7*365))","v":0},null,{"$f":"WT_C!$C34","v":0},{"$f":"(AO7*1000000)/($B7*365)","v":0},{"$f":"IF($D7=0,0,(AO7*1000000)/($D7*365))","v":0},null,{"$f":"WS_C!B34","v":0},{"$f":"(AS7*1000)/($B7)","v":0},{"$f":"IF($D7=0,0,(AS7*1000)/($D7))","v":0},null,{"$f":"WS_C!D34","v":0},{"$f":"(AW7*1000)/($B7)","v":0},{"$f":"IF($D7=0,0,(AW7*1000)/($D7))","v":0},null,{"$f":"WS_C!C34","v":0},{"$f":"(BA7*1000)/($B7)","v":0},{"$f":"IF($D7=0,0,(BA7*1000)/($D7))","v":0},null,{"$f":"T_C!G51/1000","v":0},{"$f":"BE7*1000/B7","v":0},{"$f":"T_C!H51","v":0},null,{"$f":"T_C!M51","v":0},{"$f":"T_C!L51*1000","v":0},{"$f":"T_C!N51*1000","v":0}]
["Hardscape",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C21","v":66101.5},null,{"$f":"J8+N8","v":139.40806350000003},1.9052625871258715E-2,{"$f":"IF(D8=0,0,$F8/D8)*1000","v":2.109},null,{"$f":"R8+S8+T8+U8+W8","v":86.526863500000019},{"$f":"J8/$B8","v":1.1825456266229332E-2},{"$f":"IF($D8=0,0,$J8/$D8)*1000","v":1.3090000000000002},null,{"$f":"V8","v":52.881200000000007},{"$f":"N8/$B8","v":7.2271696050293845E-3},{"$f":"IF($D8=0,0,$N8/$D8)*1000","v":0.80000000000000016},null,{"$f":"C_C!C35","v":86.526863500000019},{"$f":"C_C!F35","v":0},{"$f":"C_C!G35","v":0},{"$f":"C_C!H35","v":0},{"$f":"C_C!I35","v":52.881200000000007},{"$f":"C_C!J35","v":0},null,{"$f":"E_C!B35/1000","v":462.71050000000002},{"$f":"Y8*1000/$B8","v":63.237734044007105},{"$f":"IF($D8=0,0,Y8*1000/$D8)","v":7},null,{"$f":"E_C!C35/1000","v":462.71050000000002},{"$f":"AC8*1000/$B8","v":63.237734044007105},{"$f":"IF($D8=0,0,AC8*1000/$D8)","v":7},null,{"$f":"E_C!D35/1000","v":0},{"$f":"AG8*1000/$B8","v":0},0,null,{"$f":"WT_C!$B35","v":0},0,{"$f":"IF($D8=0,0,(AK8*1000000)/($D8*365))","v":0},null,{"$f":"WT_C!$C35","v":0},0,{"$f":"IF($D8=0,0,(AO8*1000000)/($D8*365))","v":0},null,{"$f":"WS_C!B35","v":0},{"$f":"(AS8*1000)/($B8)","v":0},{"$f":"IF($D8=0,0,(AS8*1000)/($D8))","v":0},null,{"$f":"WS_C!D35","v":0},0,{"$f":"IF($D8=0,0,(AW8*1000)/($D8))","v":0},null,{"$f":"WS_C!C35","v":0},0,{"$f":"IF($D8=0,0,(BA8*1000)/($D8))","v":0},null,{"$f":"T_C!G52/1000","v":0},{"$f":"BE8*1000/B8","v":0},{"$f":"T_C!H52","v":0},null,{"$f":"T_C!M52","v":0},{"$f":"T_C!L52*1000","v":0},{"$f":"T_C!N52*1000","v":0}]
["Softscape",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C22","v":133509.29999999999},null,6.0290579110656211,8.2397948764051127E-4,{"$f":"IF(D9=0,0,$F9/D9)*1000","v":4.5158336618240237E-2},null,6.0290579110656211,8.2397948764051127E-4,4.5158336618240237E-2,null,0,0,0,null,{"$f":"C_C!C36","v":174.7636737},{"$f":"C_C!F36","v":0},{"$f":"C_C!G36","v":0},{"$f":"C_C!H36","v":-8.3280708853343981},{"$f":"C_C!I36","v":0},{"$f":"C_C!J36","v":-160.40654490359998},null,{"$f":"E_C!B36/1000","v":934.56509999999992},127.7251742517425,7,null,{"$f":"E_C!C36/1000","v":934.56509999999992},127.7251742517425,7,null,{"$f":"E_C!D36/1000","v":0},0,0,null,{"$f":"WT_C!$B36","v":151.49170673985003},56.723489393193951,3.1087405288620356,null,{"$f":"WT_C!$C36","v":0},0,0,null,{"$f":"WS_C!B36","v":60.52377096899999},8.2716647490774893,0.45332999999999996,null,{"$f":"WS_C!D36","v":52.050443033339988},7.1136316842066405,0.38986379999999993,null,{"$f":"WS_C!C36","v":8.4733279356599986},1.1580330648708483,6.3466199999999987E-2,null,{"$f":"T_C!G53/1000","v":0},0,{"$f":"T_C!H53","v":0},null,{"$f":"T_C!M53","v":0},{"$f":"T_C!L53*1000","v":0},{"$f":"T_C!N53*1000","v":0}]
["Buildings Total",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C23","v":379236.10151695419},null,22707.644816386626,3.1034091589977622,{"$f":"IF(D10=0,0,$F10/D10)*1000","v":59.877328992560201},null,21991.647056722617,3.0055551533036242,57.98932899256021,null,715.99775966400978,9.7854005694138282E-2,1.8880000000000008,null,{"$f":"SUM(R11:R16)","v":15816.213827905796},{"$f":"SUM(S11:S16)","v":4923.529561690254},{"$f":"SUM(T11:T16)","v":203.93715873017473},1047.9665083963926,715.99775966400978,0,null,{"$f":"SUM(Y11:Y16)","v":85206.310201074288},11644.978843935258,{"$f":"IF($D10=0,0,Y10*1000/$D10)","v":224.67879471455078},null,{"$f":"SUM(AC11:AC16)","v":41920.820683535479},5729.2361191110404,110.54016354416447,null,{"$f":"SUM(AG11:AG16)","v":43285.489517538794},5915.7427248242166,114.13863117038625,null,{"$f":"WT_C!$B37","v":0},0,0,null,{"$f":"WT_C!$C37","v":0},0,0,null,{"$f":"WS_C!B37","v":0},0,0,null,{"$f":"WS_C!D37","v":0},0,0,null,{"$f":"WS_C!C37","v":0},0,0,null,{"$f":"T_C!G54/1000","v":50153.762625141368},6854.4161029303496,{"$f":"T_C!H54","v":251.56131457164562},null,{"$f":"T_C!M54","v":4923.529561690254},{"$f":"T_C!L54*1000","v":1189.7030543351398},{"$f":"T_C!N54*1000","v":27.686551032712355}]
["Housing",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C24","v":315080.90000000008},null,17425.191584548247,2.3814666645549059,55.303865085278865,null,16830.318845348247,2.3001665771966993,53.415865085278867,null,594.87273920000018,8.1300087358206943E-2,1.8880000000000001,null,{"$f":"C_C!C38","v":12858.343044230514},{"$f":"BI11","v":2867.1817363008349},{"$f":"C_C!G38","v":183.52334185040095},{"$f":"C_C!H38","v":921.27072296649601},{"$f":"C_C!I38","v":594.87273920000018},{"$f":"C_C!J38","v":0},null,{"$f":"E_C!B38/1000","v":69359.901562889805},9479.2813397416703,220.13362778540298,null,{"$f":"E_C!C38/1000","v":33577.504652629075},4588.9715255745632,106.56788352651357,null,{"$f":"E_C!D38/1000","v":35782.396910260723},4890.3098141671071,113.56574425888942,null,{"$f":"WT_C!$B38","v":686.37118499999997},257,5.9682100692234901,null,{"$f":"WT_C!$C38","v":610.87035464999997},228.73,5.3117069616089054,null,{"$f":"WS_C!B38","v":4460.0773499999996},609.54999999999995,14.155340263405362,null,{"$f":"WS_C!D38","v":2497.6433159999997},341.34799999999996,7.9269905475070024,null,{"$f":"WS_C!C38","v":1962.4340339999999},268.202,6.2283497158983598,null,{"$f":"T_C!G55/1000","v":32025.244050941103},4376.8271218998361,{"$f":"T_C!H55","v":114.32742428261776},null,{"$f":"T_C!M55","v":2867.1817363008349},{"$f":"T_C!L55*1000","v":416.12681868906242},{"$f":"T_C!N55*1000","v":10.422954692863399}]
["Commercial/Government",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C25","v":29711.481261154076},null,3024.2122897242484,0.41331314606044123,101.78598176046575,null,2968.1170131031895,0.40564671492458515,99.89798176046574,null,56.0952766210589,7.6664311358560751E-3,1.8880000000000001,null,{"$f":"C_C!C39","v":1326.9764453842233},{"$f":"BI12","v":1561.3295973317511},{"$f":"C_C!G39","v":6.8073624887632453},{"$f":"C_C!H39","v":73.003607898451847},{"$f":"C_C!I39","v":56.0952766210589},{"$f":"C_C!J39","v":0},null,{"$f":"E_C!B39/1000","v":7100.4314906471809},970.40200774185882,238.97938403800001,null,{"$f":"E_C!C39/1000","v":4098.8719296653198},560.18476556858275,137.95582568360001,null,{"$f":"E_C!D39/1000","v":3001.5595609818611},410.21724217327608,101.02355835440001,null,{"$f":"WT_C!$B39","v":30.899940511600242},11.569956439067678,2.849315068493151,null,{"$f":"WT_C!$C39","v":18.014665318262942},6.7452846039764562,1.6611506849315072,null,{"$f":"WS_C!B39","v":289.55324063057708},39.572671946231665,9.7455000000000016,null,{"$f":"WS_C!D39","v":237.4336573170732},32.449590995909965,7.9913100000000004,null,{"$f":"WS_C!C39","v":52.119583313503874},7.1230809503216994,1.7541900000000004,null,{"$f":"T_C!G60/1000","v":13764.496577964441},1881.1666773219133,{"$f":"T_C!H60","v":463.27197412269942},null,{"$f":"T_C!M60","v":1561.3295973317511},{"$f":"T_C!L60*1000","v":1576.4911721581782},{"$f":"T_C!N60*1000","v":52.549705738605937}]
["Retail",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C26","v":24643.720255800123},null,1845.9877604083899,0.25228751679764794,74.907024639427974,null,1799.4604165654393,0.24592871621777221,73.019024639427968,null,46.527343842950643,6.3588005798757199E-3,1.8880000000000003,null,{"$f":"C_C!C40","v":1241.0074370600571},495.01822805766795,{"$f":"C_C!G40","v":9.7425739162695404},{"$f":"C_C!H40","v":53.692177531444749},{"$f":"C_C!I40","v":46.527343842950643},{"$f":"C_C!J40","v":0},null,{"$f":"E_C!B40/1000","v":6652.1269911683003},909.13311345746899,269.93193081724996,null,{"$f":"E_C!C40/1000","v":3250.9951772410859},444.30711729412138,131.91982149999998,null,{"$f":"E_C!D40/1000","v":3401.1318139272148},464.82599616334761,138.01210931725001,null,{"$f":"WT_C!$B40","v":44.974789466835226},16.840043908569168,5,null,{"$f":"WT_C!$C40","v":25.140907311960888},9.4135845448901652,2.7949999999999999,null,{"$f":"WS_C!B40","v":233.86890522754314},31.962403338464281,9.4899999999999984,null,{"$f":"WS_C!D40","v":191.77250228658536},26.20917073754071,7.7817999999999987,null,{"$f":"WS_C!C40","v":42.096402940957766},5.7532326009235701,1.7081999999999997,null,{"$f":"T_C!G61/1000","v":4364.0219962358287},596.42230370860034,{"$f":"T_C!H61","v":177.08454530961967},null,{"$f":"T_C!M61","v":495.01822805766795},{"$f":"T_C!L61*1000","v":1576.4911721581782},{"$f":"T_C!N61*1000","v":20.086992666667726}]
["Hotel",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C27","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"C_C!C41","v":0},0,{"$f":"C_C!G41","v":0},{"$f":"C_C!H41","v":0},{"$f":"C_C!I41","v":0},{"$f":"C_C!J41","v":0},null,{"$f":"E_C!B41/1000","v":0},0,0,null,{"$f":"E_C!C41/1000","v":0},0,0,null,{"$f":"E_C!D41/1000","v":0},0,0,null,{"$f":"WT_C!$B41","v":0},0,0,null,{"$f":"WT_C!$C41","v":0},0,0,null,{"$f":"WS_C!B41","v":0},0,0,null,{"$f":"WS_C!D41","v":0},0,0,null,{"$f":"WS_C!C41","v":0},0,0,null,{"$f":"T_C!G62/1000","v":0},0,{"$f":"T_C!H62","v":0},null,{"$f":"T_C!M62","v":0},{"$f":"T_C!L62*1000","v":0},{"$f":"T_C!N62*1000","v":0}]
["Social",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C28","v":9000},null,388.14278170574102,5.3046710633557606E-2,43.126975745082333,null,371.150781705741,5.0724447410925376E-2,41.238975745082335,null,16.992000000000001,2.3222632226322266E-3,1.8880000000000001,null,{"$f":"C_C!C42","v":367.286901231},0,{"$f":"C_C!G42","v":3.8638804747410003},{"$f":"C_C!H42","v":0},{"$f":"C_C!I42","v":16.992000000000001},{"$f":"C_C!J42","v":0},null,{"$f":"E_C!B42/1000","v":1973.8501563689999},269.76221899261992,219.316684041,null,{"$f":"E_C!C42/1000","v":953.44892400000003},130.30598933989339,105.93876933333334,null,{"$f":"E_C!D42/1000","v":1020.401232369},139.45622965272653,113.37791470766668,null,{"$f":"WT_C!$B42","v":15.33},5.7400574005740062,4.666666666666667,null,{"$f":"WT_C!$C42","v":12.1107},4.5346453464534644,3.6866666666666665,null,{"$f":"WS_C!B42","v":0},0,0,null,{"$f":"WS_C!D42","v":0},0,0,null,{"$f":"WS_C!C42","v":0},0,0,null,{"$f":"T_C!G63/1000","v":0},0,{"$f":"T_C!H63","v":0},null,{"$f":"T_C!M63","v":0},{"$f":"T_C!L63*1000","v":0},{"$f":"T_C!N63*1000","v":0}]
["Other/Utility",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C29","v":800},null,24.110400000000002,3.2951209512095125E-3,{"$f":"IF(D16=0,0,$F16/D16)*1000","v":30.138000000000002},null,22.6,3.0886975536422033E-3,28.25,null,1.5104000000000002,2.0642339756730903E-4,1.8880000000000001,null,{"$f":"C_C!C43","v":22.6},{"$f":"C_C!F43","v":0},{"$f":"C_C!G43","v":0},{"$f":"C_C!H43","v":0},{"$f":"C_C!I43","v":1.5104000000000002},{"$f":"C_C!J43","v":0},null,{"$f":"E_C!B43/1000","v":120},16.400164001640018,150,null,{"$f":"E_C!C43/1000","v":40},5.4667213338800051,50,null,{"$f":"E_C!D43/1000","v":80},10.93344266776001,100,null,{"$f":"WT_C!$B43","v":0},0,0,null,{"$f":"WT_C!$C43","v":0},0,0,null,{"$f":"WS_C!B43","v":0},0,0,null,{"$f":"WS_C!D43","v":0},0,0,null,{"$f":"WS_C!C43","v":0},0,0,null,{"$f":"T_C!G64/1000","v":0},0,{"$f":"T_C!H64","v":0},null,{"$f":"T_C!M64","v":0},{"$f":"T_C!L64*1000","v":0},{"$f":"T_C!N64*1000","v":0}]
["TOTAL",{"$f":"AVERAGE(B7:B16)","v":7317},{"$f":"AVERAGE(C7:C16)","v":1344.3827087051359},{"$f":"SUM(D7:D10)","v":578846.90151695418},null,{"$f":"SUM(F7:F9,F11:F16)","v":22853.081937797691},{"$f":"F17/$B17","v":3.1232857643566612},{"$f":"F17*1000/$D17","v":39.480356339314937},null,{"$f":"SUM(J7:J9,J11:J16)","v":22084.202978133682},{"$f":"J17/$B17","v":3.0182045890574938},{"$f":"J17*1000/$D17","v":38.152062177855235},null,{"$f":"SUM(N7:N9,N11:N16)","v":768.87895966400981},{"$f":"N17/$B17","v":0.10508117529916766},{"$f":"N17*1000/$D17","v":1.3282941614597028},null,{"$f":"SUM(R7:R9,R11:R16)","v":16077.504365105797},{"$f":"SUM(S7:S9,S11:S16)","v":4923.529561690254},{"$f":"SUM(T7:T9,T11:T16)","v":203.93715873017473},1039.6384375110583,768.87895966400981,-160.40654490359998,null,{"$f":"SUM(Y7:Y9,Y11:Y16)","v":86603.585801074281},{"$f":"SUM(Z7:Z9,Z11:Z16)","v":11835.941752231007},149.61397491135693,null,{"$f":"SUM(AC7:AC9,AC11:AC16)","v":43318.09628353548},{"$f":"SUM(AD7:AD9,AD11:AD16)","v":5920.1990274067903},74.835152732119639,null,{"$f":"SUM(AG7:AG9,AG11:AG16)","v":43285.489517538794},{"$f":"SUM(AH7:AH9,AH11:AH16)","v":5915.7427248242166},74.778822179237281,null,{"$f":"SUM(AK7:AK16)","v":929.06762171828552},{"$f":"SUM(AL7:AL16)","v":347.8735471414048},4.3973471012163747,null,{"$f":"SUM(AO7:AO16)","v":666.13662728022371},{"$f":"SUM(AP7:AP16)","v":249.42351449532006},3.1528748806972793,null,{"$f":"SUM(AS7:AS16)","v":5044.0232668271201},{"$f":"SUM(AT7:AT16)","v":689.35674003377335},8.7139159829801436,null,{"$f":"SUM(AW7:AW16)","v":2978.8999186369979},{"$f":"SUM(AX7:AX16)","v":407.12039341765728},5.1462656374774545,null,{"$f":"SUM(BA7:BA16)","v":2065.1233481901218},{"$f":"SUM(BB7:BB16)","v":282.23634661611612},3.5676503455026878,null,{"$f":"SUM(BE7:BE9,BE11:BE16)","v":50153.762625141375},{"$f":"SUM(BF7:BF9,BF11:BF16)","v":6854.4161029303496},{"$f":"SUM(BG7:BG9,BG11:BG16)","v":754.68394371493685},null,{"$f":"SUM(BI7:BI9,BI11:BI16)","v":4923.529561690254},{"$f":"SUM(BJ7:BJ9,BJ11:BJ16)","v":3569.1091630054188},{"$f":"SUM(BK7:BK9,BK11:BK16)","v":83.059653098137062}]
[]
["Scenario 1"]
[null,"Land Use Output Table",null,null,null,"Carbon Output Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Output Table"]
[null,{"$f":"B$5","v":"Residents"},{"$f":"C5","v":"Jobs"},{"$f":"D5","v":"GFA"},null,{"$f":"F5","v":"Total Primary + Secondary Carbon"},null,null,null,"Total Primary Carbon",null,null,null,"Total Secondary Carbon \n(Materials Only)",null,null,null,"Total Energy Carbon","Total Transport Carbon","Total Water Carbon","Total Waste Carbon","Total Materials Carbon","Total Carbon Offsets",null,{"$f":"Y5","v":"Energy"},null,null,null,{"$f":"AC5","v":"Electricity"},null,null,null,{"$f":"AG5","v":"Thermal"},null,null,null,{"$f":"AK5","v":"Potable Water  Use"},null,null,null,{"$f":"AO5","v":"Wastewater  Generated"},null,null,null,{"$f":"AS5","v":"Waste generated"},null,null,null,{"$f":"AW5","v":"Waste landfilled"},null,null,null,{"$f":"BA5","v":"Waste diverted"},null,null,null,{"$f":"BE5","v":"Transport - Passenger Kilometers Travelled"},null,null,null,{"$f":"BI5","v":"Transport - CO2e"}]
[null,null,null,{"$f":"D6","v":"m2"},null,{"$f":"F6","v":"mton/yr"},{"$f":"G6","v":"mton/p/yr"},{"$f":"H6","v":"kg/m2/yr"},null,"mton/yr","mton/p/yr",{"$f":"L6","v":"kg/m2/yr"},null,"mton/yr","mton/p/yr",{"$f":"P6","v":"kg/m2/yr"},null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,{"$f":"Y6","v":"MWh/yr"},{"$f":"Z6","v":"kWh/p/yr"},{"$f":"AA6","v":"kWh/m2/yr"},null,{"$f":"AC6","v":"MWh/yr"},{"$f":"AD6","v":"kWh/p/yr"},{"$f":"AE6","v":"kWh/m2/yr"},null,{"$f":"AG6","v":"MWh/yr"},{"$f":"AH6","v":"kWh/p/yr"},{"$f":"AI6","v":"kWh/m2/yr"},null,{"$f":"AK6","v":"ML/yr"},{"$f":"AL6","v":"L/p/d"},{"$f":"AM6","v":"L/m2/d"},null,{"$f":"AO6","v":"ML/yr"},{"$f":"AP6","v":"L/p/d"},{"$f":"AQ6","v":"L/m2/d"},null,{"$f":"AS6","v":"mton/yr"},{"$f":"AT6","v":"kg/p/yr"},{"$f":"AU6","v":"kg/m2/yr"},null,{"$f":"AW6","v":"mton/yr"},{"$f":"AX6","v":"kg/p/yr"},{"$f":"AY6","v":"kg/m2/yr"},null,{"$f":"BA6","v":"mton/yr"},{"$f":"BB6","v":"kg/p/yr"},{"$f":"BC6","v":"kg/m2/yr"},null,{"$f":"BE6","v":"thousand PKT/yr"},{"$f":"BF6","v":"PKT/p/yr"},{"$f":"BG6","v":"PKT/m2/yr"},null,{"$f":"BI6","v":"mtonCO2e/yr"},{"$f":"BJ6","v":"kgCO2e/p/yr"},{"$f":"BK6","v":"kgCO2e/m2/yr"}]
["Site",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C20","v":0},null,{"$f":"J23+N23","v":0},{"$f":"$F23/B23","v":0},{"$f":"IF(SUM(D23:D26)=0,0,$F23/SUM(D23:D26))*1000","v":0},null,{"$f":"R23+S23+T23+U23+W23","v":0},{"$f":"J23/$B23","v":0},{"$f":"IF(SUM($D23:$D26)=0,0,$J23/SUM($D23:$D26))*1000","v":0},null,{"$f":"V23","v":0},{"$f":"N23/$B23","v":0},{"$f":"IF($D23=0,0,$N23/$D23)*1000","v":0},null,{"$f":"C_C!C49","v":0},{"$f":"C_C!F49","v":0},{"$f":"C_C!G49","v":0},{"$f":"C_C!H49","v":0},{"$f":"C_C!I49","v":0},{"$f":"C_C!K49+C_C!L49+C_C!M49","v":0},null,{"$f":"E_C!B49/1000","v":0},{"$f":"Y23*1000/$B23","v":0},{"$f":"IF($D23=0,0,Y23*1000/$D23)","v":0},null,{"$f":"E_C!C49/1000","v":0},{"$f":"AC23*1000/$B23","v":0},{"$f":"IF($D23=0,0,AC23*1000/$D23)","v":0},null,{"$f":"E_C!D49/1000","v":0},{"$f":"AG23*1000/$B23","v":0},{"$f":"IF($D23=0,0,AG23/$D23*1000)","v":0},null,{"$f":"WT_C!$B49","v":0},{"$f":"(AK23*1000000)/($B23*365)","v":0},{"$f":"IF($D23=0,0,(AK23*1000000)/($D23*365))","v":0},null,{"$f":"WT_C!$D49","v":0},{"$f":"(AO23*1000000)/($B23*365)","v":0},{"$f":"IF($D23=0,0,(AO23*1000000)/($D23*365))","v":0},null,{"$f":"WS_C!B49","v":0},{"$f":"(AS23*1000)/($B23)","v":0},{"$f":"IF($D23=0,0,(AS23*1000)/($D23))","v":0},null,{"$f":"WS_C!D49","v":0},{"$f":"(AW23*1000)/($B23)","v":0},{"$f":"IF($D23=0,0,(AW23*1000)/($D23))","v":0},null,{"$f":"WS_C!C49","v":0},{"$f":"(BA23*1000)/($B23)","v":0},{"$f":"IF($D23=0,0,(BA23*1000)/($D23))","v":0},null,"N/A","N/A","N/A",null,{"$f":"T_C!C72","v":0},{"$f":"T_C!B72*1000","v":0},{"$f":"T_C!D72*1000","v":0}]
["Hardscape",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C21","v":66101.5},null,{"$f":"J24+N24","v":100.51724597500001},1.3737494324859916E-2,{"$f":"IF(D24=0,0,$F24/D24)*1000","v":1.5206500000000001},null,{"$f":"R24+S24+T24+U24+W24","v":73.547833975000003},{"$f":"J24/$B24","v":1.005163782629493E-2},{"$f":"IF($D24=0,0,$J24/$D24)*1000","v":1.1126499999999999},null,{"$f":"V24","v":26.969412000000005},{"$f":"N24/$B24","v":3.6858564985649865E-3},{"$f":"IF($D24=0,0,$N24/$D24)*1000","v":0.40800000000000008},null,{"$f":"C_C!C50","v":73.547833975000003},{"$f":"C_C!F50","v":0},{"$f":"C_C!G50","v":0},{"$f":"C_C!H50","v":0},{"$f":"C_C!I50","v":26.969412000000005},{"$f":"C_C!K50+C_C!L50+C_C!M50","v":0},null,{"$f":"E_C!B50/1000","v":393.30392499999999},{"$f":"Y24*1000/$B24","v":53.752073937406038},{"$f":"IF($D24=0,0,Y24*1000/$D24)","v":5.95},null,{"$f":"E_C!C50/1000","v":393.30392499999999},{"$f":"AC24*1000/$B24","v":53.752073937406038},{"$f":"IF($D24=0,0,AC24*1000/$D24)","v":5.95},null,{"$f":"E_C!D50/1000","v":0},{"$f":"AG24*1000/$B24","v":0},{"$f":"IF($D24=0,0,AG24/$D24*1000)","v":0},null,{"$f":"WT_C!$B50","v":0},0,{"$f":"IF($D24=0,0,(AK24*1000000)/($D24*365))","v":0},null,{"$f":"WT_C!$D50","v":0},0,{"$f":"IF($D24=0,0,(AO24*1000000)/($D24*365))","v":0},null,{"$f":"WS_C!B50","v":0},0,0,null,{"$f":"WS_C!D50","v":0},0,0,null,{"$f":"WS_C!C50","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C73","v":0},{"$f":"T_C!B73*1000","v":0},{"$f":"T_C!D73*1000","v":0}]
["Softscape",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C22","v":133509.29999999999},null,-34.4830630303872,-4.7127324081436654E-3,-0.25828210491993592,null,-34.4830630303872,-4.7127324081436654E-3,-0.25828210491993592,null,0,0,0,null,{"$f":"C_C!C51","v":148.54912264499998},{"$f":"C_C!F51","v":0},{"$f":"C_C!G51","v":0},{"$f":"C_C!H51","v":-6.5849862814271987},{"$f":"C_C!I51","v":0},{"$f":"C_C!K51+C_C!L51+C_C!M51","v":-176.44719939395998},null,{"$f":"E_C!B51/1000","v":794.38033499999983},108.56639811398112,5.9499999999999993,null,{"$f":"E_C!C51/1000","v":794.38033499999983},108.56639811398112,5.9499999999999993,null,{"$f":"E_C!D51/1000","v":0},0,0,null,{"$f":"WT_C!$B51","v":75.745853369925015},28.361744696596976,1.5543702644310178,null,{"$f":"WT_C!$D51","v":0},0,0,null,{"$f":"WS_C!B51","v":60.52377096899999},8.2716647490774893,0.45332999999999996,null,{"$f":"WS_C!D51","v":41.156164258919993},5.6247320293726926,0.30826439999999994,null,{"$f":"WS_C!C51","v":19.367606710079997},2.6469327197047963,0.14506559999999999,null,"N/A","N/A","N/A",null,{"$f":"T_C!C74","v":0},{"$f":"T_C!B74*1000","v":0},{"$f":"T_C!D74*1000","v":0}]
["Buildings Total",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C23","v":379236.10151695419},null,17974.688792572266,2.4565653673052159,47.397093052779113,null,17609.529935143622,2.4066598244012058,46.434213052779121,null,365.15885742864486,4.9905542904010503E-2,0.96288000000000007,null,{"$f":"SUM(R27:R32)+C_C!C52","v":11998.189227943354},{"$f":"SUM(S27:S32)","v":4783.4176705827022},{"$f":"SUM(T27:T32)","v":121.26409388599103},{"$f":"SUM(U27:U32)","v":706.65894273157448},{"$f":"SUM(V27:V32)","v":365.15885742864486},{"$f":"C_C!K52+C_C!L52+C_C!M52","v":0},null,{"$f":"SUM(Y27:Y32)+E_C!B52/1000","v":64619.738327240433},8831.4525525817171,170.39448003172643,null,{"$f":"SUM(AC27:AC32)+E_C!C52/1000","v":33810.282317060788},4620.7847911795534,89.153649090418313,null,{"$f":"SUM(AG27:AG32)+E_C!D52/1000","v":30809.456010179638},4210.6677614021646,81.240830941308118,null,{"$f":"WT_C!$B52","v":-24.031956104999999},-8.9983566530185843,-0.17361473595675986,null,{"$f":"WT_C!$D52","v":0},0,0,null,{"$f":"WS_C!B52","v":0},0,0,null,{"$f":"WS_C!D52","v":0},0,0,null,{"$f":"WS_C!C52","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C75","v":4783.4176705827022},{"$f":"T_C!B75*1000","v":1155.1934899851426},{"$f":"T_C!D75*1000","v":26.883769519045867}]
["Housing",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C24","v":315080.90000000008},null,13553.700244549174,1.8523575569972905,43.016572075772189,null,13250.315147557174,1.810894512444605,42.05369207577219,null,303.38509699200006,4.1463044552685534E-2,0.96287999999999996,null,{"$f":"C_C!C53","v":9744.1123643719493},{"$f":"BI27","v":2786.965354600286},{"$f":"C_C!G53","v":107.36744507766826},{"$f":"C_C!H53","v":611.86998350727004},{"$f":"C_C!I53","v":303.38509699200006},{"$f":"C_C!K53+C_C!L53+C_C!M53","v":0},null,{"$f":"E_C!B53/1000","v":52537.326649290517},7180.1731104674755,166.7423402982869,null,{"$f":"E_C!C53/1000","v":27071.595243813252},3699.8216815379596,85.919505891386123,null,{"$f":"E_C!D53/1000","v":25465.731405477269},3480.3514289295163,80.822834406900768,null,{"$f":"WT_C!$B53","v":418.45305664709997},156.68261999999999,3.6385789508027928,null,{"$f":"WT_C!$D53","v":342.95222629710003},128.41262,2.9820758431882091,null,{"$f":"WS_C!B53","v":4460.0773499999996},609.54999999999995,14.155340263405362,null,{"$f":"WS_C!D53","v":1608.1254893159994},219.77934799999991,5.103849485373436,null,{"$f":"WS_C!C53","v":2851.9518606840002},389.77065199999998,9.0514907780319245,null,"N/A","N/A","N/A",null,{"$f":"T_C!C76","v":2786.965354600286},{"$f":"T_C!B76*1000","v":404.43545069294623},{"$f":"T_C!D76*1000","v":10.130308672761217}]
["Commercial/Government",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C25","v":29711.481261154076},null,2622.0339063324077,0.35834821734760253,88.249854771143802,null,2593.4253152556676,0.35443833746831593,87.28697477114379,null,28.608591076740041,3.9098798792865982E-3,0.96288000000000018,null,{"$f":"C_C!C54","v":1017.7429056918422},{"$f":"BI28","v":1515.8525479582061},{"$f":"C_C!G54","v":4.7099565680250777},{"$f":"C_C!H54","v":55.119905037593846},{"$f":"C_C!I54","v":28.608591076740041},{"$f":"C_C!K54+C_C!L54+C_C!M54","v":0},null,{"$f":"E_C!B54/1000","v":5448.4866521300855},744.63395546399977,183.37983906758782,null,{"$f":"E_C!C54/1000","v":3310.5719818987736},452.44936201978589,111.42399642750702,null,{"$f":"E_C!D54/1000","v":2137.9146702313119},292.18459344421376,71.955842640080789,null,{"$f":"WT_C!$B54","v":23.521220117073174},8.8071202611569515,2.1689157260273975,null,{"$f":"WT_C!$D54","v":10.635944923735872},3.9824484260657287,0.98075134246575346,null,{"$f":"WS_C!B54","v":289.55324063057708},39.572671946231665,9.7455000000000016,null,{"$f":"WS_C!D54","v":192.42550159345632},26.298414868587717,6.4764694800000013,null,{"$f":"WS_C!C54","v":97.127739037120776},13.274257077643949,3.2690305200000003,null,"N/A","N/A","N/A",null,{"$f":"T_C!C81","v":1515.8525479582061},{"$f":"T_C!B81*1000","v":1530.5725096312408},{"$f":"T_C!D81*1000","v":51.019083654374697}]
["Retail",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C26","v":24643.720255800123},null,1491.9851691145066,0.20390667884577102,60.542205220145462,null,1468.2562237546017,0.20066369055003441,59.579325220145456,null,23.728945359904824,3.2429882957366167E-3,0.96288000000000007,null,{"$f":"C_C!C55","v":941.18913012536518},480.5997680242096,{"$f":"C_C!G55","v":6.7982714183162276},{"$f":"C_C!H55","v":39.669054186710568},{"$f":"C_C!I55","v":23.728945359904824},{"$f":"C_C!K55+C_C!L55+C_C!M55","v":0},null,{"$f":"E_C!B55/1000","v":5048.6713903879054},689.99198993957987,204.86644621765885,null,{"$f":"E_C!C55/1000","v":2626.3561850322653},358.93893467708966,106.57304001874995,null,{"$f":"E_C!D55/1000","v":2422.31520535564},331.05305526249009,98.293406198908869,null,{"$f":"WT_C!$B55","v":34.616668192123136},12.961621816008559,3.8484525000000001,null,{"$f":"WT_C!$D55","v":14.782786037248805},5.5351624523295557,1.6434525000000002,null,{"$f":"WS_C!B55","v":233.86890522754314},31.962403338464281,9.4899999999999984,null,{"$f":"WS_C!D55","v":158.28247505800118},21.632154579472623,6.4228319999999988,null,{"$f":"WS_C!C55","v":75.586430169541941},10.330248758991655,3.0671679999999997,null,"N/A","N/A","N/A",null,{"$f":"T_C!C82","v":480.5997680242096},{"$f":"T_C!B82*1000","v":1530.5725096312408},{"$f":"T_C!D82*1000","v":19.501916230001683}]
["Hotel",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C27","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"C_C!C56","v":0},0,{"$f":"C_C!G56","v":0},{"$f":"C_C!H56","v":0},{"$f":"C_C!I56","v":0},{"$f":"C_C!K56+C_C!L56+C_C!M56","v":0},null,{"$f":"E_C!B56/1000","v":0},0,0,null,{"$f":"E_C!C56/1000","v":0},0,0,null,{"$f":"E_C!D56/1000","v":0},0,0,null,{"$f":"WT_C!$B56","v":0},0,0,null,{"$f":"WT_C!$D56","v":0},0,0,null,{"$f":"WS_C!B56","v":0},0,0,null,{"$f":"WS_C!D56","v":0},0,0,null,{"$f":"WS_C!C56","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C83","v":0},{"$f":"T_C!B83*1000","v":0},{"$f":"T_C!D83*1000","v":0}]
["Social",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C28","v":9000},null,289.38606857617901,3.9549824870326503E-2,32.154007619575445,null,280.72014857617899,3.8365470626784061E-2,31.191127619575443,null,8.6659199999999998,1.1843542435424354E-3,0.96287999999999996,null,{"$f":"C_C!C57","v":278.33172775419752},0,{"$f":"C_C!G57","v":2.3884208219814549},{"$f":"C_C!H57","v":0},{"$f":"C_C!I57","v":8.6659199999999998},{"$f":"C_C!K57+C_C!L57+C_C!M57","v":0},null,{"$f":"E_C!B57/1000","v":1495.9536354319177},204.44904133277544,166.21707060354643,null,{"$f":"E_C!C57/1000","v":769.45890631650002},105.16043546760969,85.495434035166667,null,{"$f":"E_C!D57/1000","v":726.49472911541773},99.288605865165735,80.721636568379751,null,{"$f":"WT_C!$B57","v":10.139300324999997},3.7964883148831476,3.0865449999999992,null,{"$f":"WT_C!$D57","v":6.9200003250000002},2.5910762607626077,2.1065450000000001,null,{"$f":"WS_C!B57","v":0},0,0,null,{"$f":"WS_C!D57","v":0},0,0,null,{"$f":"WS_C!C57","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C84","v":0},{"$f":"T_C!B84*1000","v":0},{"$f":"T_C!D84*1000","v":0}]
["Other/Utility",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C29","v":800},null,17.583403999999998,2.4030892442257752E-3,{"$f":"IF(D32=0,0,$F32/D32)*1000","v":21.979254999999995},null,16.813099999999999,2.2978133114664478E-3,21.016374999999996,null,0.77030399999999999,1.0527593275932759E-4,0.96287999999999996,null,{"$f":"C_C!C58","v":16.813099999999999},{"$f":"C_C!F58","v":0},{"$f":"C_C!G58","v":0},{"$f":"C_C!H58","v":0},{"$f":"C_C!I58","v":0.77030399999999999},{"$f":"C_C!K58+C_C!L58+C_C!M58","v":0},null,{"$f":"E_C!B58/1000","v":89.3},{"$f":"Y32*1000/$B32","v":12.204455377887113},111.625,null,{"$f":"E_C!C58/1000","v":32.299999999999997},4.4143774771081041,40.374999999999993,null,{"$f":"E_C!D58/1000","v":57},7.790077900779008,71.25,null,{"$f":"WT_C!$B58","v":0},0,0,null,{"$f":"WT_C!$D58","v":0},0,0,null,{"$f":"WS_C!B58","v":0},0,0,null,{"$f":"WS_C!D58","v":0},0,0,null,{"$f":"WS_C!C58","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C85","v":0},{"$f":"T_C!B85*1000","v":0},{"$f":"T_C!D85*1000","v":0}]
["TOTAL",{"$f":"AVERAGE(B23:B32)","v":7317},{"$f":"AVERAGE(C23:C32)","v":1344.3827087051359},{"$f":"SUM(D23:D26)","v":578846.90151695418},null,{"$f":"SUM(F23:F25,F27:F32)","v":18040.722975516881},{"$f":"F33/$B33","v":2.4655901292219324},{"$f":"F33*1000/$D33","v":31.166657242594702},null,{"$f":"SUM(J23:J25,J26)","v":17648.594706088235},{"$f":"J33/$B33","v":2.411998729819357},{"$f":"J33*1000/$D33","v":30.489227220250246},null,{"$f":"SUM(N23:N25,N27:N32)","v":392.1282694286449},{"$f":"N33/$B33","v":5.3591399402575499E-2},{"$f":"N33*1000/$D33","v":0.67743002234444827},null,{"$f":"SUM(R23:R25,R27:R32)","v":12220.286184563354},{"$f":"SUM(S23:S25,S27:S32)","v":4783.4176705827022},{"$f":"SUM(T23:T25,T27:T32)","v":121.26409388599103},{"$f":"SUM(U23:U25,U27:U32)","v":700.07395645014731},{"$f":"SUM(V23:V25,V27:V32)","v":392.1282694286449},{"$f":"SUM(W23:W25,W27:W32)","v":-176.44719939395998},null,{"$f":"SUM(Y23:Y26)","v":65807.422587240435},{"$f":"SUM(Z23:Z25,Z27:Z32)","v":8993.7710246331044},{"$f":"IF($D33=0,0,Y33*1000/$D33)","v":113.68709483419937},null,{"$f":"SUM(AC23:AC26)","v":34997.96657706079},{"$f":"SUM(AD23:AD25,AD27:AD32)","v":4783.1032632309407},60.461525293377967,null,{"$f":"SUM(AG23:AG26)","v":30809.456010179638},{"$f":"SUM(AH23:AH25,AH27:AH32)","v":4210.6677614021646},53.225569540821397,null,{"$f":"SUM(AK23:AK32)","v":538.44414254622131},{"$f":"SUM(AL23:AL32)","v":201.61123843562703},2.5484967229979638,null,{"$f":"SUM(AO23:AO32)","v":375.29095758308466},{"$f":"SUM(AP23:AP32)","v":140.5213071391579},1.776280397532892,null,{"$f":"SUM(AS23:AS32)","v":5044.0232668271201},{"$f":"SUM(AT23:AT32)","v":689.35674003377335},8.7139159829801436,null,{"$f":"SUM(AW23:AW32)","v":1999.9896302263769},{"$f":"SUM(AX23:AX32)","v":273.33464947743295},3.4551271242622312,null,{"$f":"SUM(BA23:BA32)","v":3044.0336366007427},{"$f":"SUM(BB23:BB32)","v":416.0220905563404},5.258788858717911,null,{"$f":"SUM(BE23:BE25,BE27:BE32)","v":0},{"$f":"SUM(BF23:BF25,BF27:BF32)","v":0},{"$f":"SUM(BG23:BG25,BG27:BG32)","v":0},null,{"$f":"SUM(BI23:BI25,BI27:BI32)","v":4783.4176705827022},{"$f":"SUM(BJ23:BJ25,BJ27:BJ32)","v":3465.5804699554278},{"$f":"SUM(BK23:BK25,BK27:BK32)","v":80.651308557137597}]
[]
["Scenario 2"]
[null,"Land Use Output Table",null,null,null,"Carbon Output Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Output Table"]
[null,{"$f":"B$5","v":"Residents"},{"$f":"C$5","v":"Jobs"},{"$f":"D$5","v":"GFA"},null,{"$f":"F21","v":"Total Primary + Secondary Carbon"},null,null,null,"Total Primary Carbon",null,null,null,"Total Secondary Carbon \n(Materials Only)",null,null,null,{"$f":"R21","v":"Total Energy Carbon"},"Total Transport Carbon","Total Water Carbon","Total Waste Carbon","Total Materials Carbon","Total Carbon Offsets",null,"Energy",null,null,null,{"$f":"AC21","v":"Electricity"},null,null,null,{"$f":"AG21","v":"Thermal"},null,null,null,{"$f":"AK21","v":"Potable Water  Use"},null,null,null,{"$f":"AO21","v":"Wastewater  Generated"},null,null,null,{"$f":"AS21","v":"Waste generated"},null,null,null,{"$f":"AW21","v":"Waste landfilled"},null,null,null,{"$f":"BA21","v":"Waste diverted"},null,null,null,{"$f":"BE21","v":"Transport - Passenger Kilometers Travelled"},null,null,null,{"$f":"BI21","v":"Transport - CO2e"}]
[null,null,null,{"$f":"D22","v":"m2"},null,{"$f":"F22","v":"mton/yr"},{"$f":"G22","v":"mton/p/yr"},{"$f":"H22","v":"kg/m2/yr"},null,"mton/yr","mton/p/yr",{"$f":"L22","v":"kg/m2/yr"},null,"mton/yr","mton/p/yr",{"$f":"P22","v":"kg/m2/yr"},null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,{"$f":"Y22","v":"MWh/yr"},{"$f":"Z22","v":"kWh/p/yr"},{"$f":"AA22","v":"kWh/m2/yr"},null,{"$f":"AC22","v":"MWh/yr"},{"$f":"AD22","v":"kWh/p/yr"},{"$f":"AE22","v":"kWh/m2/yr"},null,{"$f":"AG22","v":"MWh/yr"},{"$f":"AH22","v":"kWh/p/yr"},{"$f":"AI22","v":"kWh/m2/yr"},null,{"$f":"AK22","v":"ML/yr"},{"$f":"AL22","v":"L/p/d"},{"$f":"AM22","v":"L/m2/d"},null,{"$f":"AO22","v":"ML/yr"},{"$f":"AP22","v":"L/p/d"},{"$f":"AQ22","v":"L/m2/d"},null,{"$f":"AS22","v":"mton/yr"},{"$f":"AT22","v":"kg/p/yr"},{"$f":"AU22","v":"kg/m2/yr"},null,{"$f":"AW22","v":"mton/yr"},{"$f":"AX22","v":"kg/p/yr"},{"$f":"AY22","v":"kg/m2/yr"},null,{"$f":"BA22","v":"mton/yr"},{"$f":"BB22","v":"kg/p/yr"},{"$f":"BC22","v":"kg/m2/yr"},null,{"$f":"BE22","v":"thousand PKT/yr"},{"$f":"BF22","v":"PKT/p/yr"},{"$f":"BG22","v":"PKT/m2/yr"},null,{"$f":"BI22","v":"mtonCO2e/yr"},{"$f":"BJ22","v":"kgCO2e/p/yr"},{"$f":"BK22","v":"kgCO2e/m2/yr"}]
["Site",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C20","v":0},null,{"$f":"J39+N39","v":-10241.5},{"$f":"$F39/B39","v":-1.3996856635233019},{"$f":"IF(SUM($D39:$D42)=0,0,$F39/SUM($D39:$D42))*1000","v":-17.692933957425755},null,{"$f":"R39+S39+T39+U39+W39","v":-10241.5},{"$f":"J39/$B39","v":-1.3996856635233019},{"$f":"IF(SUM($D39:$D42)=0,0,$J39/SUM($D39:$D42))*1000","v":-17.692933957425755},null,{"$f":"V39","v":0},{"$f":"N39/$B39","v":0},{"$f":"IF($D39=0,0,$N39/$D39)*1000","v":0},null,{"$f":"C_C!C64","v":-10241.5},{"$f":"C_C!F64","v":0},{"$f":"C_C!G64","v":0},{"$f":"C_C!H64","v":0},{"$f":"C_C!I64","v":0},{"$f":"C_C!K64+C_C!L64+C_C!M64","v":0},null,{"$f":"E_C!B64/1000","v":-54500},{"$f":"Y39*1000/$B39","v":-7448.4078174115075},{"$f":"IF($D39=0,0,Y39*1000/$D39)","v":0},null,{"$f":"E_C!C64/1000","v":-29500},{"$f":"AC39*1000/$B39","v":-4031.7069837365038},{"$f":"IF($D39=0,0,AC39*1000/$D39)","v":0},null,{"$f":"E_C!D64/1000","v":-25000},{"$f":"AG39*1000/$B39","v":-3416.7008336750032},{"$f":"IF($D39=0,0,AG39/$D39*1000)","v":0},null,{"$f":"WT_C!$B64","v":0},{"$f":"(AK39*1000000)/($B39*365)","v":0},{"$f":"IF($D39=0,0,(AK39*1000000)/($D39*365))","v":0},null,{"$f":"WT_C!$D64","v":0},{"$f":"(AO39*1000000)/($B39*365)","v":0},{"$f":"IF($D39=0,0,(AO39*1000000)/($D39*365))","v":0},null,{"$f":"WS_C!B64","v":0},{"$f":"AS39/$B39","v":0},{"$f":"IF($D39=0,0,(AS39*1000)/($D39))","v":0},null,{"$f":"WS_C!D64","v":0},{"$f":"(AW39*1000)/($B39)","v":0},{"$f":"IF($D39=0,0,(AW39*1000)/($D39))","v":0},null,{"$f":"WS_C!C64","v":0},{"$f":"(BA39*1000)/($B39)","v":0},{"$f":"IF($D39=0,0,(BA39*1000)/($D39))","v":0},null,"N/A","N/A","N/A",null,{"$f":"T_C!C93","v":0},{"$f":"T_C!B93*1000","v":0},{"$f":"T_C!D93*1000","v":0}]
["Hardscape",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C21","v":66101.5},null,{"$f":"J40+N40","v":78.707056050000006},1.0756738560885609E-2,{"$f":"IF(D40=0,0,$F40/D40)*1000","v":1.1907000000000001},null,{"$f":"R40+S40+T40+U40+W40","v":60.568804450000002},{"$f":"J40/$B40","v":8.2778193863605309E-3},{"$f":"IF($D40=0,0,$J40/$D40)*1000","v":0.9163},null,{"$f":"V40","v":18.1382516},{"$f":"N40/$B40","v":2.4789191745250784E-3},{"$f":"IF($D40=0,0,$N40/$D40)*1000","v":0.27439999999999998},null,{"$f":"C_C!C65","v":60.568804450000002},{"$f":"C_C!F65","v":0},{"$f":"C_C!G65","v":0},{"$f":"C_C!H65","v":0},{"$f":"C_C!I65","v":18.1382516},{"$f":"C_C!K65+C_C!L65+C_C!M65","v":0},null,{"$f":"E_C!B65/1000","v":323.89734999999996},{"$f":"Y40*1000/$B40","v":44.266413830804971},{"$f":"IF($D40=0,0,Y40*1000/$D40)","v":4.8999999999999995},null,{"$f":"E_C!C65/1000","v":323.89734999999996},{"$f":"AC40*1000/$B40","v":44.266413830804971},{"$f":"IF($D40=0,0,AC40*1000/$D40)","v":4.8999999999999995},null,{"$f":"E_C!D65/1000","v":0},{"$f":"AG40*1000/$B40","v":0},{"$f":"IF($D40=0,0,AG40/$D40*1000)","v":0},null,{"$f":"WT_C!$B65","v":0},0,{"$f":"IF($D40=0,0,(AK40*1000000)/($D40*365))","v":0},null,{"$f":"WT_C!$D65","v":0},0,{"$f":"IF($D40=0,0,(AO40*1000000)/($D40*365))","v":0},null,{"$f":"WS_C!B65","v":0},{"$f":"AS40/$B40","v":0},0,null,{"$f":"WS_C!D65","v":0},{"$f":"(AW40*1000)/($B40)","v":0},0,null,{"$f":"WS_C!C65","v":0},{"$f":"(BA40*1000)/($B40)","v":0},0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C94","v":0},{"$f":"T_C!B94*1000","v":0},{"$f":"T_C!D94*1000","v":0}]
["Softscape",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C22","v":133509.29999999999},null,-114.07067224259083,-1.5589814437965126E-2,-0.8544024441937067,null,-114.07067224259083,-1.5589814437965126E-2,-0.8544024441937067,null,0,0,0,null,{"$f":"C_C!C66","v":122.33457158999998},{"$f":"C_C!F66","v":0},{"$f":"C_C!G66","v":0},{"$f":"C_C!H66","v":-2.633994512570879},{"$f":"C_C!I66","v":0},{"$f":"C_C!K66+C_C!L66+C_C!M66","v":-233.77124932001993},null,{"$f":"E_C!B66/1000","v":654.19556999999986},89.407621976219744,4.8999999999999995,null,{"$f":"E_C!C66/1000","v":654.19556999999986},89.407621976219744,4.8999999999999995,null,{"$f":"E_C!D66/1000","v":0},0,0,null,{"$f":"WT_C!$B66","v":0},0,0,null,{"$f":"WT_C!$D66","v":-7.5745853369925085},-2.8361744696596998,-0.15543702644310192,null,{"$f":"WS_C!B66","v":51.445205323649994},7.030915036715866E-3,0.38533049999999996,null,{"$f":"WS_C!D66","v":16.462465703567993},2.2498928117490764,0.12330575999999994,null,{"$f":"WS_C!C66","v":34.982739620082},4.7810222249667893,0.26202474000000003,null,"N/A","N/A","N/A",null,{"$f":"T_C!C95","v":0},{"$f":"T_C!B95*1000","v":0},{"$f":"T_C!D95*1000","v":0}]
["Buildings Total",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C23","v":379236.10151695419},null,14228.773869610715,1.9446185416988815,37.519565813210434,null,13987.307508541708,1.9116178090121234,36.882848053210431,null,241.46636106900772,3.3000732686757919E-2,0.63671776000000002,null,{"$f":"SUM(R43:R48)+C_C!C67","v":9862.4511013055762},{"$f":"SUM(S43:S48)","v":3907.1774496657727},{"$f":"SUM(T43:T48)","v":84.930246346589982},{"$f":"SUM(U43:U48)","v":132.74871122376791},{"$f":"SUM(V43:V48)","v":241.46636106900772},{"$f":"C_C!K67+C_C!L67+C_C!M67","v":0},null,{"$f":"SUM(Y43:Y48)+E_C!B67/1000","v":53339.400396119054},7289.7909520457906,140.64958526564342,null,{"$f":"SUM(AC43:AC48)+E_C!C67/1000","v":26662.503866669107},3643.9119675644538,70.305816772238728,null,{"$f":"SUM(AG43:AG48)+E_C!D67/1000","v":26676.896529449958},3645.8789844813391,70.343768493404724,null,{"$f":"WT_C!$B67","v":0},0,0,null,{"$f":"WT_C!$D67","v":72.09586831499999},26.995069959055748,0.52084420787027952,null,{"$f":"WS_C!B67","v":0},0,0,null,{"$f":"WS_C!D67","v":0},0,0,null,{"$f":"WS_C!C67","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C96","v":3907.1774496657727},{"$f":"T_C!B96*1000","v":939.37548873800483},{"$f":"T_C!D96*1000","v":21.86328592323747}]
["Housing",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C24","v":315080.90000000008},null,10687.971302257018,1.4607040183486426,33.921355760558683,null,10487.353697390234,1.4332860048367135,33.284638000558687,null,200.61760486678403,2.7418013511928938E-2,0.63671776000000002,null,{"$f":"C_C!C68","v":8016.67721735941},{"$f":"BI43","v":2285.3032938941737},{"$f":"C_C!G68","v":82.558345744725955},{"$f":"C_C!H68","v":102.81484039192424},{"$f":"C_C!I68","v":200.61760486678403},{"$f":"C_C!K68+C_C!L68+C_C!M68","v":0},null,{"$f":"E_C!B68/1000","v":43469.675214132032},5940.915021748262,137.96353639377068,null,{"$f":"E_C!C68/1000","v":21412.532933411519},2926.4087649872245,67.95884147027482,null,{"$f":"E_C!D68/1000","v":22057.142280720513},3014.5062567610375,70.004694923495862,null,{"$f":"WT_C!$B68","v":331.17409676249997},124.0025,2.8796613584003339,null,{"$f":"WT_C!$D68","v":255.67326641249991},95.732499999999959,2.2231582507857492,null,{"$f":"WS_C!B68","v":3791.0657474999994},0.5181174999999999,12.032039223894557,null,{"$f":"WS_C!D68","v":275.42092655587521},37.641236375000034,0.87412764961594036,null,{"$f":"WS_C!C68","v":3515.6448209441241},480.47626362499989,11.157911574278616,null,"N/A","N/A","N/A",null,{"$f":"T_C!C97","v":2285.3032938941737},{"$f":"T_C!B97*1000","v":331.31926622952915},{"$f":"T_C!D97*1000","v":8.3001412881246033}]
["Commercial/Government",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C25","v":29711.481261154076},null,2097.8145407616771,0.28670418761263866,70.606191671245952,null,2078.8967129667931,0.28411872529271465,69.969473911245942,null,18.917827794883998,2.5854623199240124E-3,0.63671776000000002,null,{"$f":"C_C!C69","v":828.91745349259782},{"$f":"BI44","v":1231.4454253740346},{"$f":"C_C!G69","v":0.45438166650675205},{"$f":"C_C!H69","v":18.079452433653888},{"$f":"C_C!I69","v":18.917827794883998},{"$f":"C_C!K69+C_C!L69+C_C!M69","v":0},null,{"$f":"E_C!B69/1000","v":4427.1585191835802},605.05104813223727,149.00497488732802,null,{"$f":"E_C!C69/1000","v":2578.5909923461436},352.41095973023698,86.787695627868004,null,{"$f":"E_C!D69/1000","v":1848.5675268374357},252.64008840200023,62.217279259459985,null,{"$f":"WT_C!$B69","v":8.5500135395597852},3.2014069466900259,0.78840547945205475,null,{"$f":"WT_C!$D69","v":-4.3352616537775148},-1.6232648884011953,-0.39975890410958914,null,{"$f":"WS_C!B69","v":246.12025453599051},3.3636771154296911E-2,8.2836750000000006,null,{"$f":"WS_C!D69","v":82.004807608846704},11.207435780900193,2.7600376732500012,null,{"$f":"WS_C!C69","v":164.11544692714381},22.429335373396722,5.5236373267499994,null,"N/A","N/A","N/A",null,{"$f":"T_C!C102","v":1231.4454253740346},{"$f":"T_C!B102*1000","v":1243.4035999922426},{"$f":"T_C!D102*1000","v":41.446786666408087}]
["Retail",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C26","v":24643.720255800123},null,1192.2493973224923,0.1629423803912112,48.379440480050313,null,1176.5583029631525,0.16079790938405802,47.74272272005031,null,15.691094359339679,2.1444710071531611E-3,0.63671776000000002,null,{"$f":"C_C!C70","v":773.81832017670035},390.42873039756415,{"$f":"C_C!G70","v":0.45683399069812636},{"$f":"C_C!H70","v":11.854418398189802},{"$f":"C_C!I70","v":15.691094359339679},{"$f":"C_C!K70+C_C!L70+C_C!M70","v":0},null,{"$f":"E_C!B70/1000","v":4134.3903570000966},565.03899918000502,167.76648631316249,null,{"$f":"E_C!C70/1000","v":2041.4910351429421},279.00656486851744,82.840213001624974,null,{"$f":"E_C!D70/1000","v":2092.8993218571541},286.03243431148752,84.9262733115375,null,{"$f":"WT_C!$B70","v":12.307351137599461},4.6082780155799536,1.3682500000000002,null,{"$f":"WT_C!$D70","v":-7.5265310172748769},-2.8181813480990514,-0.83675000000000033,null,{"$f":"WS_C!B70","v":198.78856944341166},2.7168042837694636E-2,8.0664999999999996,null,{"$f":"WS_C!D70","v":71.762673569071623},9.8076634644077654,2.9120064999999999,null,{"$f":"WS_C!C70","v":127.02589587434004},17.360379373286872,5.1544934999999992,null,"N/A","N/A","N/A",null,{"$f":"T_C!C103","v":390.42873039756415},{"$f":"T_C!B103*1000","v":1243.4035999922426},{"$f":"T_C!D103*1000","v":15.842929815179721}]
["Hotel",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C27","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"C_C!C71","v":0},0,{"$f":"C_C!G71","v":0},{"$f":"C_C!H71","v":0},{"$f":"C_C!I71","v":0},{"$f":"C_C!K71+C_C!L71+C_C!M71","v":0},null,{"$f":"E_C!B71/1000","v":0},0,0,null,{"$f":"E_C!C71/1000","v":0},0,0,null,{"$f":"E_C!D71/1000","v":0},0,0,null,{"$f":"WT_C!$B71","v":0},0,0,null,{"$f":"WT_C!$D71","v":0},0,0,null,{"$f":"WS_C!B71","v":0},0,0,null,{"$f":"WS_C!D71","v":0},0,0,null,{"$f":"WS_C!C71","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C104","v":0},{"$f":"T_C!B104*1000","v":0},{"$f":"T_C!D104*1000","v":0}]
["Social",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C28","v":9000},null,236.18025506152668,3.2278290974651729E-2,26.242250562391852,null,230.44979522152667,3.1495120298144962E-2,25.605532802391853,null,5.7304598399999982,7.831706765067648E-4,0.6367177599999998,null,{"$f":"C_C!C72","v":228.98911027686751},0,{"$f":"C_C!G72","v":1.4606849446591499},{"$f":"C_C!H72","v":0},{"$f":"C_C!I72","v":5.7304598399999982},{"$f":"C_C!K72+C_C!L72+C_C!M72","v":0},null,{"$f":"E_C!B72/1000","v":1233.5763058033497},168.59044769760143,137.06403397814998,null,{"$f":"E_C!C72/1000","v":604.68890576849992},82.641643538130367,67.187656196499987,null,{"$f":"E_C!D72/1000","v":628.88740003484986},85.948804159471081,69.876377781649978,null,{"$f":"WT_C!$B72","v":6.8755049999999995},2.5744157441574411,2.0929999999999995,null,{"$f":"WT_C!$D72","v":3.6562049999999986},1.3690036900368998,1.1129999999999995,null,{"$f":"WS_C!B72","v":0},0,0,null,{"$f":"WS_C!D72","v":0},0,0,null,{"$f":"WS_C!C72","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C105","v":0},{"$f":"T_C!B105*1000","v":0},{"$f":"T_C!D105*1000","v":0}]
["Other/Utility",{"$f":"WT_C!$B$24","v":7317},{"$f":"SUM(LU_C1!$AU$75,LU_C1!$AY$75,LU_C1!$BD$75,LU_C1!$BL$75)","v":1344.3827087051359},{"$f":"E_C!C29","v":800},null,14.558374208000002,1.9896643717370508E-3,{"$f":"IF(D48=0,0,$F48/D48)*1000","v":18.197967760000004},null,14.049000000000001,1.920049200492005E-3,17.561250000000001,null,0.50937420799999999,6.9615171245045789E-5,0.63671776000000002,null,{"$f":"C_C!C73","v":14.049000000000001},{"$f":"C_C!F73","v":0},{"$f":"C_C!G73","v":0},{"$f":"C_C!H73","v":0},{"$f":"C_C!I73","v":0.50937420799999999},{"$f":"C_C!K73+C_C!L73+C_C!M73","v":0},null,{"$f":"E_C!B73/1000","v":74.599999999999994},10.195435287686211,93.25,null,{"$f":"E_C!C73/1000","v":25.2},3.4440344403444034,31.5,null,{"$f":"E_C!D73/1000","v":49.4},6.7514008473418068,61.75,null,{"$f":"WT_C!$B73","v":0},0,0,null,{"$f":"WT_C!$D73","v":0},0,0,null,{"$f":"WS_C!B73","v":0},0,0,null,{"$f":"WS_C!D73","v":0},0,0,null,{"$f":"WS_C!C73","v":0},0,0,null,"N/A","N/A","N/A",null,{"$f":"T_C!C106","v":0},{"$f":"T_C!B106*1000","v":0},{"$f":"T_C!D106*1000","v":0}]
["TOTAL",{"$f":"AVERAGE(B39:B48)","v":7317},{"$f":"AVERAGE(C39:C48)","v":1344.3827087051359},{"$f":"SUM(D39:D42)","v":578846.90151695418},null,{"$f":"SUM(F39:F41,F42)","v":3951.9102534181238},{"$f":"F49/$B49","v":0.54009980229849985},{"$f":"F49*1000/$D49","v":6.8272115529366344},null,{"$f":"SUM(J39:J41,J42)","v":3692.3056407491167},{"$f":"J49/$B49","v":0.50462015043721697},{"$f":"J49*1000/$D49","v":6.3787257581804138},null,{"$f":"SUM(N39:N41,N43:N48)","v":259.60461266900768},{"$f":"N49/$B49","v":3.5479651861282997E-2},{"$f":"N49*1000/$D49","v":0.44848579475622186},null,{"$f":"SUM(R39:R41,R43:R48)","v":-196.14552265442458},{"$f":"SUM(S39:S41,S43:S48)","v":3907.1774496657727},{"$f":"SUM(T39:T41,T43:T48)","v":84.930246346589982},{"$f":"SUM(U39:U41,U43:U48)","v":130.11471671119705},{"$f":"SUM(V39:V41,V43:V48)","v":259.60461266900768},{"$f":"SUM(W39:W41,W43:W48)","v":-233.77124932001993},null,{"$f":"SUM(Y39:Y42)","v":-182.50668388095073},{"$f":"SUM(Z39:Z41,Z43:Z48)","v":-24.942829558690889},-0.3152935316793869,null,{"$f":"SUM(AC39:AC42)","v":-1859.4032133308938},{"$f":"SUM(AD39:AD41,AD43:AD48)","v":-254.1209803650255},-3.2122538938328109,null,{"$f":"SUM(AG39:AG42)","v":1676.8965294499576},{"$f":"SUM(AH39:AH41,AH43:AH48)","v":229.178150806335},2.8969603621534494,null,{"$f":"SUM(AK39:AK48)","v":358.90696643965924},{"$f":"SUM(AL39:AL48)","v":134.38660070642743},1.6987337321699885,null,{"$f":"SUM(AO39:AO48)","v":311.98896171945501},{"$f":"SUM(AP39:AP48)","v":116.81895294293267},1.4766672784174912,null,{"$f":"SUM(AS39:AS48)","v":4287.4197768030517},{"$f":"SUM(AT39:AT48)","v":0.58595322902870717},7.4068285855331215,null,{"$f":"SUM(AW39:AW48)","v":445.65087343736155},{"$f":"SUM(AX39:AX48)","v":60.90622843205707},0.76989420219658655,null,{"$f":"SUM(BA39:BA48)","v":3841.7689033656902},{"$f":"SUM(BB39:BB48)","v":525.04700059665026},6.6369343833365351,null,{"$f":"SUM(BE39:BE41,BE43:BE48)","v":0},{"$f":"SUM(BF39:BF41,BF43:BF48)","v":0},{"$f":"SUM(BG39:BG41,BG43:BG48)","v":0},null,{"$f":"SUM(BI39:BI41,BI43:BI48)","v":3907.1774496657727},{"$f":"SUM(BJ39:BJ41,BJ43:BJ48)","v":2818.1264662140143},{"$f":"SUM(BK39:BK41,BK43:BK48)","v":65.58985776971241}]

{"sheet":"Land","index":7,"n_rows":75,"n_cols":23,"rows_kept":75,"cut":false,"hidden":true,"merged":[[1,0,1,3]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Land"}]
["Scenario Control Panel           "]
["Land-use Surface Cover Assumptions"]
["Block Parcels",null,null,null,null,null,null,"Site","=","Buildings",null,"+","Hardscape",null,"+","Softscape"]
[null,"Building On/Off Toggle","Phase","Description","Geo-reference","Land-use\nDesignation",null,"Gross Area",null,"Building Footprint","Building\nCoverage",null,"Hardscape","Hardscape\nCoverage ",null,"Gross Green Open Space","Vegetated Open Space/% of Non-building Area","Canopy Tree Coverage","Canopy Tree Landscape Coverage (% of softscape)","Shrub\nCoverage","Shrub Landscape Coverage (% of softscape)","Lawn/Grass Coverage","Lawn /Grass Coverage (% of softscape)"]
["CODE",null,null,null,"LGEO","LUDE",null,"LUGA-M",null,"LUBC-M","LUBC-P",null,"OSHS-M","OSHS-P",null,"OSGR-M","OSGR-P","OSG3-M","OSG3-P","OSG2-M","OSG2-M","OSG1-M","OSG1-P"]
["UNITS",null,null,null,null,null,null,"m2",null,"m2","%",null,"m2","%",null,"m2","%","m2","%","m2","%","m2","%"]
["1P-19","ON",1,"residential, ground floor retail facing River Square","N/A","N/A",null,2998,null,2069,{"$f":"IF(H8=0,0,J8/H8)","v":0.69012675116744493},null,{"$f":"(H8-J8)*N8","v":232.25},0.25,null,{"$f":"H8-J8-M8","v":696.75},{"$f":"IF(H8=0,0,P8/(H8-J8))","v":0.75},{"$f":"S8*P8","v":278.7},0.4,{"$f":"U8*P8","v":0},0,{"$f":"W8*P8","v":418.05},{"$f":"1-S8-U8","v":0.6}]
["1P-20","ON",1,"residential, ground floor retail facing River Square","N/A","N/A",null,3068,null,1981,0.64569752281616688,null,{"$f":"(H9-J9)*N9","v":271.75},0.25,null,815.25,{"$f":"IF(H9=0,0,P9/(H9-J9))","v":0.75},326.10000000000002,0.4,0,0,489.15,0.6]
["1P-22","ON",1,"residential","N/A","N/A",null,6401,null,{"$f":"1023+335+201","v":1559},0.24355569442274644,null,{"$f":"(H10-J10)*N10","v":968.40000000000009},0.2,null,3873.6,0.79999999999999993,1549.44,0.4,0,0,2324.16,0.6]
["1P-24","ON",1,"residential, ground floor retail facing King St","N/A","N/A",null,7156,null,{"$f":"819+604+134","v":1557},0.21757965343767469,null,1399.75,0.25,null,4199.25,0.75,1679.7,0.4,0,0,2519.5499999999997,0.6]
["1P-21","ON",1,"residential TCHC","N/A","N/A",null,3999,null,{"$f":"268+604+201","v":1073},0.26831707926981746,null,585.20000000000005,0.2,null,2340.8000000000002,0.8,936.32000000000016,0.4,0,0,1404.48,0.6]
["1P-23","ON",1,"residential TCHC, ground floor retail facing King St","N/A","N/A",null,4509,null,{"$f":"134*2+604+1133","v":2005},0.4446662231093369,null,626,0.25,null,1878,0.75,751.2,0.4,0,0,1126.8,0.6]
["1P-P1","ON",1,"community park (Don River Park)","N/A","N/A",null,53168,null,0,0,null,7975.2,0.15,null,45192.800000000003,0.85000000000000009,27115.68,0.6,0,0,18077.120000000003,0.4]
["1P-P2","ON",1,"neighborhood park (River Square)","N/A","N/A",null,2277,null,0,0,null,455.40000000000003,0.2,null,1821.6,0.79999999999999993,1092.9599999999998,0.6,0,0,728.64,0.4]
["1P-P3","ON",1,"green frontage, median park (King St ramp and Don River)","N/A","N/A",null,{"$f":"6607+960+5419","v":12986},null,0,0,null,1947.8999999999999,0.15,null,11038.1,0.85,8830.4800000000014,0.8,0,0,2207.6199999999994,0.19999999999999996]
["1P-ST","ON",1,"streets","N/A","N/A",null,{"$f":"13633","v":13633},null,0,0,null,10906.400000000001,0.8,null,2726.5999999999985,0.1999999999999999,1908.6199999999988,0.7,0,0,817.97999999999968,0.30000000000000004]
["2P-17W","ON",2,"commercial/retail on Eastern Avenue","N/A","N/A",null,13974,null,{"$f":"1217+1504+2026+1747","v":6494},0.46472019464720193,null,1870,0.25,null,5610,0.75,2244,0.4,0,0,3366,0.6]
["2P-DE","ON",2,"district energy plant on Eastern Avenue","N/A","N/A",null,1555,null,981,0.63086816720257233,null,143.5,0.25,null,430.5,0.75,301.34999999999997,0.7,0,0,129.15,0.30000000000000004]
["2P-16E","ON",2,"residential, park facing groundfloor retail","N/A","N/A",null,11014,null,4475,0.4063010713637189,null,1634.75,0.25,null,4904.25,0.75,1961.7,0.4,0,0,2942.5499999999997,0.6]
["2P-13","ON",2,"residential, park facing groundfloor retail","N/A","N/A",null,10696,null,5080,0.47494390426327598,null,1404,0.25,null,4212,0.75,1684.8000000000002,0.4,0,0,2527.1999999999998,0.6]
["2P-09","ON",2,"school, residential","N/A","N/A",null,4119,null,2666,0.64724447681476083,null,363.25,0.25,null,1089.75,0.75,435.90000000000003,0.4,0,0,653.85,0.6]
["2P-14","ON",2,"commercial office with ground floor retail facing Front St","N/A","N/A",null,6537,null,3294,0.50390087195961453,null,810.75,0.25,null,2432.25,0.75,972.90000000000009,0.4,0,0,1459.35,0.6]
["2P-15","ON",2,"residential with ground floor retail facing Front St","N/A","N/A",null,3217,null,1647,0.51196767174386071,null,314,0.2,null,1256,0.8,502.40000000000003,0.4,0,0,753.6,0.6]
["2P-16W","ON",2,"residential with ground floor retail facing Front St","N/A","N/A",null,3216,null,1647,0.51212686567164178,null,392.25,0.25,null,1176.75,0.75,470.70000000000005,0.4,0,0,706.05,0.6]
["2P-10","ON",2,"residential with ground floor retail facing Front St","N/A","N/A",null,12026,null,{"$f":"1486+1577+2900","v":5963},0.49584234159321472,null,1515.75,0.25,null,4547.25,0.75,1818.9,0.4,0,0,2728.35,0.6]
["2P-11N","ON",2,"residential with ground floor retail facing Front St","N/A","N/A",null,3643,null,1500,0.41174855888004391,null,535.75,0.25,null,1607.25,0.75,642.90000000000009,0.4,0,0,964.34999999999991,0.6]
["2P-11S","ON",2,"residential","N/A","N/A",null,7037,null,{"$f":"2682+1182","v":3864},0.54909762682961494,null,634.6,0.2,null,2538.4,0.8,1015.3600000000001,0.4,0,0,1523.04,0.6]
["2P-12N","ON",2,"residential with ground floor retail facing Front St","N/A","N/A",null,3374,null,1500,0.44457617071724953,null,468.5,0.25,null,1405.5,0.75,562.20000000000005,0.4,0,0,843.3,0.6]
["2P-12S","ON",2,"residential","N/A","N/A",null,6838,null,{"$f":"1182+2552","v":3734},0.54606610119918109,null,620.80000000000007,0.2,null,2483.1999999999998,0.79999999999999993,993.28,0.4,0,0,1489.9199999999998,0.6]
["2P-08","ON",2,"residential with ground floor retail facing Mill Street","N/A","N/A",null,10696,null,{"$f":"3821+1368+883+905","v":6977},0.65229992520568436,null,929.75,0.25,null,2789.25,0.75,1115.7,0.4,0,0,1673.55,0.6]
["2P-P4","ON",2,"neighborhood park (Front Street Mall)","N/A","N/A",null,{"$f":"1611+1897+2137","v":5645},null,0,0,null,1129,0.2,null,4516,0.8,2709.6,0.6,0,0,1806.4,0.4]
["2P-ST","ON",2,"neighborhood park (southern green strip)","N/A","N/A",null,13436,null,0,0,null,2015.3999999999999,0.15,null,11420.6,0.85,9136.4800000000014,0.8,0,0,2284.1199999999994,0.19999999999999996]
["2P-ST","ON",2,"streets","N/A","N/A",null,{"$f":"32439","v":32439},null,0,0,null,25951.200000000001,0.8,null,6487.7999999999993,0.19999999999999998,4541.4599999999991,0.7,0,0,1946.3400000000001,0.30000000000000004]
[null,{"$f":"IF(VLOOKUP(A35,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,{"$f":"IF(H35=0,0,J35/H35)","v":0},null,{"$f":"(H35-J35)*N35","v":0},null,null,{"$f":"H35-J35-M35","v":0},{"$f":"IF(H35=0,0,P35/(H35-J35))","v":0},{"$f":"S35*P35","v":0},null,{"$f":"U35*P35","v":0},null,{"$f":"W35*P35","v":0},{"$f":"1-S35-U35","v":1}]
[null,{"$f":"IF(VLOOKUP(A36,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,{"$f":"IF(H36=0,0,J36/H36)","v":0},null,0,null,null,{"$f":"H36-J36-M36","v":0},{"$f":"IF(H36=0,0,P36/(H36-J36))","v":0},{"$f":"S36*P36","v":0},null,{"$f":"U36*P36","v":0},null,{"$f":"W36*P36","v":0},{"$f":"1-S36-U36","v":1}]
[null,{"$f":"IF(VLOOKUP(A37,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A38,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A39,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A40,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A41,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A42,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A43,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A44,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A45,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A46,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A47,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A48,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A49,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A50,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A51,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A52,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A53,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A54,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A55,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A56,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A57,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A58,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A59,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A60,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A61,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A62,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A63,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A64,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A65,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A66,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A67,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A68,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A69,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A70,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A71,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A72,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[null,{"$f":"IF(VLOOKUP(A73,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0,0,null,0,null,null,0,0,0,null,0,null,0,1]
[]
["Total",null,null,null,null,null,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",(H8:H73))","v":259657},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",(J8:J73))","v":60066},{"$f":"J75/H75","v":0.23132825227126555},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",(M8:M73))","v":66101.5},{"$f":"M75/H75","v":0.25457237817582429},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",(P8:P73))","v":133489.5},{"$f":"IF(H75=0,0,P75/(H75-J75))","v":0.66881522713950026},{"$f":"SUMIF($B$8:$B$73,\"ON\",(R8:R73))","v":75578.829999999987},{"$f":"V75/P75","v":0.43382191108663987},null,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",(V8:V73))","v":57910.670000000013},{"$f":"1-S75","v":0.56617808891336008}]

{"sheet":"Buildings","index":8,"n_rows":77,"n_cols":68,"rows_kept":77,"cut":false,"hidden":true,"merged":[[1,0,1,3],[1,40,1,44]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Buildings"}]
["                     Scenario Control Panel                      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario Control Panel                      ",null,null,null,null,null,"Scenario 2 Variants"]
["Buildings Assumptions"]
["Block Parcels",null,null,null,null,null,null,"General",null,null,null,"Bdg Type - Housing",null,null,null,null,"Bdg Type - Comm./Gov. Office",null,null,null,"Bdg Type - Retail",null,null,null,"Bdg Type - Social",null,null,null,null,null,"Bdg Type - Utilities",null,null,"Bdg Type - Hotel",null,null,null,null,null,null,null,"Proximity",null,null,"Proximity",null,null,"Proximity",null,null,null,"Type Specific - Housing Detail (unused)"]
[null,"Building On/Off Toggle","Phase","Description","Geo-reference","Land-use\nDesignation",null,"Building Efficiency Ratio","Avg GFA Parking/Space","% Roof Area Greenroof",null,"Total Units","Avg Unit Size\n(all units)","Avg Residents/\npersons\n(all units)","Avg Parking Ratio/unit\nScenario 1",null,"Leasable\nGFA","Area Per Employee","Parking Spaces Per 100m2\nScenario 1",null,"Leasable\nGFA","Area Per Employee","Parking Spaces/100m2\nScenario 1",null,"Students","GFA/Student","Employees/Student","Community Space\n(inc meeting space, rec/gym)","Parking Spaces/100m2",null,"Leasable\nGFA","Parking Spaces/100m2",null,"Leasable GFA","Rooms","GFA/Room","Employees/Room","Annual Avg Occupancy Rate","Avg Guests/Room","Parking Spaces/ Guest",null,"Entrance w/I 300m of Transit Stop?\nScenario 1","Entrance w/I 300m of 4 Services?\nScenario 1",null,"Entrance w/I 300m of Transit Stop?\nScenario 2","Entrance w/I 300m of 4 Services?\nScenario 2",null,"\nResidential\nAvg Parking Ratio/unit\nScenario 2","Comm.\nParking Spaces Per 100m2\nScenario 2","Retail\nParking Spaces Per 100m2\nScenario 2",null,"Units by Type",null,null,null,null,"Avg Unit Size",null,null,null,null,null,null,null,"Parking Ratio"]
["CODE",null,null,null,"LGEO","LUDE",null,"BEFF-P","PKSA-M","RGRA-P",null,"DHDU","HUAV-M","HRAV","PKHR",null,"CGFA","CAPE-M","CPSP",null,"RGFA-M","RAPE-M","RPKR",null,"DSTU","SAPS-M","SEPS","SCSP-M","SPFA-M",null,"UGFA-M","SPFA-M",null,"IGFA-M","IRMS","IAPR-M","IEPR","IOCR-P","IGPR","IPPG",null,"PT300","PS300",null,"PT300-2","PT300-2",null,"PKHR2","CPSP2","RPKR2",null,"HTST","HT1B","HT2B","HT3B",null,"HUST","HU1B","HU2B","HU3B",null,"HR1B","HR2B","HR3B","HPST","HP1B","HP2B","HP3B"]
["UNITS",null,null,null,null,null,null,"%","m2","%",null,null,"m2","#","#",null,"m2","m2","#",null,"m2","m2","#",null,"#","m2","#","m2","#",null,null,"#",null,"m2","#","m2","#","%","#","#",null,null,null,null,null,null,null,"#","#","#",null,"Studio","1BR","2BR","3BR+",null,"Studio","1BR","2BR","3BR+",null,"1BR","2BR","3BR+","Studio","1BR","2BR","3BR+"]
[{"$f":"Land!A8","v":"1P-19"},{"$f":"IF(VLOOKUP(A8,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential, ground floor retail facing River Square","N/A","N/A",null,0.82,34,0.5,null,132,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"44439/3/(3.28^2)","v":1376.8776026174899},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,13,66,46,7]
[{"$f":"Land!A9","v":"1P-20"},{"$f":"IF(VLOOKUP(A9,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential, ground floor retail facing River Square","N/A","N/A",null,0.82,34,0.5,null,258,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"44439/3/(3.28^2)","v":1376.8776026174899},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,26,129,90,13]
[{"$f":"Land!A10","v":"1P-22"},{"$f":"IF(VLOOKUP(A10,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential","N/A","N/A",null,0.82,34,0.5,null,298,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,30,149,104,15]
[{"$f":"Land!A11","v":"1P-24"},{"$f":"IF(VLOOKUP(A11,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential, ground floor retail facing King St","N/A","N/A",null,0.82,34,0.5,null,246,60,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"44439/6/(3.28^2)","v":688.43880130874493},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,25,123,86,12]
[{"$f":"Land!A12","v":"1P-21"},{"$f":"IF(VLOOKUP(A12,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential TCHC","N/A","N/A",null,0.82,34,0.5,null,121,65.599999999999994,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,12,61,42,6]
[{"$f":"Land!A13","v":"1P-23"},{"$f":"IF(VLOOKUP(A13,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential TCHC, ground floor retail facing King St","N/A","N/A",null,0.82,34,0.5,null,121,65.599999999999994,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"44439/6/(3.28^2)","v":688.43880130874493},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,false,false,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,12,61,42,6]
[{"$f":"Land!A14","v":"1P-P1"},{"$f":"IF(VLOOKUP(A14,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"community park (Don River Park)","N/A","N/A",null,0,34,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A15","v":"1P-P2"},{"$f":"IF(VLOOKUP(A15,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"neighborhood park (River Square)","N/A","N/A",null,0,34,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A16","v":"1P-P3"},{"$f":"IF(VLOOKUP(A16,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"green frontage, median park (King St ramp and Don River)","N/A","N/A",null,0,34,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A17","v":"1P-ST"},{"$f":"IF(VLOOKUP(A17,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"streets","N/A","N/A",null,0,34,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A18","v":"2P-17W"},{"$f":"IF(VLOOKUP(A18,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"commercial/retail on Eastern Avenue","N/A","N/A",null,0.85,34,0.5,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,{"$f":"83498/(3.28^2)","v":7761.1912552052363},30,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A19","v":"2P-DE"},{"$f":"IF(VLOOKUP(A19,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"district energy plant on Eastern Avenue","N/A","N/A",null,0,34,0.5,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,800,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A20","v":"2P-16E"},{"$f":"IF(VLOOKUP(A20,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential, park facing groundfloor retail","N/A","N/A",null,0.82,34,0.5,null,500,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"39521/(3.28^2)","v":3673.5016359309939},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,17,83,58,8]
[{"$f":"Land!A21","v":"2P-13"},{"$f":"IF(VLOOKUP(A21,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential, park facing groundfloor retail","N/A","N/A",null,0.82,34,0.5,null,474,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"22381/(3.28^2)","v":2080.3279298036887},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,47,237,166,24]
[{"$f":"Land!A22","v":"2P-09"},{"$f":"IF(VLOOKUP(A22,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"school, residential","N/A","N/A",null,0.78,34,0.5,null,100,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,400,10,0.1,5000,0.12,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,10,50,35,5]
[{"$f":"Land!A23","v":"2P-14"},{"$f":"IF(VLOOKUP(A23,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"commercial office with ground floor retail facing Front St","N/A","N/A",null,0.85,34,0.5,null,157,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,{"$f":"236150/(3.28^2)","v":21950.290005948842},30,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,16,78,55,8]
[{"$f":"Land!A24","v":"2P-15"},{"$f":"IF(VLOOKUP(A24,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St","N/A","N/A",null,0.82,34,0.5,null,{"$f":"166+119","v":285},69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"15161/(3.28^2)","v":1409.2244199881025},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,28,142,100,15]
[{"$f":"Land!A25","v":"2P-16W"},{"$f":"IF(VLOOKUP(A25,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St","N/A","N/A",null,0.82,34,0.5,null,166,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"15150/(3.28^2)","v":1408.2019631171925},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,50,250,175,25]
[{"$f":"Land!A26","v":"2P-10"},{"$f":"IF(VLOOKUP(A26,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St","N/A","N/A",null,0.82,34,0.5,null,362,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"24748/(3.28^2)","v":2300.3420582986323},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,36,181,127,18]
[{"$f":"Land!A27","v":"2P-11N"},{"$f":"IF(VLOOKUP(A27,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St","N/A","N/A",null,0.82,34,0.5,null,250,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"25609/(3.28^2)","v":2380.3725461035101},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,25,125,88,12]
[{"$f":"Land!A28","v":"2P-11S"},{"$f":"IF(VLOOKUP(A28,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential","N/A","N/A",null,0.82,34,0.5,null,111,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,11,56,39,5]
[{"$f":"Land!A29","v":"2P-12N"},{"$f":"IF(VLOOKUP(A29,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St","N/A","N/A",null,0.82,34,0.5,null,180,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"24318/(3.28^2)","v":2260.3732897085074},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,18,90,63,9]
[{"$f":"Land!A30","v":"2P-12S"},{"$f":"IF(VLOOKUP(A30,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential","N/A","N/A",null,0.82,34,0.5,null,102,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,10,51,36,5]
[{"$f":"Land!A31","v":"2P-08"},{"$f":"IF(VLOOKUP(A31,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Mill Street","N/A","N/A",null,0.82,34,0.5,null,706,69.7,1.6,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"53800/(3.28^2)","v":5000.7436049970265},80,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,71,353,247,35]
[{"$f":"Land!A32","v":"2P-P4"},{"$f":"IF(VLOOKUP(A32,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"neighborhood park (Front Street Mall)","N/A","N/A",null,0,34,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A33","v":"2P-ST"},{"$f":"IF(VLOOKUP(A33,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"neighborhood park (southern green strip)","N/A","N/A",null,0,34,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[{"$f":"Land!A34","v":"2P-ST"},{"$f":"IF(VLOOKUP(A34,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"streets","N/A","N/A",null,0,34,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A35,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A36,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A37,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A38,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A39,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A40,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A41,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A42,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A43,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A44,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A45,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A46,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A47,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A48,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A49,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A50,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A51,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A52,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A53,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A54,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A55,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A56,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A57,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A58,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A59,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A60,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A61,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A62,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A63,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A64,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A65,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A66,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A67,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A68,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A69,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A70,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A71,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A72,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A73,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,0,null,0,0,0,{"$f":"'Control Panel'!$K$5","v":0.71},null,0,0,{"$f":"'Control Panel'!$K$6","v":0.97},null,0,0,{"$f":"'Control Panel'!$K$7","v":0.9},null,0,0,0,0,0,null,0,0,null,null,null,null,null,null,null,null,null,true,true,null,true,true,null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9}]
[null,{"$f":"IF(VLOOKUP(A74,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}}]
["Total",null,null,null,null,null,null,{"$f":"LU_C1!Y75/LU_C1!U75","v":0.82307296063264868},null,{"$f":"LU_C1!AG75/LU_C1!AF75","v":0.5},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",L8:L73)","v":4569},{"$f":"LU_C1!AO75/L75","v":68.960582184285414},{"$f":"LU_C1!AQ75/L75","v":1.6014445173998686},{"$f":"'Control Panel'!$K$5","v":0.71},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",Q8:Q73)","v":29711.481261154076},{"$f":"Q75/LU_C1!AU75","v":30},{"$f":"'Control Panel'!$K$6","v":0.97},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",U8:U73)","v":24643.720255800123},{"$f":"U75/LU_C1!AY75","v":78.483185528025871},{"$f":"'Control Panel'!$K$7","v":0.9},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",Y8:Y73)","v":400},{"$f":"LU_C1!BC75/Y75","v":22.5},{"$f":"LU_C1!BD75/Y75","v":0.1},{"$f":"SUMIF($B$8:$B$73,\"ON\",AB8:AB73)","v":5000},{"$f":"SUM(LU_C1!BC75,AB75)/LU_C1!BE75","v":1272.7272727272727},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AE8:AE73)","v":800},null,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AH8:AH73)","v":0},{"$f":"SUMIF($B$8:$B$73,\"ON\",AI8:AI73)","v":0},null,null,null,null,null,null,{"$f":"(SUMIFS(LU_C1!AK8:AK73,AP8:AP73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AL8:AL73,AP8:AP73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AM8:AM73,AP8:AP73,\"TRUE\",B8:B73,\"ON\"))/SUM(LU_C1!AK75,LU_C1!AL75,LU_C1!AM75)","v":0.97759723802362075},{"$f":"(SUMIFS(LU_C1!AK8:AK73,AQ8:AQ73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AL8:AL73,AQ8:AQ73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AM8:AM73,AQ8:AQ73,\"TRUE\",B8:B73,\"ON\"))/SUM(LU_C1!AK75,LU_C1!AL75,LU_C1!AM75)","v":0.97759723802362075},null,{"$f":"(SUMIFS(LU_C1!AK8:AK73,AS8:AS73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AL8:AL73,AS8:AS73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AM8:AM73,AS8:AS73,\"TRUE\",B8:B73,\"ON\"))/SUM(LU_C1!AK75,LU_C1!AL75,LU_C1!AM75)","v":1},{"$f":"(SUMIFS(LU_C1!AK8:AK73,AT8:AT73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AL8:AL73,AT8:AT73,\"TRUE\",B8:B73,\"ON\")+SUMIFS(LU_C1!AM8:AM73,AT8:AT73,\"TRUE\",B8:B73,\"ON\"))/SUM(LU_C1!AK75,LU_C1!AL75,LU_C1!AM75)","v":1},null,{"$f":"'Control Panel'!$M$5","v":0.5},{"$f":"'Control Panel'!$M$6","v":0.7},{"$f":"'Control Panel'!$M$7","v":0.9},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AZ8:AZ73)","v":457},{"$f":"SUMIF($B$8:$B$73,\"ON\",BA8:BA73)","v":2285},1599,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.33,1.38,1.85,2.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"employees",{"$f":"Q75/R75","v":990.38270870513588},null,null,null,{"$f":"U75/V75","v":314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ76*AZ75","v":607.81000000000006},{"$f":"BA76*BA75","v":3153.2999999999997},2958.15,538.07999999999993]

{"sheet":"Energy","index":9,"n_rows":107,"n_cols":59,"rows_kept":107,"cut":false,"hidden":true,"merged":[[1,0,1,1],[50,27,50,34],[50,35,50,42],[50,43,50,50],[50,51,50,58],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,5,50,10],[50,11,50,18],[50,19,50,26],[49,4,49,58],[3,0,4,0],[3,1,4,1],[3,2,4,2],[2,4,2,58],[3,11,3,18],[3,5,3,10],[3,51,3,58],[3,43,3,50],[3,35,3,42],[3,27,3,34],[3,19,3,26]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Energy"}]
["Scenario Control Panel"]
["1. Numerical Inputs"]
["Code","Description","Units",null,"Site","Water Electricity",null,null,null,null,null,"Housing",null,null,null,null,null,null,null,"Commercial/Government",null,null,null,null,null,null,null,"Retail",null,null,null,null,null,null,null,"Hotel",null,null,null,null,null,null,null,"Social",null,null,null,null,null,null,null,"Other/Utility"]
[null,null,null,null,"Land Exterior Lighting","Water Distribution","Water Treatment","Total","Wastewater Treatment","Wastewater Distribution","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total"]
["Code",null,"UNIT",null,"LEXT-E","WDIS","WTRE","WTOT","WATR","WADI","WATOT","HLGT-E","HVENT-E","HHW-E","HCOOL-E","HHEAT-E","HAUX-E","HAPP-E","HTOT-E","CLGT-E","CVENT-E","CHW-E","CCOOL-E","CHEAT-E","CAUX-E","CAPP-E","CTOT-E","RLGT-E","RVENT-E","RHW-E","RCOOL-E","RHEAT-E","RAUX-E","RAPP-E","RTOT-E","HLLGT-E","HLVENT-E","HLHW-E","HLCOOL-E","HLHEAT-E","HLAUX-E","HLAPP-E","HLTOT-E","SLGT-E","SVENT-E","SHW-E","SCOOL-E","SHEAT-E","SAUX-E","SAPP-E","STOT-E","OLGT-E","OVENT-E","OHW-E","OCOOL-E","OHEAT-E","OAUX-E","OAPP-E","OTOT-E"]
["Units"]
["AELEC","Annual - Building Electricity Use","kWh/m2/yr",null,7,null,null,null,null,null,null,22.539552166666667,29.191161500000003,0,8.696942,0.19321366666666664,3.4863463333333335,39.966403666666665,{"$f":"SUM(L8:R8)","v":104.07361933333334},37.799999999999997,10.278861000000001,0,32.638461,0.20367168359999999,16.378302999999999,39.625368999999999,{"$f":"SUM(T8:Z8)","v":136.92466568360001},63.139945500000003,10.986646500000001,0,16.569357,0.28570400000000001,12.992350500000001,26.158230500000002,{"$f":"SUM(AB8:AH8)","v":130.13223399999998},22.539552166666667,29.191161500000003,0,8.696942,0.19321366666666664,3.4863463333333335,39.966403666666665,{"$f":"SUM(AJ8:AP8)","v":104.07361933333334},22.539552166666667,29.191161500000003,0,8.696942,0.19321366666666664,3.4863463333333335,39.966403666666665,{"$f":"SUM(AR8:AX8)","v":104.07361933333334},0,0,0,0,0,0,0,50]
["ATHRM","Annual - Building Thermal Use","kWh/m2/yr",null,null,null,null,null,null,null,null,0,0,27.616226666666666,0,85.335566333333333,0,0,{"$f":"SUM(L9:R9)","v":112.951793},0,0,8.2535170000000004,0,92.578037999999992,0,0,{"$f":"SUM(T9:Z9)","v":100.83155499999999},0,0,7.8118194999999995,0,129.87723099999999,0,0,{"$f":"SUM(AB9:AH9)","v":137.68905050000001},0,0,27.616226666666666,0,85.335566333333333,0,0,{"$f":"SUM(AJ9:AP9)","v":112.951793},0,0,27.616226666666666,0,85.335566333333333,0,0,{"$f":"SUM(AR9:AX9)","v":112.951793},0,0,0,0,0,0,0,100]
[]
["AWELEC","Annual - Water Electricity Use","kWh/ML",null,null,null,null,700,null,null,500]
["AWTHRM","Annual - Water Thermal Use","kWh/ML",null,null,null,null,null,316.67,null,{"$f":"SUM(I12:J12)","v":316.67}]
[]
["GWELEC","Greywater Electricity Use","kWh/ML",null,null,null,null,null,470]
["BWELEC","Blackwater Electricity Use","kWh/ML",null,null,null,null,null,1056]
[]
["RDELEC","Baseline Electricity Provided by District Plant","kWh/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["RDTHRM","Baseline Thermal Provided by District Plant","kWh/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
["TRELEC","Transit Electricity Use","kWh/mi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["NEVELEC","NEV electricity Use","kWh/mi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16900000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. Source Inputs"]
["Code","Description","Units",null,"Site","Water Electricity",null,null,null,null,null,"Housing",null,null,null,null,null,null,null,"Commercial/Government",null,null,null,null,null,null,null,"Retail",null,null,null,null,null,null,null,"Hotel",null,null,null,null,null,null,null,"Social",null,null,null,null,null,null,null,"Other/Utility"]
[null,null,null,null,"Land Exterior Lighting","Water Distribution","Water Treatment","Total","Wastewater Treatment","Wastewater Distribution","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total","Interior Lighting","Ventilation","Hot Water","HVAC Cooling","HVAC Heating","HVAC Auxiliaries","Appliances & Eqmpt","Total"]
["Units",null,"UNIT",null,{"$f":"E6","v":"LEXT-E"},{"$f":"F6","v":"WDIS"},"WTRE","WTOT","WATR","WADI","WATOT","HLGT-E","HVENT-E","HHW-E","HCOOL-E","HHEAT-E","HAUX-E","HAPP-E","HTOT-E","CLGT-E","CVENT-E","CHW-E","CCOOL-E","CHEAT-E","CAUX-E","CAPP-E","CTOT-E","RLGT-E","RVENT-E","RHW-E","RCOOL-E","RHEAT-E","RAUX-E","RAPP-E","RTOT-E","HLLGT-E","HLVENT-E","HLHW-E","HLCOOL-E","HLHEAT-E","HLAUX-E","HLAPP-E","HLTOT-E","SLGT-E","SVENT-E","SHW-E","SCOOL-E","SHEAT-E","SAUX-E","SAPP-E","STOT-E","OLGT-E","OVENT-E","OHW-E","OCOOL-E","OHEAT-E","OAUX-E","OAPP-E","OTOT-E"]
["Code"]
[{"$f":"IF(A8=\"\",\"\",A8)","v":"AELEC"},"Annual - Building Electricity Use","kWh/m2/yr",null,"a",null,null,null,null,null,"b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","?","?","?","?","?","?","?","??"]
["ATHRM","Annual - Building Thermal Use","kWh/m2/yr",null,null,null,null,null,null,null,"b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","b","?","?","?","?","?","?","?","??"]
["","",""]
["AWELEC","Annual - Water Electricity Use","kWh/ML",null,null,"c","c","c","c","c","c"]
["AWTHRM","Annual - Water Thermal Use","kWh/ML",null,null,null,null,"d","c",null,"c"]
["","",""]
["GWELEC","Greywater Electricity Use","kWh/ML"," ",null,null,null,null,"e"]
["BWELEC","Blackwater Electricity Use","kWh/ML",null,null,null,null,null,"f"]
["","",""]
["RDELEC","Baseline Electricity Provided by District Plant","kWh/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g"]
["RDTHRM","Baseline Thermal Provided by District Plant","kWh/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g"]
["","",""]
["TRELEC","Transit Electricity Use","kWh/mi"]
["NEVELEC","NEV electricity Use","kWh/mi"]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
[{"$f":"IF(A29=\"\",\"\",A29)","v":""},"",""]
["","",""]
[{"$f":"IF(A39=\"\",\"\",A39)","v":""},"",""]
[{"$f":"IF(A40=\"\",\"\",A40)","v":""},"",""]
[{"$f":"IF(A41=\"\",\"\",A41)","v":""},"",""]
[{"$f":"IF(A42=\"\",\"\",A42)","v":""},"",""]
[{"$f":"IF(A35=\"\",\"\",A35)","v":""},"",""]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"",""]
[{"$f":"IF(A45=\"\",\"\",A45)","v":""},"",""]
[{"$f":"IF(A46=\"\",\"\",A46)","v":""},"",""]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"",""]
[{"$f":"IF(A48=\"\",\"\",A48)","v":""},"",""]
[{"$f":"IF(A41=\"\",\"\",A41)","v":""},"",""]
[{"$f":"IF(A42=\"\",\"\",A42)","v":""},"",""]
[]
["Sources"]
["a","ASHRAE 90.1-2004 Table 9.4.5 for Drives (1.6W/m2 for average 12 hours per day)"]
["b","Arup Energy Model"]
["c","Kennedy, C. - Chistopher Morgan of the City of Toronto"]
["d","Sahely, H. & Kennedy, C., Water Use Model for Quantifying Environmental and Economic Sustainability Indicators. Journal of Water Resources Planning and Management©2009"]
[null,"Equation: 38000 KJ/m3 x AVERAGE(47 m3,28 m3) x 80%/3600 kJ/kWh"]
["e","Typical Trickling Filter Energy Use"]
["f","MBR information from GE"]
["g","District Energy Provider"]

{"sheet":"Water","index":10,"n_rows":93,"n_cols":14,"rows_kept":93,"cut":false,"hidden":true,"merged":[[1,0,1,1],[50,11,51,11],[50,12,51,12],[50,13,51,13],[2,4,2,73],[49,4,49,73],[50,8,51,8],[50,9,51,9],[50,10,51,10],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[50,0,51,0],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,6,4,6],[3,4,4,4],[3,7,4,7],[3,5,4,5],[50,1,51,1],[50,2,51,2],[50,4,51,4],[50,6,51,6],[50,5,51,5],[50,7,51,7]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Water"}]
["Scenario Control Panel          "]
["1. Numerical Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Housing","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Code",null,"UNIT",null,"SITE","HARD","SOFT","BTOT","HOUS","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
["WCON","Water Consumption","Lppd, Lsqmd,Lspd",null,null,null,7.1669999999999998,null,257,4,5,187.5,105]
[]
["TWPC","Total Water Percentage","%",null,null,null,null,null,{"$f":"SUM(I11:I17)","v":1},{"$f":"SUM(J11:J17)","v":1},1,{"$f":"SUM(L11:L17)","v":1},1]
["PWPO-FL","Flow","%",null,null,null,null,null,0.37,0.222,0.17100000000000001,0.33800000000000002,0.28000000000000003,0.09]
["PWPO-DI","Dish","%",null,null,null,null,null,0.02,2.8000000000000001E-2,3.5000000000000003E-2,0.03,0.04,0.1]
["PWPO-LE","Leaks","%",null,null,null,null,null,0.11,0.106,0.112,9.5000000000000001E-2,0.1,0.1]
["PWPO-PR","Process","%",null,null,null,null,null,null,1.0999999999999999E-2,1.2E-2,1.0999999999999999E-2,0.04,0.1]
["PWPO-CO","Cooling","%",null,null,null,null,null,null,0.311,0.32900000000000001,5.5E-2,0.11,0.1]
["PWPO-LA","Laundry","%",null,null,null,null,null,0.22,0,3.5000000000000003E-2,0.191,0.19,0.1]
["PWNP-FL","Flush","%",null,null,null,null,{"$f":"J11+J12+J13+J16+J17+J14","v":0.68899999999999995},0.28000000000000003,0.32200000000000001,0.30599999999999999,0.28000000000000003,0.24,0.26]
["PWNP-IR","Irrigation","%",null,null,null,1]
[]
["EGRW","Efficiency of Greywater System","%",null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,0.9]
["EBLW","Efficiency of Blackwater System","%",null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,0.9]
[]
["RRCO","Roof Rainwater Runoff Coefficient","%",null,null,0.95,0.25,0.95]
["ARAD","Total Yearly Rainfall ","mm/yr",null,842.3,{"$f":"E24","v":842.3},{"$f":"F24","v":842.3},842.3,842.3,842.3,842.3,842.3,842.3,842.3]
["2YSD","2-year, 24 Hour Storm Depth","mm",null,51.11,51.11,51.11,51.11,51.11,51.11,51.11,51.11,51.11,51.11]
["2YSI","2-year, 24 Hour Storm Intensity","mm/hr",null,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12]
["EVAP","Evapotranspiration","mm/yr",null,817.51]
["IRDD","Irrigation Efficiency","%",null,null,null,0.625]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. Source Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Housing","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Code",null,null,null,"SITE","HARD","SOFT","BTOT","HOUS","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
[{"$f":"IF(A8=\"\",\"\",A8)","v":"WCON"},"Water Consumption","Lppd, Lsqmd,Lspd",null,null,null,"a",null,"b","c","d","e","f"]
["","",""]
["TWPC","Total Water Percentage","%"]
["PWPO-FL","Flow","%",null,null,null,null,null,"g","b,i","b,i","b,i","b,i"]
["PWPO-DI","Dish","%",null,null,null,null,null,"g","b,i","b,i","b,i","b,i"]
["PWPO-LE","Leaks","%",null,null,null,null,null,"g","b,i","b,i","b,i","b,i"]
["PWPO-PR","Process","%",null,null,null,null,null,"g","b,i","b,i","b,i","b,i"]
["PWPO-CO","Cooling","%",null,null,null,null,null,"g","b,i","b,i","b,i","b,i"]
["PWPO-LA","Laundry","%",null,null,null,null,null,"g","b,i","b,i","b,i","b,i"]
["PWNP-FL","Flush","%",null,null,null,null,null,"g","b,i","b,i","b,i","b,i"]
["PWNP-IR","Irrigation","%",null,null,null,"h"]
["","",""]
["EGRW","Efficiency of Greywater System","%",null,null,null,null,null,"j","j","j","j","j"]
["EBLW","Efficiency of Blackwater System","%",null,null,null,null,null,"j","j","j","j","j"]
["","",""]
["RRCO","Roof Rainwater Runoff Coefficient","%",null,null,"k","k","k"]
["ARAD","Total Yearly Rainfall ","mm/yr",null,"l",{"$f":"$E$71","v":"l"},"l","l","l","l","l","l","l","l"]
["2YSD","2-year, 24 Hour Storm Depth","mm",null,"m","m","m","m","m","m","m","m","m","m"]
["2YSI","2-year, 24 Hour Storm Intensity","mm/hr",null,"m","m","m","m","m","m","m","m","m","m"]
["EVAP","Evapotranspiration","mm/yr",null,"n"]
["IRDD","Irrigation Efficiency","%",null,null,null,"j"]
["","",""]
["","",""]
[{"$f":"IF(A34=\"\",\"\",A34)","v":""},{"$f":"IF(B34=\"\",\"\",B34)","v":""},{"$f":"IF(C34=\"\",\"\",C34)","v":""}]
["Sources"]
["a","Landscape demand equation: Evapotranspiration (817.51 mm/y) x species factor (1.0) x density factor (1.0) x microclimate factor (1.0)/Irrigation efficiency (63%)"]
["b","City of Toronto. \"Water Efficiency Plan\". (2001 value) pg. 6 of Chapter 2,  © December 2002"]
["c","AWWARF. \"Commercial and Institutional End Uses of Water\""]
["d","Ontario sewer codes. http://www.ene.gov.on.ca/publications/6238e.pdf"]
["e","Ontario sewer codes: http://www.ene.gov.on.ca/publications/6238e.pdf,  Avg value-assumes per bed per day"]
["f","Ontario sewer codes: http://www.ene.gov.on.ca/publications/6238e.pdf,  Avg value-assumes per student per day"]
["g","City of Toronto. \"Water Efficiency Plan\". pg.36 ©December 2002"]
["h","Assumes that 100% of softscape water is used for irrigation"]
["i","AWWARF"]
["j","Arup"]
["k","Rational Method Coefficients"]
["l","Canadian Climate Normals 1971-2000. Environment Canada. Ashbridges Bay data"]
["m","Ontario Ministry of the Environement SWM Manual"]
["n","World Water and Climate Atlas x days per month x 12"]

{"sheet":"Waste","index":11,"n_rows":114,"n_cols":14,"rows_kept":114,"cut":false,"hidden":true,"merged":[[55,13,56,13],[2,4,2,73],[54,4,54,73],[55,8,56,8],[55,9,56,9],[55,10,56,10],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,6,4,6],[3,9,4,9],[55,7,56,7],[1,0,1,1],[3,8,4,8],[55,0,56,0],[55,11,56,11],[55,12,56,12],[3,0,4,0],[55,1,56,1],[55,2,56,2],[55,4,56,4],[55,6,56,6],[3,1,4,1],[3,2,4,2],[3,4,4,4],[3,7,4,7],[3,5,4,5],[55,5,56,5]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Waste"}]
["Scenario Control Panel       "]
["1. Numerical Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Residential","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Code",null,"UNIT",null,"SITE","HARD","SOFT","BTOT","HOUS","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
["WGEN","Waste Generation","kg/hh/day\nkg/m2/day",null,null,null,1.242E-3,null,1.67,2.6700000000000002E-2,2.5999999999999999E-2,0.28799999999999998]
["WGENPA","Paper","%",null,null,null,null,null,0.36099999999999999,0.53500000000000003,0.47399999999999998,0.33200000000000002]
["WGENGL","Glass","%",null,null,null,null,null,6.5000000000000002E-2,1.7000000000000001E-2,1.7000000000000001E-2,5.2999999999999999E-2]
["WGENME","Metal","%",null,null,null,null,null,3.2000000000000001E-2,1.4999999999999999E-2,0.04,3.1E-2]
["WGENEL","Electronics","%",null,null,null,null,null,6.0000000000000001E-3,0,2E-3,3.0000000000000001E-3]
["WGENPL","Plastic","%",null,null,null,null,null,0.121,0.11700000000000001,0.109,7.8E-2]
["WGENOR","Organic","%",null,null,null,1,null,0.32500000000000001,0.22700000000000001,0.22,0.45300000000000001]
["WGENC","C&D","%",null,null,null,null,null,1.2E-2,7.9000000000000001E-2,0.11700000000000001,0.05]
["WGENHO","Household hazardous","%",null,null,null,null,null,3.0000000000000001E-3,2E-3,0.01,1E-3]
["WGENSP","Special Waste","%",null,null,null,null,null,7.4999999999999997E-2,8.9999999999999993E-3,8.0000000000000002E-3,0]
["WGENMI","Mixed residue","%",null,null,null,null,null,0,0,0,0]
[]
["WDIVR","Diversion Rate","%",null,null,null,0.14000000000000001,null,0.44,0.18,0.18,0.18,0.18]
[]
["CPERD","Construction period","years",null,1,{"$f":"$E$22","v":1},1,1,1,1,1,1,1,1]
["CDIVR","Construction Waste Diversion Rate","%",null,null,null,null,null,0.12,0.12,0.12,0.12,0.12,0.12]
["CWGEN","Construction & Demolition Debris","kg/m2",null,18.899999999999999,null,null,null,18.899999999999999,18.899999999999999,{"$f":"$E$24","v":18.899999999999999},18.899999999999999,18.899999999999999,18.899999999999999]
["CW-WO"," Wood  ","%",null,0.30599999999999999,null,null,null,{"$f":"$E$25","v":0.30599999999999999},0.30599999999999999,0.30599999999999999,0.30599999999999999,0.30599999999999999,0.30599999999999999]
["CW-FI"," Fill & Aggregate  ","%",null,0.128,null,null,null,{"$f":"$E$26","v":0.128},0.128,0.128,0.128,0.128,0.128]
["CW-ST"," Steel  ","%",null,7.9000000000000001E-2,null,null,null,{"$f":"$E$27","v":7.9000000000000001E-2},7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2]
["CW-PO"," Portland Cement Concrete  ","%",null,6.9000000000000006E-2,null,null,null,{"$f":"$E$28","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
["CW-DR"," Drywall  ","%",null,8.8999999999999996E-2,null,null,null,{"$f":"$E$29","v":8.8999999999999996E-2},8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2]
["CW-AS"," Asphalt  ","%",null,3.4000000000000002E-2,null,null,null,{"$f":"$E$30","v":3.4000000000000002E-2},3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2]
["CW-BR"," Brick  ","%",null,4.0000000000000001E-3,null,null,null,{"$f":"$E$31","v":4.0000000000000001E-3},4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
["CW-OC"," OCC  ","%",null,4.4999999999999998E-2,null,null,null,{"$f":"$E$32","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
["CW-PC"," Plastic  ","%",null,0.03,null,null,null,{"$f":"$E$33","v":0.03},0.03,0.03,0.03,0.03,0.03]
["CW-PR"," Plaster  ","%",null,1.0999999999999999E-2,null,null,null,{"$f":"$E$34","v":1.0999999999999999E-2},1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
["CW-SH"," Shingles  ","%",null,3.5000000000000003E-2,null,null,null,{"$f":"$E$35","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["CW-EL"," Electrical Wire  ","%",null,0.01,null,null,null,{"$f":"$E$36","v":0.01},0.01,0.01,0.01,0.01,0.01]
["CW-CO"," Construction Paper  ","%",null,5.0000000000000001E-3,null,null,null,{"$f":"$E$37","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
["CW-CG"," Ceiling Tiles  ","%",null,2.9000000000000001E-2,null,null,null,{"$f":"$E$38","v":2.9000000000000001E-2},2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2]
["CW-NO"," Non-ferrous Metals  ","%",null,2E-3,null,null,null,{"$f":"$E$39","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3]
["CW-GL"," Glass  ","%",null,3.5000000000000003E-2,null,null,null,{"$f":"$E$40","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["CW-CE"," Ceramics  ","%",null,5.0000000000000001E-3,null,null,null,{"$f":"$E$41","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
["CW-OT"," Other  ","%",null,8.4000000000000005E-2,null,null,null,{"$f":"$E$42","v":8.4000000000000005E-2},8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. Source Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Residential","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Code",null,null,null,"SITE","HARD","SOFT","BTOT","HOUS","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
[{"$f":"IF(A8=\"\",\"\",A8)","v":"WGEN"},{"$f":"IF(B8=\"\",\"\",B8)","v":"Waste Generation"},{"$f":"IF(C8=\"\",\"\",C8)","v":"kg/hh/day\nkg/m2/day"},null,null,null,"a",null,"b","c","d","d"]
[{"$f":"IF(A9=\"\",\"\",A9)","v":"WGENPA"},{"$f":"IF(B9=\"\",\"\",B9)","v":"Paper"},"%",null,null,null,null,null,"b","c","c","c"]
["WGENGL","Glass","%",null,null,null,null,null,"b","c","c","c"]
["WGENME","Metal","%",null,null,null,null,null,"b","c","c","c"]
["WGENEL","Electronics","%",null,null,null,null,null,"b","c","c","c"]
["WGENPL","Plastic","%",null,null,null,null,null,"b","c","c","c"]
["WGENOR","Organic","%",null,null,null,null,null,"b","c","c","c"]
["WGENC","C&D","%",null,null,null,null,null,"b","c","c","c"]
["WGENHO","Household hazardous","%",null,null,null,null,null,"b","c","c","c"]
["WGENSP","Special Waste","%",null,null,null,null,null,"b","c","c","c"]
["WGENMI","Mixed residue","%",null,null,null,null,null,"b","c","c","c"]
["","",""]
["WDIVR","Diversion Rate","%",null,null,null,"e",null,"e","f","f","f","f"]
["","",""]
["CPERD","Construction period","years",null,"g",{"$f":"$E$74","v":"g"},{"$f":"$E$74","v":"g"},"g","g","g","g","g","g","g"]
["CDIVR",{"$f":"IF(B23=\"\",\"\",B23)","v":"Construction Waste Diversion Rate"},{"$f":"IF(C23=\"\",\"\",C23)","v":"%"},null,null,null,null,"h",{"$f":"$H$75","v":"h"},"h","h","h","h","h"]
[{"$f":"IF(A24=\"\",\"\",A24)","v":"CWGEN"},"Construction & Demolition Debris","kg/m2",null,null,null,null,null,"i","j","j","j","j","j"]
["CW-WO"," Wood  ","%",null,null,null,null,"h",{"$f":"$H$77","v":"h"},"h","h","h","h","h"]
["CW-FI"," Fill & Aggregate  ","%",null,null,null,null,"h",{"$f":"$H$78","v":"h"},"h","h","h","h","h"]
["CW-ST"," Steel  ","%",null,null,null,null,"h",{"$f":"$H$79","v":"h"},"h","h","h","h","h"]
["CW-PO"," Portland Cement Concrete  ","%",null,null,null,null,"h",{"$f":"$H$80","v":"h"},"h","h","h","h","h"]
["CW-DR"," Drywall  ","%",null,null,null,null,"h",{"$f":"$H$81","v":"h"},"h","h","h","h","h"]
["CW-AS"," Asphalt  ","%",null,null,null,null,"h",{"$f":"$H$82","v":"h"},"h","h","h","h","h"]
["CW-BR"," Brick  ","%",null,null,null,null,"h",{"$f":"$H$83","v":"h"},"h","h","h","h","h"]
["CW-OC"," OCC  ","%",null,null,null,null,"h",{"$f":"$H$84","v":"h"},"h","h","h","h","h"]
["CW-PC"," Plastic  ","%",null,null,null,null,"h",{"$f":"$H$85","v":"h"},"h","h","h","h","h"]
["CW-PR"," Plaster  ","%",null,null,null,null,"h",{"$f":"$H$86","v":"h"},"h","h","h","h","h"]
["CW-SH"," Shingles  ","%",null,null,null,null,"h",{"$f":"$H$87","v":"h"},"h","h","h","h","h"]
["CW-EL"," Electrical Wire  ","%",null,null,null,null,"h",{"$f":"$H$88","v":"h"},"h","h","h","h","h"]
["CW-CO"," Construction Paper  ","%",null,null,null,null,"h",{"$f":"$H$89","v":"h"},"h","h","h","h","h"]
["CW-CG"," Ceiling Tiles  ","%",null,null,null,null,"h",{"$f":"$H$90","v":"h"},"h","h","h","h","h"]
["CW-NO"," Non-ferrous Metals  ","%",null,null,null,null,"h",{"$f":"$H$91","v":"h"},"h","h","h","h","h"]
[{"$f":"IF(A40=\"\",\"\",A40)","v":"CW-GL"}," Glass  ","%",null,null,null,null,"h",{"$f":"$H$92","v":"h"},"h","h","h","h","h"]
["CW-CE"," Ceramics  ","%",null,null,null,null,"h",{"$f":"$H$93","v":"h"},"h","h","h","h","h"]
["CW-OT"," Other  ","%",null,null,null,null,"h",{"$f":"$H$94","v":"h"},"h","h","h","h","h"]
[{"$f":"IF(A44=\"\",\"\",A44)","v":""},"",""]
["","",""]
["","",""]
["","",""]
["","",""]
[{"$f":"IF(A50=\"\",\"\",A50)","v":""},"",""]
["","",""]
["","",""]
[]
["Sources"]
["a","136 kg per 300 m2 per year. http://www.ene.gov.on.ca/en/myenvironment/outside/yard.php"]
["b","Policy and Planning Group. \"City of Toronto Waste Composition Study of Multi-Family Residential Buildings Receiving Collectino of Source Seprated Organic Materials. ©2003"]
["c","Calrecycle. \"Waste Disposal and Diversion Findings for Selected Industry Groups\". Large Office. ©2006"]
["d","Calrecycle. \"Estimated Solid Waste Generation Rate\". http://www.calrecycle.ca.gov/wastechar/WasteGenRates/default.htm - Retail: average of Co. of Los Angeles Dept. of Regional Planning, Vesting Tentative Tract. Hotel - 0.288"]
["e","City of Toronto. http://www.toronto.ca/garbage/residential-diversion.htm (2009)"]
["f","Crittenden, G. \"IC&I Waste Management Trends\". Solid Waste and Recycling. ©June 2005. http://www.solidwastemag.com/issues/story.aspx?aid=1000151619&type=Print%20Archives"]
["g","Arup"]
["h","Ontario Waste Management Association. \"The Private Sector Waste IC&I Waste Management System in Ontario\" ©January 2005"]
["i","USEPA. \"Characterization of Building-Related Construction and Demolition Debris in the United States\".  \"Residential C&D\". ©June 1998"]
["j","USEPA. \"Characterization of Building-Related Construction and Demolition Debris in the United States\".  \"Non-residential C&D\". ©June 1998"]

{"sheet":"Transport","index":12,"n_rows":58,"n_cols":24,"rows_kept":58,"cut":false,"hidden":true,"merged":[[1,0,1,1],[2,4,2,73],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,4,4,4],[3,6,4,6],[3,7,4,7],[3,5,4,5],[3,8,3,11],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,12,4,12],[3,13,4,13]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Transport"}]
["                     Scenario Control Panel                      "]
["1. Numerical Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Residential",null,null,null,"Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[null,null,null,null,null,null,null,null,"studio","1 bedroom","2 bedroom","3bedroom"]
["Code",null,"UNIT",null,"SITE","HARD","SOFT","BTOT","HTST","HT1B","HT2B","HT3B","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
["AEF","Annual Expansion Factor",null,null,null,null,null,null,300,300,300,300,250,250,360,300,300]
["AKT","Daily Kilometres Travelled"]
["AKT-C","Resident - per Capita"]
["AKT-C-AM","All modes","KT/p/day",null,null,null,null,null,14.786797453317032,14.709037282740203,14.30530693453283,16.845077257997723]
["AKT-C-AD","Auto driver","VKT/p/day",null,null,null,null,null,9.3449725667276109,8.7309288224199282,9.1066134435575794,11.488187464583341]
["AKT-C-LT","Transit","PKT/p/day",null,null,null,null,null,5.3990804442413172,5.9470245412811282,5.1643219289243527,5.3209145854166682]
["AKT-C-BK","Bicycle","PKT/p/day",null,null,null,null,null,5.2526690391459076E-3,5.2526690391459076E-3,5.2526690391459076E-3,5.2526690391459076E-3]
["AKT-C-WK","Walk","PKT/p/day",null,null,null,null,null,3.7491773308957956E-2,2.583125E-2,2.9118893011750156E-2,3.0722538958570886E-2]
["AKT-HH","Resident - per Household","km"]
["AKT-HH-AM","All modes","KT/hh/day",null,null,null,null,null,19.537145427450284,39.401467936364192,26.341134875606684,23.230929187342369,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(I17:L21)","v":19.537145427450284},12.347101434782617,7.1335676400966195,6.9401206869874671E-3,4.9536231884057966E-2]
["AKT-HH-AD","Auto driver","VKT/hh/day",null,null,null,null,null,12.347101434782617,26.899170648780505,16.766619993002092,14.422893373505667,null,null,null,null,null,null,null,39.401467936364192,26.899170648780505,12.458726834146344,7.1964895173086295E-3,3.6373963920039006E-2]
["AKT-HH-LT","Transit","PKT/hh/day",null,null,null,null,null,7.1335676400966195,12.458726834146344,9.5082792127361611,8.7352539546230918,null,null,null,null,null,null,null,26.341134875606684,16.766619993002092,9.5082792127361611,9.6709392876087354E-3,5.6564730580825756E-2]
["AKT-HH-BK","Bicycle","PKT/hh/day",null,null,null,null,null,6.9401206869874671E-3,7.1964895173086295E-3,9.6709392876087354E-3,1.2298932384341637E-2,null,null,null,null,null,null,null,23.230929187342369,14.422893373505667,8.7352539546230918,1.2298932384341637E-2,6.0482926829268285E-2]
["AKT-HH-WK","Walk","PKT/hh/day",null,null,null,null,null,4.9536231884057966E-2,3.6373963920039006E-2,5.6564730580825756E-2,6.0482926829268285E-2]
["AKT-NRWT","Non-Resident - Work Trips"]
["AKT-NRWT-AM","All modes","km/day",null,null,null,null,null,null,null,null,null,{"$f":"M24+M25","v":17.050637714723926},{"$f":"N24+N25","v":17.050637714723926},null,null,null,null,null,{"$f":"TRANSPOSE(M23:N27)","v":17.050637714723926},13.723029831288343,3.3276078834355833,0,0]
["AKT-NRWT-AD","Auto driver","km/day",null,null,null,null,null,null,null,null,null,13.723029831288343,13.723029831288343,null,null,null,null,null,{"$f":"TRANSPOSE(M23:N27)","v":17.050637714723926},13.723029831288343,3.3276078834355833,0,0]
["AKT-NRWT-LT","Transit","km/day",null,null,null,null,null,null,null,null,null,3.3276078834355833,3.3276078834355833]
["AKT-NRWT-BK","Bicycle","km/day",null,null,null,null,null,null,null,null,null,0,0]
["AKT-NRWT-WK","Walk","km/day",null,null,null,null,null,null,null,null,null,0,0]
["AKT-NROT","Non-Resident - Other Trips"]
["AKT-NROT-AM","All modes","km/day",null,null,null,null,null,null,null,null,null,{"$f":"M30+M31","v":38.541999180000005},{"$f":"N30+N31","v":38.541999180000005}]
["AKT-NROT-AD","Auto driver","km/day",null,null,null,null,null,null,null,null,null,31.841533590000001,31.841533590000001]
["AKT-NROT-LT","Local transit","km/day",null,null,null,null,null,null,null,null,null,6.7004655900000003,6.7004655900000003]
["AKT-NROT-BK","Bicycle","km/day",null,null,null,null,null,null,null,null,null,0,0]
["AKT-NROT-WK","Walk","m/trip/day",null,null,null,null,null,null,null,null,null,0,0]
["MS","Modal Split"]
["MS-AM","All modes",1,null,null,null,null,null,{"$f":"SUM(I36:I38)","v":0.99746451025468352},{"$f":"SUM(J36:J38)","v":0.9982438517556611},{"$f":"SUM(K36:K38)","v":0.99796446918999981},{"$f":"SUM(L36:L38)","v":0.99817617108618595},{"$f":"SUM(M36:M39)","v":1.0001903855306995},{"$f":"SUM(N36:N39)","v":1.0001903855306995}]
["MS-AD","Auto driver","% of total trips",null,null,null,null,null,{"$f":"I12/I$11","v":0.63198083264684946},0.59357581700230821,0.63658986732918887,0.6819907851196686,{"$f":"(M30+M24)/(M$29+M$23)","v":0.81961507793872401},{"$f":"(N30+N24)/(N$29+N$23)","v":0.81961507793872401}]
["MS-LT","Local transit","% of total trips",null,null,null,null,null,0.36512845065245514,0.40431092987026779,0.36100741861453844,0.31587356376714743,{"$f":"(M31+M25)/(M$29+M$23)","v":0.18038492206127582},{"$f":"(N31+N25)/(N$29+N$23)","v":0.18038492206127582}]
["MS-BK","Bicycle","% of total trips",null,null,null,null,null,3.5522695537887474E-4,3.5710488308500417E-4,3.6718324627247467E-4,3.1182219936996965E-4,1.9038553069966683E-4,1.9038553069966683E-4]
["MS-WK","Walk","% of total trips",null,null,null,null,null,2.5354897453165326E-3,1.7561482443389251E-3,2.0355308100001349E-3,1.8238289138142367E-3,0,0]
["CE","Fuel/Carbon Intensity Factors for each mode"]
["CE-P1","Phase 1 2015: Pan Am"]
["CE-P1-AD","Auto driver","gCO2/PKT",null,null,null,null,null,270.29999378957808,270.29999378957808,270.29999378957808,270.29999378957808,270.29999378957808,270.29999378957808]
["CE-P1-TS","Transit","gCO2/PKT",null,null,null,null,null,29.5,29.5,29.5,29.5,29.5,29.5]
["CE-P1-BK","Bicycle","gCO2/PKT",null,null,null,null,null,0,0,0,0,0,0]
["CE-P1-WK","Walk","gCO2/PKT",null,null,null,null,null,0,0,0,0,0,0]
[null,"Hybrid (scenario 1)","% less than auto",null,null,null,null,null,0.52]
["AUS","Average Unit Size","m2",null,null,null,null,null,39.669581000000001,53.447095899999994,90.561844399999998,111.4836]
["HOUSU","Units by Type in WDL ",null,null,null,null,null,4569,{"$f":"Buildings!AZ75","v":457},{"$f":"Buildings!BA75","v":2285},{"$f":"Buildings!BB75","v":1599},{"$f":"Buildings!BC75","v":228}]
["NRWTF-A","non residential work trip factor","auto",null,null,null,null,null,null,null,null,null,8.5478927203065144E-2,8.5478927203065144E-2]
["NRWTF-T",null,"transit",null,null,null,null,null,null,null,null,null,1.807662835249042E-2,1.807662835249042E-2]
["NROTF-A","non residential 'other trip' factor","auto",null,null,null,null,null,null,null,null,null,1.3263908045977006,1.3263908045977006]
["NROTF-T",null,"transit",null,null,null,null,null,null,null,null,null,0.65587739463601535,0.65587739463601535]
["DP","Demographic Profile","This is a summary of the demographic characteristics of the synthesized population"]
["DP-VO","Vehicle Ownership","# vehicles / household (average for each dwelling type)",null,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62]
["from landuse tab","Parking ","spaces per dwelling unit and non-residentail uses"]
["DP-DD","Dwelling unit occupant density ","# persons / household (average for each dwelling type)",null,1.61,null,null,{"$f":"E56","v":1.61},1.33,1.38,1.85,2.36]
[null,"Number of People (in model)","#persons",null,6600,null,null,{"$f":"SUM(I57:L57)","v":6600},556,2869,2687,488]
["DP-POP","Number of People (in WDL)","#persons",null,{"$f":"SUM(I58:L58)","v":7257.34},null,null,{"$f":"SUM(I58:N58)","v":8561.722708705136},{"$f":"Buildings!AZ77","v":607.81000000000006},{"$f":"Buildings!BA77","v":3153.2999999999997},{"$f":"Buildings!BB77","v":2958.15},{"$f":"Buildings!BC77","v":538.07999999999993},{"$f":"Buildings!R77","v":990.38270870513588},{"$f":"Buildings!V77","v":314}]

{"sheet":"Materials","index":13,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":true,"merged":[[1,0,1,1],[53,12,54,12],[53,13,54,13],[52,4,52,73],[53,0,54,0],[53,1,54,1],[53,2,54,2],[53,4,54,4],[53,6,54,6],[53,8,54,8],[53,9,54,9],[53,10,54,10],[53,11,54,11],[2,4,2,73],[3,0,4,0],[3,1,4,1],[103,1,103,13],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,6,4,6],[3,2,4,2],[3,4,4,4],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,7,4,7],[3,5,4,5]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Materials"}]
["Scenario Control Panel"]
["1. Numerical Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Residential","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Code",null,"UNIT",null,"SITE","HARD","SOFT","BTOT","HOUS","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
["BLIFE","Building Lifetime","years",null,10,10,10,null,50,50,50,50,50,50]
[]
["SUCC","Hardscape concrete consumption","%",null,0.8,0.1]
["PCON","Structure concrete consumption","%",null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4]
["PSTL","Steel consumption","%",null,0.2,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4]
["PWOD","Wood consumption","%",null,0,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08]
["PGLS","Glass consumption","%",null,0]
["PASP","Asphalt consumption","%",null,null,0.9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. Source Inputs"]
["Code","Description","Units",null,"Site",null,"Open-Space",null,"Residential","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Units"]
["Code"]
[{"$f":"IF(A8=\"\",\"\",A8)","v":"BLIFE"},"Building Lifetime","years",null,null,null,null,null,"a","a","a","a","a","a"]
["","",""]
["SUCC","Hardscape concrete consumption","%"]
["PCON","Structure concrete consumption","%"]
["PSTL","Steel consumption","%"]
["PWOD","Wood consumption","%"]
["PGLS","Glass consumption","%"]
["PASP","Asphalt consumption","%"]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
[{"$f":"IF(A28=\"\",\"\",A28)","v":""},"",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
[{"$f":"IF(A48=\"\",\"\",A48)","v":""},"",""]
["","",""]
["","",""]
[]
[]
["Sources"]
["a","Norman, J., MacLean, H., Kennedy, C. \"Comparing High and Low Residential Density: Life Cycle Analysis of Energy Use and Greenhouse Gas Emissions\". Journal of Urban Planning and Development. ASCS. © 2006"]
["b","Arup assumption"]

{"sheet":"Carbon","index":14,"n_rows":171,"n_cols":14,"rows_kept":171,"cut":false,"hidden":true,"merged":[[164,1,164,13],[91,0,92,0],[91,10,92,10],[91,11,92,11],[91,12,92,12],[91,13,92,13],[91,1,92,1],[91,2,92,2],[90,4,90,73],[91,8,92,8],[91,9,92,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,6,4,6],[3,9,4,9],[3,8,4,8],[91,4,92,4],[91,6,92,6],[91,5,92,5],[91,7,92,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,4,4,4],[1,0,1,1],[2,4,2,73],[3,7,4,7],[3,5,4,5]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: Carbon"}]
["Scenario Control Panel "]
["1. Numerical Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Residential","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Code",null,"UNIT",null,"SITE","HARD","SOFT","BTOT","HOUS","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
["GRELEC","Grid Electricity","gCO2eq/kWh",null,{"$f":"170*(1+E12)","v":187.00000000000003},{"$f":"170*(1+F12)","v":187.00000000000003},187.00000000000003,187.00000000000003,187.00000000000003,187.00000000000003,187.00000000000003,187.00000000000003,187.00000000000003,187.00000000000003]
["GRGAS","Gas","gCO2eq/kWh",null,189,{"$f":"$E9","v":189},{"$f":"$E9","v":189},189,189,189,189,189,189,189]
["GRDPE","District Plant  (Electricity primary)","gCO2eq/kWh",null,189,{"$f":"$E10","v":189},189,189,189,189,189,189,189,189]
["GRDPT","District Plant  (Thermal primary)","gCO2eq/kWh",null,0,{"$f":"$E11","v":0},0,0,0,0,0,0,0,0]
[null,"Transmission and Distribution loss","%",null,0.1,{"$f":"$E12","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["WTMM","Waste Destination Mix"]
[null,"% of Waste Landfilled","%",null,1,{"$f":"$E$14","v":1},1,1,1,1,1,1,1,1]
[null,"% of Waste Incinerated","%",null,0,{"$f":"$E$15","v":0},0,0,0,0,0,0,0,0]
[null,"Waste Destination","Waste Destination"]
["WC-PA","Paper","mtonCO2eq/mton",null,{"$f":"$E$14*E23+$E$15*E30","v":0.24},{"$f":"$E17","v":0.24},{"$f":"$E17","v":0.24},0.24,0.24,0.24,0.24,0.24,0.24,0.24]
["WC-FD","Food","mtonCO2eq/mton",null,{"$f":"$E$14*E24+$E$15*E31","v":0.83},{"$f":"$E18","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83]
["WC-YD","Yard","mtonCO2eq/mton",null,-0.16,{"$f":"$E19","v":-0.16},-0.16,-0.16,-0.16,-0.16,-0.16,-0.16,-0.16,-0.16]
["WC-WO","Wood/textile","mtonCO2eq/mton",null,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195]
["WC-OT","Other waste","mtonCO2eq/mton",null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["WALD","Waste-Landfill"]
["WALD-PA","Paper","mtonCO2eq/mton",null,0.24,{"$f":"$E23","v":0.24},0.24,0.24,{"$f":"$E23","v":0.24},0.24,0.24,0.24,0.24,0.24]
["WALD-FD","Food","mtonCO2eq/mton",null,0.83,0.83,0.83,0.83,{"$f":"$E24","v":0.83},0.83,0.83,0.83,0.83,0.83]
["WALD-YD","Yard","mtonCO2eq/mton",null,-0.16,{"$f":"$E25","v":-0.16},-0.16,-0.16,-0.16,-0.16,-0.16,-0.16,-0.16,-0.16]
["WALD-WO","Wood/textile","mtonCO2eq/mton",null,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195,-0.2195]
["WALD-OT","Other waste","mtonCO2eq/mton",null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
["WINC","Waste-Incineration"]
["WINC-PA","Paper","mtonCO2eq/mton",null,-0.04,{"$f":"$E30","v":-0.04},{"$f":"$E30","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
["WINC-FD","Food","mtonCO2eq/mton",null,0.02,{"$f":"$E31","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["WINC-YD","Yard","mtonCO2eq/mton",null,0.01,{"$f":"$E32","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["WINC-WO","Wood/textile","mtonCO2eq/mton",null,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2]
["WINC-OT","Other waste","mtonCO2eq/mton",null,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[]
[null,"Compost"]
["WCOMP-PA","Paper","mtonCO2eq/mton",null,0,{"$f":"$E37","v":0},{"$f":"$E37","v":0},0,0,0,0,0,0,0]
["WCOMP-FD","Food","mtonCO2eq/mton",null,-0.23,{"$f":"$E38","v":-0.23},-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23]
["WCOMP-YD","Yard","mtonCO2eq/mton",null,-0.23,{"$f":"$E39","v":-0.23},-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23]
["WCOMP-WO","Wood/textile","mtonCO2eq/mton",null,0,0,0,0,0,0,0,0,0,0]
["WCOMP-OT","Other waste","mtonCO2eq/mton",null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Anaerobic Digestion"]
["WAD-PA","Paper","mtonCO2eq/mton",null,-0.35,-0.35,-0.35,-0.35,-0.35,-0.35,-0.35,-0.35,-0.35,-0.35]
["WAD-FD","Food","mtonCO2eq/mton",null,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23,-0.23]
["WAD-YD","Yard","mtonCO2eq/mton",null,-0.26,-0.26,-0.26,-0.26,-0.26,-0.26,-0.26,-0.26,-0.26,-0.26]
["WAD-WO","Wood/textile","mtonCO2eq/mton",null,0,0,0,0,0,0,0,0,0,0]
["WAD-OT","Other waste","mtonCO2eq/mton",null,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Thermal Treatment"]
["WAT-PA","Paper","mtonCO2eq/mton",null,-0.04,{"$f":"$E51","v":-0.04},{"$f":"$E51","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
["WAT-FD","Food","mtonCO2eq/mton",null,0.02,{"$f":"$E52","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["WAT-YD","Yard","mtonCO2eq/mton",null,0.01,{"$f":"$E53","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["WAT-WO","Wood/textile","mtonCO2eq/mton",null,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.3499999999999996E-2]
["WAT-OT","Other waste","mtonCO2eq/mton",null,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[]
["MHSC","Hardscape concrete","mtonCO2e/m2",null,null,0.08]
["MCEC","Concrete consumption","mtonCO2e/m2",null,0.14000000000000001,0,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
["MSEC","Steel consumption","mtonCO2e/m2",null,0.09,7.4999999999999997E-2,null,null,0.09,0.09,0.09,0.09,0.09,0.09]
["MWEC","Wood consumption","mtonCO2e/m2",null,0.03,0.03,null,null,0.03,0.03,0.03,0.03,0.03,0.03]
["MGLC","Glass consumption","mtonCO2e/m2",null,0.05,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05]
["MASC","Asphalt consumption","mtonCO2e/m2",null,null,0.2]
[]
["MTRP","Transport effect on materials","%",null,0.1,{"$f":"$E$64","v":0.1},null,null,{"$f":"$E$64","v":0.1},0.1,0.1,0.1,0.1,0.1]
["MREC","Recycling effect on materials","%",null,0.2,{"$f":"$E$65","v":0.2},null,null,{"$f":"$E$65","v":0.2},0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,1,{"$f":"$E$66","v":1}]
[]
["OFFC","Carbon offset","mtonCO2eq/yr"]
[]
["SEQCT","Carbon sequestration Trees","mtonCO2eq/m2/yr",null,2.04192E-3,null,2.04192E-3]
["SEQCG","Carbon sequestration Grass","mtonCO2eq/m2/yr",null,1.05E-4,null,1.05E-4]
[]
["CAPC","Carbon Capture (non-sequestration)","mtonCO2eq/yr",null,20000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2. Source Inputs"]
["Code","Description","Units",null,"Site","Hardscape","Softscape","Buildings Total","Residential","Commercial/Government","Retail","Hotel","Social","Other/Utility"]
[]
["Code",null,"UNIT",null,"SITE","HARD","SOFT","BTOT","HOUS","COMM","RETA","HOTE","SOCI","OTHE"]
["Units"]
[{"$f":"IF(A8=\"\",\"\",A8)","v":"GRELEC"},"Grid Electricity","gCO2eq/kWh",null,"a","a","a","a","a","a","a","a","a","a"]
["GRGAS","Gas","gCO2eq/kWh",null,"b","b","b","b","b","b","b","b","b","b"]
[{"$f":"IF(A10=\"\",\"\",A10)","v":"GRDPE"},{"$f":"IF(B10=\"\",\"\",B10)","v":"District Plant  (Electricity primary)"},{"$f":"IF(C10=\"\",\"\",C10)","v":"gCO2eq/kWh"},null,"h","h","h","h","h","h","h","h","h","h"]
[{"$f":"IF(A16=\"\",\"\",A16)","v":""},"Waste Destination","Waste Destination",null,"i","i","i","i","i","i","i","i","i","i"]
["WC-PA","Paper","mtonCO2eq/mton"]
["WC-FD","Food","mtonCO2eq/mton"]
["WC-YD","Yard","mtonCO2eq/mton"]
["WC-WO","Wood/textile","mtonCO2eq/mton"]
["WC-OT","Other waste","mtonCO2eq/mton"]
[{"$f":"IF(A13=\"\",\"\",A13)","v":"WTMM"},{"$f":"IF(B13=\"\",\"\",B13)","v":"Waste Destination Mix"},{"$f":"IF(C13=\"\",\"\",C13)","v":""}]
[{"$f":"IF(A22=\"\",\"\",A22)","v":"WALD"},"Waste-Landfill",""]
["WALD-PA","Paper","mtonCO2eq/mton",null,"c",{"$f":"$E107","v":"c"},{"$f":"$E107","v":"c"},"c","c","c","c","c","c","c"]
["WALD-FD","Food","mtonCO2eq/mton",null,"c",{"$f":"$E108","v":"c"},"c","c","c","c","c","c","c","c"]
["WALD-YD","Yard","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["WALD-WO","Wood/textile","mtonCO2eq/mton",null,"d","d","d","d","d","d","d","d","d","d"]
["WALD-OT","Other waste","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["","",""]
["WINC","Waste-Incineration",""]
["WINC-PA","Paper","mtonCO2eq/mton",null,"c",{"$f":"$E114","v":"c"},"c","c","c","c","c","c","c","c"]
["WINC-FD","Food","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["WINC-YD","Yard","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["WINC-WO","Wood/textile","mtonCO2eq/mton",null,"d","d","d","d","d","d","d","d","d","d"]
[{"$f":"IF(A34=\"\",\"\",A34)","v":"WINC-OT"},"Other waste","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["","",""]
["","Compost",""]
["WCOMP-PA","Paper","mtonCO2eq/mton",null,"c",{"$f":"$E121","v":"c"},{"$f":"$E121","v":"c"},"c","c","c","c","c","c","c"]
["WCOMP-FD","Food","mtonCO2eq/mton",null,"c",{"$f":"$E122","v":"c"},"c","c","c","c","c","c","c","c"]
["WCOMP-YD","Yard","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["WCOMP-WO","Wood/textile","mtonCO2eq/mton",null,"d","d","d","d","d","d","d","d","d","d"]
["WCOMP-OT","Other waste","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["","",""]
["","Anaerobic Digestion",""]
["WAD-PA","Paper","mtonCO2eq/mton",null,"c",{"$f":"$E128","v":"c"},"c","c","c","c","c","c","c","c"]
["WAD-FD","Food","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["WAD-YD","Yard","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
["WAD-WO","Wood/textile","mtonCO2eq/mton",null,"d","d","d","d","d","d","d","d","d","d"]
["WAD-OT","Other waste","mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
[null,{"$f":"IF(B49=\"\",\"\",B49)","v":""},""]
[{"$f":"IF(A50=\"\",\"\",A50)","v":""},{"$f":"IF(B50=\"\",\"\",B50)","v":"Thermal Treatment"},{"$f":"IF(C50=\"\",\"\",C50)","v":""}]
[{"$f":"IF(A51=\"\",\"\",A51)","v":"WAT-PA"},{"$f":"IF(B51=\"\",\"\",B51)","v":"Paper"},{"$f":"IF(C51=\"\",\"\",C51)","v":"mtonCO2eq/mton"},null,"c",{"$f":"$E135","v":"c"},"c","c","c","c","c","c","c","c"]
[{"$f":"IF(A52=\"\",\"\",A52)","v":"WAT-FD"},{"$f":"IF(B52=\"\",\"\",B52)","v":"Food"},{"$f":"IF(C52=\"\",\"\",C52)","v":"mtonCO2eq/mton"},null,"c","c","c","c","c","c","c","c","c","c"]
[{"$f":"IF(A53=\"\",\"\",A53)","v":"WAT-YD"},{"$f":"IF(B53=\"\",\"\",B53)","v":"Yard"},{"$f":"IF(C53=\"\",\"\",C53)","v":"mtonCO2eq/mton"},null,"c","c","c","c","c","c","c","c","c","c"]
[{"$f":"IF(A54=\"\",\"\",A54)","v":"WAT-WO"},{"$f":"IF(B54=\"\",\"\",B54)","v":"Wood/textile"},{"$f":"IF(C54=\"\",\"\",C54)","v":"mtonCO2eq/mton"},null,"d","d","d","d","d","d","d","d","d","d"]
[{"$f":"IF(A55=\"\",\"\",A55)","v":"WAT-OT"},{"$f":"IF(B55=\"\",\"\",B55)","v":"Other waste"},"mtonCO2eq/mton",null,"c","c","c","c","c","c","c","c","c","c"]
[{"$f":"IF(A56=\"\",\"\",A56)","v":""},"",""]
[{"$f":"IF(A57=\"\",\"\",A57)","v":"MHSC"},"Hardscape concrete","mtonCO2e/m2",null,null,"g"]
[{"$f":"IF(A58=\"\",\"\",A58)","v":"MCEC"},"Concrete consumption","mtonCO2e/m2",null,"g","g",null,null,"g","g","g","g","g","g"]
[{"$f":"IF(A59=\"\",\"\",A59)","v":"MSEC"},"Steel consumption","mtonCO2e/m2",null,"g","g",null,null,"g","g","g","g","g","g"]
[{"$f":"IF(A60=\"\",\"\",A60)","v":"MWEC"},"Wood consumption","mtonCO2e/m2",null,"g","g",null,null,"g","g","g","g","g","g"]
[{"$f":"IF(A61=\"\",\"\",A61)","v":"MGLC"},"Glass consumption","mtonCO2e/m2",null,"g",null,null,null,"g","g","g","g","g","g"]
[{"$f":"IF(A62=\"\",\"\",A62)","v":"MASC"},"Asphalt consumption","mtonCO2e/m2",null,null,"g"]
[{"$f":"IF(A63=\"\",\"\",A63)","v":""},"",""]
[{"$f":"IF(A64=\"\",\"\",A64)","v":"MTRP"},"Transport effect on materials","%",null,"g","g",null,null,"g","g","g","g","g","g"]
[{"$f":"IF(A65=\"\",\"\",A65)","v":"MREC"},"Recycling effect on materials","%",null,"g","g",null,null,"g","g","g","g","g","g"]
[{"$f":"IF(A66=\"\",\"\",A66)","v":""},"",""]
[{"$f":"IF(A67=\"\",\"\",A67)","v":""},"",""]
[{"$f":"IF(A68=\"\",\"\",A68)","v":"OFFC"},"Carbon offset","mtonCO2eq/yr"]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"",""]
[{"$f":"IF(A70=\"\",\"\",A70)","v":"SEQCT"},"Carbon sequestration Trees","mtonCO2eq/m2/yr",null,"e",null,"e"]
[{"$f":"IF(A71=\"\",\"\",A71)","v":"SEQCG"},"Carbon sequestration Grass","mtonCO2eq/m2/yr",null,"f",null,"f"]
[{"$f":"IF(A72=\"\",\"\",A72)","v":""},"",""]
[{"$f":"IF(A73=\"\",\"\",A73)","v":"CAPC"},"Carbon Capture (non-sequestration)","mtonCO2eq/yr"]
[{"$f":"IF(A75=\"\",\"\",A75)","v":""},"",""]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(A75=\"\",\"\",A75)","v":""},"",""]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["Sources"]
["a","Environment Canada. National Inventory Report: Greenhouse gas sources and sinks in Canada. 1990 - 2008"]
["b","Environment Canada, \"National Inventory Report: 1990-2004, Greenhouse Gas Sources and Sinks in Canada\", Environment Canada, Ottawa, 2006. Appendix 13, \"Emission Factors\". "]
["c","Environment Canada and Natural Resources Canada. \"Determination of the Impact of Waste Management Activities on Greenhouse Gas Emissions: 2005 Update Final Report, Contract No. K2216-04-0006\". Waste GHG Calculator Emission Factors. ©October 2009"]
["d","Iclei default USA"]
["e","USDA Center for Urban Forest Research, 141.8 kg CO2e/tree/yr  based on 8m trunk-to-trunk planting intervals (144 trees per hectare), assumes maturity (10 to 30 years)"]
["f","USDA Agricultural Research Service, urban turgrass sequestration rate, CENTURY model"]
["g","Arup study"]
["h","District Plant emission factor"]
["i","City of Toronto"]

{"sheet":"LU_C1","index":15,"n_rows":78,"n_cols":80,"rows_kept":78,"cut":false,"hidden":true,"merged":[[1,0,1,2]]}
[{"$f":"CONCATENATE(\"Base Data Input: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Base Data Input: LU_C1"}]
["                     Scenario Control Panel                      "]
[{"$f":"CONCATENATE(Land!A3,\" & \",Buildings!A3)","v":"Land-use Surface Cover Assumptions & Buildings Assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO8:AO13)","v":78588.800000000017}]
["Block Parcels",null,null,null,null,null,null,"Surface Cover",null,null,null,null,null,"Softscape Detail",null,null,null,null,null,null,"General",null,null,null,null,null,"Parking - Scenario 1",null,null,null,null,"Roof Area",null,null,null,"Demographics",null,null,null,null,"Housing",null,null,null,null,"Commercial/Gov. Office",null,null,null,"Retail",null,null,null,null,"Social",null,null,null,"Utility",null,null,"Hotel",null,null,null,null,null,"Parking - Scenario 2",null,null,null,null,null,"Softscape - Scenario 2"]
[null,"Building On/Off Toggle","Phase","Description","Geo-reference","Land-use\nDesignation",null,"Gross Area","Building Footprint","Available Rooftops","Hardscape","Softscape",null,"Canopy Tree Coverage","Shrub Coverage","Lawn/Grass Coverage","Vegetated Open Space/% of Non-Building Area","Canopy Cover/Open Space","Green Plot Ratio",null,"Total\nGFA","FAR","Building Height","Core & Access","Leasable GFA",null,"Parking Spaces","Parking\n(under-ground) GFA","Parking Spaces/ Housing Unit","Non-residential Leasable GFA/Parking Space",null,"Total Building Roof Area","Greenroof Area","Other Available Roof Area",null,"Units","Residents","Employees","Students",null,"Leasable\nGFA","Units\nDensity","Total Residents","Total Parking Spaces\nScenario 1",null,"Leasable GFA","Total Employees","Total\nParking\nSpaces\nScenario 1",null,"Leasable\nGFA","Total Employees","Total Retail Area/\nResident+\nEmployee","Total Parking Spaces\nScenario 1",null,"Leasable GFA","Total Employees","Total Parking Spaces\nScenario 1",null,"Leasable GFA","Total Parking Spaces\nScenario 1",null,"Leasable GFA","Total Avg Guests ","Total Employees","Hotel Guests","Total Parking Spaces\nScenario 1",null,"Residential Parking Spaces","Comm./Gov. Office Parking Spaces","Retail Parking Spaces","Total Parking Spaces","Parking\n(under-ground) GFA",null,"Hardscape+Softscape","Targeted Ratio of Softscape to non-Building Area","Implied Softscape","Implied\nHardscape","Canopy Tree Coverage","Shrub Coverage","Lawn/Grass Coverage"]
["CODE",null,null,null,"LGEO","LUDE",null,"LUGA-M","LUBC-M",null,"OSHS-M","OSGR-M",null,"OSG3-M","OSG2-M","OSG1-M",{"$f":"\"OSGR-P\"","v":"OSGR-P"},"OSGC-P","OSGP",null,"BGFA-M","BFAR","BFLR","BCOR-M","BNET-M",null,"PKSP","PKFA-M","PKHR","PKCR-M",null,"RTRA-M","RGRA-M","RORA-M",null,"DHDU","DPOP","DEMP","DSTU",null,"HGFA-M","HTDE","DPOP","HPTO",null,"CGFA","CEMP","CPTO",null,"RGFA-M","REMP","RRAT-M","RPTO",null,"SGFA-M","STEM","SPTO",null,{"$f":"\"UGFA-M\"","v":"UGFA-M"},"UPTO",null,"IGFA-M","DHOT","IETO","DHOT","IPTO",null,"HPTO2","CPTO2","RPTO2","PKSP2","PKFA2-M",null,null,null,null,null,"OSG3-M2","OSG2-M2","OSG1-M2"]
["Units",null,null,null,null,null,null,"m2","m2",null,"m2","m2",null,"m2","m2","m2",{"$f":"Land!Q7","v":"%"},"%","Ratio",null,"m2","Ratio","Floors","m2","m2",null,"#","m2","#","m2",null,"m2","m2","m2",null,"#","#","#","#",null,"m2","units/ha","#","#",null,"m2","#",null,null,"m2","#","m2","#",null,"m2","#","#",null,"m2","#",null,"m2","#","#","#","#",null,"#","#","#","#","m2",null,"m2"]
[{"$f":"Land!A8","v":"1P-19"},{"$f":"IF(VLOOKUP(A8,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},{"$f":"Land!C8","v":1},{"$f":"Land!D8","v":"residential, ground floor retail facing River Square"},null,null,null,{"$f":"SUM(I8:L8)","v":4033.25},{"$f":"Land!J8","v":2069},{"$f":"I8*(1-Buildings!J8)","v":1034.5},{"$f":"Land!M8","v":232.25},{"$f":"SUM(N8:Q8)","v":697.5},null,{"$f":"Land!R8","v":278.7},{"$f":"Land!T8","v":0},{"$f":"Land!V8","v":418.05},{"$f":"Land!Q8","v":0.75},{"$f":"IF(SUM(L8,K8)=0,0,N8/SUM(L8,K8))","v":0.29975799946222104},{"$f":"IF(H8=0,0,(N8*6+O8*3+P8*1)/H8)","v":0.51825450939068984},null,{"$f":"IF(Buildings!H8=0,0,Y8/Buildings!H8)","v":12899.119027582305},{"$f":"IF(Land!H8=0,0,U8/Land!H8)","v":4.3025747256778866},{"$f":"IF(Land!J8=0,0,ROUNDUP(U8/Land!J8,0))","v":7},{"$f":"U8-Y8","v":2321.8414249648158},{"$f":"SUM(AO8,Buildings!Q8,Buildings!U8,Buildings!AH8,BC8,Buildings!AE8)","v":10577.277602617489},null,{"$f":"SUM(AR8,AV8,BA8,BN8,BE8,BH8)","v":107},{"$f":"AA8*Buildings!I8","v":3638},{"$f":"Buildings!O8","v":0.71},{"$f":"IF(SUM(AV8,BA8,BN8,BE8,BH8)=0,0,SUM(Buildings!Q8,Buildings!U8,Buildings!AH8,BC8,Buildings!AE8)/SUM(AV8,BA8,BN8,BE8,BH8))","v":105.91366173980691},null,{"$f":"Land!J8","v":2069},{"$f":"Buildings!J8*AF8","v":1034.5},{"$f":"AF8-AG8","v":1034.5},null,{"$f":"Buildings!L8","v":132},{"$f":"AQ8","v":212},{"$f":"SUM(AU8,AY8,BL8,BD8)","v":18},{"$f":"Buildings!Y8","v":0},null,{"$f":"Buildings!L8*Buildings!M8","v":9200.4},{"$f":"Buildings!L8/(Land!H8/10000)","v":440.29352901934624},{"$f":"ROUNDUP(Buildings!N8*Buildings!L8,0)","v":212},{"$f":"ROUNDUP(Buildings!L8*Buildings!O8,0)","v":94},null,{"$f":"Buildings!Q8","v":0},{"$f":"IF(Buildings!R8=0,0,Buildings!Q8/Buildings!R8)","v":0},{"$f":"ROUNDUP(Buildings!Q8/100*Buildings!S8,0)","v":0},null,{"$f":"Buildings!U8","v":1376.8776026174899},{"$f":"ROUNDUP(IF(Buildings!V8=0,0,Buildings!U8/Buildings!V8),0)","v":18},{"$f":"IF(SUM(AK8,AL8,AM8,BM8)=0,0,Buildings!U8/SUM(AK8,AL8,AM8,BM8))","v":5.9864243592064774},{"$f":"ROUNDUP(Buildings!U8/100*Buildings!W8,0)","v":13},null,{"$f":"Buildings!Y8*Buildings!Z8+Buildings!AB8","v":0},{"$f":"ROUNDUP(Buildings!AA8*Buildings!Y8,0)","v":0},{"$f":"ROUNDUP(BC8/100*Buildings!AC8,0)","v":0},null,{"$f":"Buildings!AE8","v":0},{"$f":"Buildings!AE8/100*Buildings!AF8","v":0},null,null,null,null,{"$f":"BK8","v":0},null,null,{"$f":"(Buildings!AV8*Buildings!L8)","v":66},{"$f":"(Buildings!AW8*(Buildings!Q8/100))","v":0},{"$f":"(Buildings!AX8*(Buildings!U8/100))","v":12.391898423557409},78.391898423557407,{"$f":"BS8*Buildings!I8","v":2665.3245464009519},null,{"$f":"H8-I8","v":1964.25}]
[{"$f":"Land!A9","v":"1P-20"},{"$f":"IF(VLOOKUP(A9,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential, ground floor retail facing River Square",null,null,null,{"$f":"SUM(I9:L9)","v":4059.25},{"$f":"Land!J9","v":1981},{"$f":"I9*(1-Buildings!J9)","v":990.5},{"$f":"Land!M9","v":271.75},816,null,{"$f":"Land!R9","v":326.10000000000002},{"$f":"Land!T9","v":0},{"$f":"Land!V9","v":489.15},{"$f":"Land!Q9","v":0.75},{"$f":"IF(SUM(L9,K9)=0,0,N9/SUM(L9,K9))","v":0.29979315099977016},{"$f":"IF(H9=0,0,(N9*6+O9*3+P9*1)/H9)","v":0.60251277945433268},null,{"$f":"IF(Buildings!H9=0,0,Y9/Buildings!H9)","v":23609.119027582306},{"$f":"IF(Land!H9=0,0,U9/Land!H9)","v":7.6952799959525118},{"$f":"IF(Land!J9=0,0,ROUNDUP(U9/Land!J9,0))","v":12},4249.6414249648151,{"$f":"SUM(AO9,Buildings!Q9,Buildings!U9,Buildings!AH9,BC9,Buildings!AE9)","v":19359.477602617491},null,197,{"$f":"AA9*Buildings!I9","v":6698},{"$f":"Buildings!O9","v":0.71},{"$f":"IF(SUM(AV9,BA9,BN9,BE9,BH9)=0,0,SUM(Buildings!Q9,Buildings!U9,Buildings!AH9,BC9,Buildings!AE9)/SUM(AV9,BA9,BN9,BE9,BH9))","v":105.91366173980691},null,{"$f":"Land!J9","v":1981},{"$f":"Buildings!J9*AF9","v":990.5},990.5,null,{"$f":"Buildings!L9","v":258},413,18,{"$f":"Buildings!Y9","v":0},null,{"$f":"Buildings!L9*Buildings!M9","v":17982.600000000002},{"$f":"Buildings!L9/(Land!H9/10000)","v":840.93872229465444},{"$f":"ROUNDUP(Buildings!N9*Buildings!L9,0)","v":413},{"$f":"ROUNDUP(Buildings!L9*Buildings!O9,0)","v":184},null,{"$f":"Buildings!Q9","v":0},{"$f":"IF(Buildings!R9=0,0,Buildings!Q9/Buildings!R9)","v":0},{"$f":"ROUNDUP(Buildings!Q9/100*Buildings!S9,0)","v":0},null,{"$f":"Buildings!U9","v":1376.8776026174899},{"$f":"ROUNDUP(IF(Buildings!V9=0,0,Buildings!U9/Buildings!V9),0)","v":18},{"$f":"IF(SUM(AK9,AL9,AM9,BM9)=0,0,Buildings!U9/SUM(AK9,AL9,AM9,BM9))","v":3.1946116070011366},{"$f":"ROUNDUP(Buildings!U9/100*Buildings!W9,0)","v":13},null,{"$f":"Buildings!Y9*Buildings!Z9+Buildings!AB9","v":0},{"$f":"ROUNDUP(Buildings!AA9*Buildings!Y9,0)","v":0},{"$f":"ROUNDUP(BC9/100*Buildings!AC9,0)","v":0},null,{"$f":"Buildings!AE9","v":0},{"$f":"Buildings!AE9/100*Buildings!AF9","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV9*Buildings!L9)","v":129},{"$f":"(Buildings!AW9*(Buildings!Q9/100))","v":0},{"$f":"(Buildings!AX9*(Buildings!U9/100))","v":12.391898423557409},141.39189842355742,{"$f":"BS9*Buildings!I9","v":4807.3245464009524},null,{"$f":"H9-I9","v":2078.25}]
[{"$f":"Land!A10","v":"1P-22"},{"$f":"IF(VLOOKUP(A10,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential",null,null,null,7181.3,{"$f":"Land!J10","v":1559},{"$f":"I10*(1-Buildings!J10)","v":779.5},{"$f":"Land!M10","v":968.40000000000009},3874.4,null,{"$f":"Land!R10","v":1549.44},{"$f":"Land!T10","v":0},{"$f":"Land!V10","v":2324.16},{"$f":"Land!Q10","v":0.79999999999999993},0.31994713801932767,1.6182028323562585,null,{"$f":"IF(Buildings!H10=0,0,Y10/Buildings!H10)","v":25330.000000000004},{"$f":"IF(Land!H10=0,0,U10/Land!H10)","v":3.9571941884080619},{"$f":"IF(Land!J10=0,0,ROUNDUP(U10/Land!J10,0))","v":17},4559.4000000000015,{"$f":"SUM(AO10,Buildings!Q10,Buildings!U10,Buildings!AH10,BC10,Buildings!AE10)","v":20770.600000000002},null,212,{"$f":"AA10*Buildings!I10","v":7208},{"$f":"Buildings!O10","v":0.71},{"$f":"IF(SUM(AV10,BA10,BN10,BE10,BH10)=0,0,SUM(Buildings!Q10,Buildings!U10,Buildings!AH10,BC10,Buildings!AE10)/SUM(AV10,BA10,BN10,BE10,BH10))","v":0},null,{"$f":"Land!J10","v":1559},{"$f":"Buildings!J10*AF10","v":779.5},779.5,null,{"$f":"Buildings!L10","v":298},477,0,{"$f":"Buildings!Y10","v":0},null,{"$f":"Buildings!L10*Buildings!M10","v":20770.600000000002},{"$f":"Buildings!L10/(Land!H10/10000)","v":465.55225745977191},{"$f":"ROUNDUP(Buildings!N10*Buildings!L10,0)","v":477},{"$f":"ROUNDUP(Buildings!L10*Buildings!O10,0)","v":212},null,{"$f":"Buildings!Q10","v":0},{"$f":"IF(Buildings!R10=0,0,Buildings!Q10/Buildings!R10)","v":0},{"$f":"ROUNDUP(Buildings!Q10/100*Buildings!S10,0)","v":0},null,{"$f":"Buildings!U10","v":0},{"$f":"ROUNDUP(IF(Buildings!V10=0,0,Buildings!U10/Buildings!V10),0)","v":0},{"$f":"IF(SUM(AK10,AL10,AM10,BM10)=0,0,Buildings!U10/SUM(AK10,AL10,AM10,BM10))","v":0},{"$f":"ROUNDUP(Buildings!U10/100*Buildings!W10,0)","v":0},null,{"$f":"Buildings!Y10*Buildings!Z10+Buildings!AB10","v":0},{"$f":"ROUNDUP(Buildings!AA10*Buildings!Y10,0)","v":0},{"$f":"ROUNDUP(BC10/100*Buildings!AC10,0)","v":0},null,{"$f":"Buildings!AE10","v":0},{"$f":"Buildings!AE10/100*Buildings!AF10","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV10*Buildings!L10)","v":149},{"$f":"(Buildings!AW10*(Buildings!Q10/100))","v":0},{"$f":"(Buildings!AX10*(Buildings!U10/100))","v":0},149,{"$f":"BS10*Buildings!I10","v":5066},null,5622.3]
[{"$f":"Land!A11","v":"1P-24"},{"$f":"IF(VLOOKUP(A11,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential, ground floor retail facing King St",null,null,null,7935.25,{"$f":"Land!J11","v":1557},{"$f":"I11*(1-Buildings!J11)","v":778.5},{"$f":"Land!M11","v":1399.75},4200,null,{"$f":"Land!R11","v":1679.7},{"$f":"Land!T11","v":0},{"$f":"Land!V11","v":2519.5499999999997},{"$f":"Land!Q11","v":0.75},0.29995981963480511,1.5875681295485335,null,{"$f":"IF(Buildings!H11=0,0,Y11/Buildings!H11)","v":18839.559513791151},{"$f":"IF(Land!H11=0,0,U11/Land!H11)","v":2.6326941746494064},{"$f":"IF(Land!J11=0,0,ROUNDUP(U11/Land!J11,0))","v":13},3391.1207124824068,{"$f":"SUM(AO11,Buildings!Q11,Buildings!U11,Buildings!AH11,BC11,Buildings!AE11)","v":15448.438801308745},null,182,{"$f":"AA11*Buildings!I11","v":6188},{"$f":"Buildings!O11","v":0.71},{"$f":"IF(SUM(AV11,BA11,BN11,BE11,BH11)=0,0,SUM(Buildings!Q11,Buildings!U11,Buildings!AH11,BC11,Buildings!AE11)/SUM(AV11,BA11,BN11,BE11,BH11))","v":98.348400186963559},null,{"$f":"Land!J11","v":1557},{"$f":"Buildings!J11*AF11","v":778.5},778.5,null,{"$f":"Buildings!L11","v":246},394,9,{"$f":"Buildings!Y11","v":0},null,{"$f":"Buildings!L11*Buildings!M11","v":14760},{"$f":"Buildings!L11/(Land!H11/10000)","v":343.76746785913917},{"$f":"ROUNDUP(Buildings!N11*Buildings!L11,0)","v":394},{"$f":"ROUNDUP(Buildings!L11*Buildings!O11,0)","v":175},null,{"$f":"Buildings!Q11","v":0},{"$f":"IF(Buildings!R11=0,0,Buildings!Q11/Buildings!R11)","v":0},{"$f":"ROUNDUP(Buildings!Q11/100*Buildings!S11,0)","v":0},null,{"$f":"Buildings!U11","v":688.43880130874493},{"$f":"ROUNDUP(IF(Buildings!V11=0,0,Buildings!U11/Buildings!V11),0)","v":9},{"$f":"IF(SUM(AK11,AL11,AM11,BM11)=0,0,Buildings!U11/SUM(AK11,AL11,AM11,BM11))","v":1.7082848667710793},{"$f":"ROUNDUP(Buildings!U11/100*Buildings!W11,0)","v":7},null,{"$f":"Buildings!Y11*Buildings!Z11+Buildings!AB11","v":0},{"$f":"ROUNDUP(Buildings!AA11*Buildings!Y11,0)","v":0},{"$f":"ROUNDUP(BC11/100*Buildings!AC11,0)","v":0},null,{"$f":"Buildings!AE11","v":0},{"$f":"Buildings!AE11/100*Buildings!AF11","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV11*Buildings!L11)","v":123},{"$f":"(Buildings!AW11*(Buildings!Q11/100))","v":0},{"$f":"(Buildings!AX11*(Buildings!U11/100))","v":6.1959492117787045},129.1959492117787,{"$f":"BS11*Buildings!I11","v":4392.6622732004753},null,6378.25]
[{"$f":"Land!A12","v":"1P-21"},{"$f":"IF(VLOOKUP(A12,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential TCHC",null,null,null,4536.3,{"$f":"Land!J12","v":1073},{"$f":"I12*(1-Buildings!J12)","v":536.5},{"$f":"Land!M12","v":585.20000000000005},2341.6000000000004,null,{"$f":"Land!R12","v":936.32000000000016},{"$f":"Land!T12","v":0},{"$f":"Land!V12","v":1404.48},{"$f":"Land!Q12","v":0.8},0.31991253245865797,1.5480457641690366,null,{"$f":"IF(Buildings!H12=0,0,Y12/Buildings!H12)","v":9680},{"$f":"IF(Land!H12=0,0,U12/Land!H12)","v":2.4206051512878219},{"$f":"IF(Land!J12=0,0,ROUNDUP(U12/Land!J12,0))","v":10},1742.4000000000005,{"$f":"SUM(AO12,Buildings!Q12,Buildings!U12,Buildings!AH12,BC12,Buildings!AE12)","v":7937.5999999999995},null,86,{"$f":"AA12*Buildings!I12","v":2924},{"$f":"Buildings!O12","v":0.71},{"$f":"IF(SUM(AV12,BA12,BN12,BE12,BH12)=0,0,SUM(Buildings!Q12,Buildings!U12,Buildings!AH12,BC12,Buildings!AE12)/SUM(AV12,BA12,BN12,BE12,BH12))","v":0},null,{"$f":"Land!J12","v":1073},{"$f":"Buildings!J12*AF12","v":536.5},536.5,null,{"$f":"Buildings!L12","v":121},194,0,{"$f":"Buildings!Y12","v":0},null,{"$f":"Buildings!L12*Buildings!M12","v":7937.5999999999995},{"$f":"Buildings!L12/(Land!H12/10000)","v":302.57564391097776},{"$f":"ROUNDUP(Buildings!N12*Buildings!L12,0)","v":194},{"$f":"ROUNDUP(Buildings!L12*Buildings!O12,0)","v":86},null,{"$f":"Buildings!Q12","v":0},{"$f":"IF(Buildings!R12=0,0,Buildings!Q12/Buildings!R12)","v":0},{"$f":"ROUNDUP(Buildings!Q12/100*Buildings!S12,0)","v":0},null,{"$f":"Buildings!U12","v":0},{"$f":"ROUNDUP(IF(Buildings!V12=0,0,Buildings!U12/Buildings!V12),0)","v":0},{"$f":"IF(SUM(AK12,AL12,AM12,BM12)=0,0,Buildings!U12/SUM(AK12,AL12,AM12,BM12))","v":0},{"$f":"ROUNDUP(Buildings!U12/100*Buildings!W12,0)","v":0},null,{"$f":"Buildings!Y12*Buildings!Z12+Buildings!AB12","v":0},{"$f":"ROUNDUP(Buildings!AA12*Buildings!Y12,0)","v":0},{"$f":"ROUNDUP(BC12/100*Buildings!AC12,0)","v":0},null,{"$f":"Buildings!AE12","v":0},{"$f":"Buildings!AE12/100*Buildings!AF12","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV12*Buildings!L12)","v":60.5},{"$f":"(Buildings!AW12*(Buildings!Q12/100))","v":0},{"$f":"(Buildings!AX12*(Buildings!U12/100))","v":0},60.5,{"$f":"BS12*Buildings!I12","v":2057},null,3463.3]
[{"$f":"Land!A13","v":"1P-23"},{"$f":"IF(VLOOKUP(A13,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"residential TCHC, ground floor retail facing King St",null,null,null,5512.25,{"$f":"Land!J13","v":2005},{"$f":"I13*(1-Buildings!J13)","v":1002.5},{"$f":"Land!M13","v":626},1878.75,null,{"$f":"Land!R13","v":751.2},{"$f":"Land!T13","v":0},{"$f":"Land!V13","v":1126.8},{"$f":"Land!Q13","v":0.75},0.29991017067571618,1.0220871694861446,null,{"$f":"IF(Buildings!H13=0,0,Y13/Buildings!H13)","v":10519.559513791153},{"$f":"IF(Land!H13=0,0,U13/Land!H13)","v":2.3330138642251392},{"$f":"IF(Land!J13=0,0,ROUNDUP(U13/Land!J13,0))","v":6},1893.5207124824083,{"$f":"SUM(AO13,Buildings!Q13,Buildings!U13,Buildings!AH13,BC13,Buildings!AE13)","v":8626.038801308745},null,93,{"$f":"AA13*Buildings!I13","v":3162},{"$f":"Buildings!O13","v":0.71},{"$f":"IF(SUM(AV13,BA13,BN13,BE13,BH13)=0,0,SUM(Buildings!Q13,Buildings!U13,Buildings!AH13,BC13,Buildings!AE13)/SUM(AV13,BA13,BN13,BE13,BH13))","v":98.348400186963559},null,{"$f":"Land!J13","v":2005},{"$f":"Buildings!J13*AF13","v":1002.5},1002.5,null,{"$f":"Buildings!L13","v":121},194,9,{"$f":"Buildings!Y13","v":0},null,{"$f":"Buildings!L13*Buildings!M13","v":7937.5999999999995},{"$f":"Buildings!L13/(Land!H13/10000)","v":268.35218451984917},{"$f":"ROUNDUP(Buildings!N13*Buildings!L13,0)","v":194},{"$f":"ROUNDUP(Buildings!L13*Buildings!O13,0)","v":86},null,{"$f":"Buildings!Q13","v":0},{"$f":"IF(Buildings!R13=0,0,Buildings!Q13/Buildings!R13)","v":0},{"$f":"ROUNDUP(Buildings!Q13/100*Buildings!S13,0)","v":0},null,{"$f":"Buildings!U13","v":688.43880130874493},{"$f":"ROUNDUP(IF(Buildings!V13=0,0,Buildings!U13/Buildings!V13),0)","v":9},{"$f":"IF(SUM(AK13,AL13,AM13,BM13)=0,0,Buildings!U13/SUM(AK13,AL13,AM13,BM13))","v":3.391324144378054},{"$f":"ROUNDUP(Buildings!U13/100*Buildings!W13,0)","v":7},null,{"$f":"Buildings!Y13*Buildings!Z13+Buildings!AB13","v":0},{"$f":"ROUNDUP(Buildings!AA13*Buildings!Y13,0)","v":0},{"$f":"ROUNDUP(BC13/100*Buildings!AC13,0)","v":0},null,{"$f":"Buildings!AE13","v":0},{"$f":"Buildings!AE13/100*Buildings!AF13","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV13*Buildings!L13)","v":60.5},{"$f":"(Buildings!AW13*(Buildings!Q13/100))","v":0},{"$f":"(Buildings!AX13*(Buildings!U13/100))","v":6.1959492117787045},66.695949211778711,{"$f":"BS13*Buildings!I13","v":2267.6622732004762},null,3507.25]
[{"$f":"Land!A14","v":"1P-P1"},{"$f":"IF(VLOOKUP(A14,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"community park (Don River Park)",null,null,null,53168.85,{"$f":"Land!J14","v":0},{"$f":"I14*(1-Buildings!J14)","v":0},{"$f":"Land!M14","v":7975.2},45193.65,null,{"$f":"Land!R14","v":27115.68},{"$f":"Land!T14","v":0},{"$f":"Land!V14","v":18077.120000000003},{"$f":"Land!Q14","v":0.85000000000000009},0.50999184672980513,3.399945644865368,null,{"$f":"IF(Buildings!H14=0,0,Y14/Buildings!H14)","v":0},{"$f":"IF(Land!H14=0,0,U14/Land!H14)","v":0},{"$f":"IF(Land!J14=0,0,ROUNDUP(U14/Land!J14,0))","v":0},0,{"$f":"SUM(AO14,Buildings!Q14,Buildings!U14,Buildings!AH14,BC14,Buildings!AE14)","v":0},null,0,{"$f":"AA14*Buildings!I14","v":0},{"$f":"Buildings!O14","v":0.71},{"$f":"IF(SUM(AV14,BA14,BN14,BE14,BH14)=0,0,SUM(Buildings!Q14,Buildings!U14,Buildings!AH14,BC14,Buildings!AE14)/SUM(AV14,BA14,BN14,BE14,BH14))","v":0},null,{"$f":"Land!J14","v":0},{"$f":"Buildings!J14*AF14","v":0},0,null,{"$f":"Buildings!L14","v":0},0,0,{"$f":"Buildings!Y14","v":0},null,{"$f":"Buildings!L14*Buildings!M14","v":0},{"$f":"Buildings!L14/(Land!H14/10000)","v":0},{"$f":"ROUNDUP(Buildings!N14*Buildings!L14,0)","v":0},{"$f":"ROUNDUP(Buildings!L14*Buildings!O14,0)","v":0},null,{"$f":"Buildings!Q14","v":0},{"$f":"IF(Buildings!R14=0,0,Buildings!Q14/Buildings!R14)","v":0},{"$f":"ROUNDUP(Buildings!Q14/100*Buildings!S14,0)","v":0},null,{"$f":"Buildings!U14","v":0},{"$f":"ROUNDUP(IF(Buildings!V14=0,0,Buildings!U14/Buildings!V14),0)","v":0},{"$f":"IF(SUM(AK14,AL14,AM14,BM14)=0,0,Buildings!U14/SUM(AK14,AL14,AM14,BM14))","v":0},{"$f":"ROUNDUP(Buildings!U14/100*Buildings!W14,0)","v":0},null,{"$f":"Buildings!Y14*Buildings!Z14+Buildings!AB14","v":0},{"$f":"ROUNDUP(Buildings!AA14*Buildings!Y14,0)","v":0},{"$f":"ROUNDUP(BC14/100*Buildings!AC14,0)","v":0},null,{"$f":"Buildings!AE14","v":0},{"$f":"Buildings!AE14/100*Buildings!AF14","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV14*Buildings!L14)","v":0},{"$f":"(Buildings!AW14*(Buildings!Q14/100))","v":0},{"$f":"(Buildings!AX14*(Buildings!U14/100))","v":0},0,{"$f":"BS14*Buildings!I14","v":0},null,53168.85]
[{"$f":"Land!A15","v":"1P-P2"},{"$f":"IF(VLOOKUP(A15,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"neighborhood park (River Square)",null,null,null,2277.7999999999997,{"$f":"Land!J15","v":0},{"$f":"I15*(1-Buildings!J15)","v":0},{"$f":"Land!M15","v":455.40000000000003},1822.3999999999999,null,{"$f":"Land!R15","v":1092.9599999999998},{"$f":"Land!T15","v":0},{"$f":"Land!V15","v":728.64},{"$f":"Land!Q15","v":0.79999999999999993},0.47983141627886555,3.1988761085257704,null,{"$f":"IF(Buildings!H15=0,0,Y15/Buildings!H15)","v":0},{"$f":"IF(Land!H15=0,0,U15/Land!H15)","v":0},{"$f":"IF(Land!J15=0,0,ROUNDUP(U15/Land!J15,0))","v":0},0,{"$f":"SUM(AO15,Buildings!Q15,Buildings!U15,Buildings!AH15,BC15,Buildings!AE15)","v":0},null,0,{"$f":"AA15*Buildings!I15","v":0},{"$f":"Buildings!O15","v":0.71},{"$f":"IF(SUM(AV15,BA15,BN15,BE15,BH15)=0,0,SUM(Buildings!Q15,Buildings!U15,Buildings!AH15,BC15,Buildings!AE15)/SUM(AV15,BA15,BN15,BE15,BH15))","v":0},null,{"$f":"Land!J15","v":0},{"$f":"Buildings!J15*AF15","v":0},0,null,{"$f":"Buildings!L15","v":0},0,0,{"$f":"Buildings!Y15","v":0},null,{"$f":"Buildings!L15*Buildings!M15","v":0},{"$f":"Buildings!L15/(Land!H15/10000)","v":0},{"$f":"ROUNDUP(Buildings!N15*Buildings!L15,0)","v":0},{"$f":"ROUNDUP(Buildings!L15*Buildings!O15,0)","v":0},null,{"$f":"Buildings!Q15","v":0},{"$f":"IF(Buildings!R15=0,0,Buildings!Q15/Buildings!R15)","v":0},{"$f":"ROUNDUP(Buildings!Q15/100*Buildings!S15,0)","v":0},null,{"$f":"Buildings!U15","v":0},{"$f":"ROUNDUP(IF(Buildings!V15=0,0,Buildings!U15/Buildings!V15),0)","v":0},{"$f":"IF(SUM(AK15,AL15,AM15,BM15)=0,0,Buildings!U15/SUM(AK15,AL15,AM15,BM15))","v":0},{"$f":"ROUNDUP(Buildings!U15/100*Buildings!W15,0)","v":0},null,{"$f":"Buildings!Y15*Buildings!Z15+Buildings!AB15","v":0},{"$f":"ROUNDUP(Buildings!AA15*Buildings!Y15,0)","v":0},{"$f":"ROUNDUP(BC15/100*Buildings!AC15,0)","v":0},null,{"$f":"Buildings!AE15","v":0},{"$f":"Buildings!AE15/100*Buildings!AF15","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV15*Buildings!L15)","v":0},{"$f":"(Buildings!AW15*(Buildings!Q15/100))","v":0},{"$f":"(Buildings!AX15*(Buildings!U15/100))","v":0},0,{"$f":"BS15*Buildings!I15","v":0},null,2277.7999999999997]
[{"$f":"Land!A16","v":"1P-P3"},{"$f":"IF(VLOOKUP(A16,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"green frontage, median park (King St ramp and Don River)",null,null,null,12986.85,{"$f":"Land!J16","v":0},{"$f":"I16*(1-Buildings!J16)","v":0},{"$f":"Land!M16","v":1947.8999999999999},11038.95,null,{"$f":"Land!R16","v":8830.4800000000014},{"$f":"Land!T16","v":0},{"$f":"Land!V16","v":2207.6199999999994},{"$f":"Land!Q16","v":0.85},0.67995549344144279,4.2497218340090175,null,{"$f":"IF(Buildings!H16=0,0,Y16/Buildings!H16)","v":0},{"$f":"IF(Land!H16=0,0,U16/Land!H16)","v":0},{"$f":"IF(Land!J16=0,0,ROUNDUP(U16/Land!J16,0))","v":0},0,{"$f":"SUM(AO16,Buildings!Q16,Buildings!U16,Buildings!AH16,BC16,Buildings!AE16)","v":0},null,0,{"$f":"AA16*Buildings!I16","v":0},{"$f":"Buildings!O16","v":0.71},{"$f":"IF(SUM(AV16,BA16,BN16,BE16,BH16)=0,0,SUM(Buildings!Q16,Buildings!U16,Buildings!AH16,BC16,Buildings!AE16)/SUM(AV16,BA16,BN16,BE16,BH16))","v":0},null,{"$f":"Land!J16","v":0},{"$f":"Buildings!J16*AF16","v":0},0,null,{"$f":"Buildings!L16","v":0},0,0,{"$f":"Buildings!Y16","v":0},null,{"$f":"Buildings!L16*Buildings!M16","v":0},{"$f":"Buildings!L16/(Land!H16/10000)","v":0},{"$f":"ROUNDUP(Buildings!N16*Buildings!L16,0)","v":0},{"$f":"ROUNDUP(Buildings!L16*Buildings!O16,0)","v":0},null,{"$f":"Buildings!Q16","v":0},{"$f":"IF(Buildings!R16=0,0,Buildings!Q16/Buildings!R16)","v":0},{"$f":"ROUNDUP(Buildings!Q16/100*Buildings!S16,0)","v":0},null,{"$f":"Buildings!U16","v":0},{"$f":"ROUNDUP(IF(Buildings!V16=0,0,Buildings!U16/Buildings!V16),0)","v":0},{"$f":"IF(SUM(AK16,AL16,AM16,BM16)=0,0,Buildings!U16/SUM(AK16,AL16,AM16,BM16))","v":0},{"$f":"ROUNDUP(Buildings!U16/100*Buildings!W16,0)","v":0},null,{"$f":"Buildings!Y16*Buildings!Z16+Buildings!AB16","v":0},{"$f":"ROUNDUP(Buildings!AA16*Buildings!Y16,0)","v":0},{"$f":"ROUNDUP(BC16/100*Buildings!AC16,0)","v":0},null,{"$f":"Buildings!AE16","v":0},{"$f":"Buildings!AE16/100*Buildings!AF16","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV16*Buildings!L16)","v":0},{"$f":"(Buildings!AW16*(Buildings!Q16/100))","v":0},{"$f":"(Buildings!AX16*(Buildings!U16/100))","v":0},0,{"$f":"BS16*Buildings!I16","v":0},null,12986.85]
[{"$f":"Land!A17","v":"1P-ST"},{"$f":"IF(VLOOKUP(A17,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},1,"streets",null,null,null,13633.2,{"$f":"Land!J17","v":0},{"$f":"I17*(1-Buildings!J17)","v":0},{"$f":"Land!M17","v":10906.400000000001},2726.7999999999984,null,{"$f":"Land!R17","v":1908.6199999999988},{"$f":"Land!T17","v":0},{"$f":"Land!V17","v":817.97999999999968},{"$f":"Land!Q17","v":0.1999999999999999},0.13999794619018269,0.89998679693688866,null,{"$f":"IF(Buildings!H17=0,0,Y17/Buildings!H17)","v":0},{"$f":"IF(Land!H17=0,0,U17/Land!H17)","v":0},{"$f":"IF(Land!J17=0,0,ROUNDUP(U17/Land!J17,0))","v":0},0,{"$f":"SUM(AO17,Buildings!Q17,Buildings!U17,Buildings!AH17,BC17,Buildings!AE17)","v":0},null,0,{"$f":"AA17*Buildings!I17","v":0},{"$f":"Buildings!O17","v":0.71},{"$f":"IF(SUM(AV17,BA17,BN17,BE17,BH17)=0,0,SUM(Buildings!Q17,Buildings!U17,Buildings!AH17,BC17,Buildings!AE17)/SUM(AV17,BA17,BN17,BE17,BH17))","v":0},null,{"$f":"Land!J17","v":0},{"$f":"Buildings!J17*AF17","v":0},0,null,{"$f":"Buildings!L17","v":0},0,0,{"$f":"Buildings!Y17","v":0},null,{"$f":"Buildings!L17*Buildings!M17","v":0},{"$f":"Buildings!L17/(Land!H17/10000)","v":0},{"$f":"ROUNDUP(Buildings!N17*Buildings!L17,0)","v":0},{"$f":"ROUNDUP(Buildings!L17*Buildings!O17,0)","v":0},null,{"$f":"Buildings!Q17","v":0},{"$f":"IF(Buildings!R17=0,0,Buildings!Q17/Buildings!R17)","v":0},{"$f":"ROUNDUP(Buildings!Q17/100*Buildings!S17,0)","v":0},null,{"$f":"Buildings!U17","v":0},{"$f":"ROUNDUP(IF(Buildings!V17=0,0,Buildings!U17/Buildings!V17),0)","v":0},{"$f":"IF(SUM(AK17,AL17,AM17,BM17)=0,0,Buildings!U17/SUM(AK17,AL17,AM17,BM17))","v":0},{"$f":"ROUNDUP(Buildings!U17/100*Buildings!W17,0)","v":0},null,{"$f":"Buildings!Y17*Buildings!Z17+Buildings!AB17","v":0},{"$f":"ROUNDUP(Buildings!AA17*Buildings!Y17,0)","v":0},{"$f":"ROUNDUP(BC17/100*Buildings!AC17,0)","v":0},null,{"$f":"Buildings!AE17","v":0},{"$f":"Buildings!AE17/100*Buildings!AF17","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV17*Buildings!L17)","v":0},{"$f":"(Buildings!AW17*(Buildings!Q17/100))","v":0},{"$f":"(Buildings!AX17*(Buildings!U17/100))","v":0},0,{"$f":"BS17*Buildings!I17","v":0},null,13633.2]
[{"$f":"Land!A18","v":"2P-17W"},{"$f":"IF(VLOOKUP(A18,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"commercial/retail on Eastern Avenue",null,null,null,17221.75,{"$f":"Land!J18","v":6494},{"$f":"I18*(1-Buildings!J18)","v":3247},{"$f":"Land!M18","v":1870},5610.75,null,{"$f":"Land!R18","v":2244},{"$f":"Land!T18","v":0},{"$f":"Land!V18","v":3366},{"$f":"Land!Q18","v":0.75},0.29996992280185808,0.97725260208747655,null,{"$f":"IF(Buildings!H18=0,0,Y18/Buildings!H18)","v":9130.8132414179254},{"$f":"IF(Land!H18=0,0,U18/Land!H18)","v":0.65341442975654251},{"$f":"IF(Land!J18=0,0,ROUNDUP(U18/Land!J18,0))","v":2},1369.6219862126891,{"$f":"SUM(AO18,Buildings!Q18,Buildings!U18,Buildings!AH18,BC18,Buildings!AE18)","v":7761.1912552052363},null,76,{"$f":"AA18*Buildings!I18","v":2584},{"$f":"Buildings!O18","v":0.71},{"$f":"IF(SUM(AV18,BA18,BN18,BE18,BH18)=0,0,SUM(Buildings!Q18,Buildings!U18,Buildings!AH18,BC18,Buildings!AE18)/SUM(AV18,BA18,BN18,BE18,BH18))","v":102.12093756848995},null,{"$f":"Land!J18","v":6494},{"$f":"Buildings!J18*AF18","v":3247},3247,null,{"$f":"Buildings!L18","v":0},0,258.70637517350787,{"$f":"Buildings!Y18","v":0},null,{"$f":"Buildings!L18*Buildings!M18","v":0},{"$f":"Buildings!L18/(Land!H18/10000)","v":0},{"$f":"ROUNDUP(Buildings!N18*Buildings!L18,0)","v":0},{"$f":"ROUNDUP(Buildings!L18*Buildings!O18,0)","v":0},null,{"$f":"Buildings!Q18","v":7761.1912552052363},{"$f":"IF(Buildings!R18=0,0,Buildings!Q18/Buildings!R18)","v":258.70637517350787},{"$f":"ROUNDUP(Buildings!Q18/100*Buildings!S18,0)","v":76},null,{"$f":"Buildings!U18","v":0},{"$f":"ROUNDUP(IF(Buildings!V18=0,0,Buildings!U18/Buildings!V18),0)","v":0},{"$f":"IF(SUM(AK18,AL18,AM18,BM18)=0,0,Buildings!U18/SUM(AK18,AL18,AM18,BM18))","v":0},{"$f":"ROUNDUP(Buildings!U18/100*Buildings!W18,0)","v":0},null,{"$f":"Buildings!Y18*Buildings!Z18+Buildings!AB18","v":0},{"$f":"ROUNDUP(Buildings!AA18*Buildings!Y18,0)","v":0},{"$f":"ROUNDUP(BC18/100*Buildings!AC18,0)","v":0},null,{"$f":"Buildings!AE18","v":0},{"$f":"Buildings!AE18/100*Buildings!AF18","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV18*Buildings!L18)","v":0},{"$f":"(Buildings!AW18*(Buildings!Q18/100))","v":54.328338786436646},{"$f":"(Buildings!AX18*(Buildings!U18/100))","v":0},54.328338786436646,{"$f":"BS18*Buildings!I18","v":1847.1635187388461},null,10727.75]
[{"$f":"Land!A19","v":"2P-DE"},{"$f":"IF(VLOOKUP(A19,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"district energy plant on Eastern Avenue",null,null,null,2046.25,{"$f":"Land!J19","v":981},{"$f":"I19*(1-Buildings!J19)","v":490.5},{"$f":"Land!M19","v":143.5},431.25,null,{"$f":"Land!R19","v":301.34999999999997},{"$f":"Land!T19","v":0},{"$f":"Land!V19","v":129.15},{"$f":"Land!Q19","v":0.75},0.52431491953023046,0.94673182651191201,null,{"$f":"IF(Buildings!H19=0,0,Y19/Buildings!H19)","v":0},{"$f":"IF(Land!H19=0,0,U19/Land!H19)","v":0},{"$f":"IF(Land!J19=0,0,ROUNDUP(U19/Land!J19,0))","v":0},-800,{"$f":"SUM(AO19,Buildings!Q19,Buildings!U19,Buildings!AH19,BC19,Buildings!AE19)","v":800},null,0,{"$f":"AA19*Buildings!I19","v":0},{"$f":"Buildings!O19","v":0.71},{"$f":"IF(SUM(AV19,BA19,BN19,BE19,BH19)=0,0,SUM(Buildings!Q19,Buildings!U19,Buildings!AH19,BC19,Buildings!AE19)/SUM(AV19,BA19,BN19,BE19,BH19))","v":0},null,{"$f":"Land!J19","v":981},{"$f":"Buildings!J19*AF19","v":490.5},490.5,null,{"$f":"Buildings!L19","v":0},0,0,{"$f":"Buildings!Y19","v":0},null,{"$f":"Buildings!L19*Buildings!M19","v":0},{"$f":"Buildings!L19/(Land!H19/10000)","v":0},{"$f":"ROUNDUP(Buildings!N19*Buildings!L19,0)","v":0},{"$f":"ROUNDUP(Buildings!L19*Buildings!O19,0)","v":0},null,{"$f":"Buildings!Q19","v":0},{"$f":"IF(Buildings!R19=0,0,Buildings!Q19/Buildings!R19)","v":0},{"$f":"ROUNDUP(Buildings!Q19/100*Buildings!S19,0)","v":0},null,{"$f":"Buildings!U19","v":0},{"$f":"ROUNDUP(IF(Buildings!V19=0,0,Buildings!U19/Buildings!V19),0)","v":0},{"$f":"IF(SUM(AK19,AL19,AM19,BM19)=0,0,Buildings!U19/SUM(AK19,AL19,AM19,BM19))","v":0},{"$f":"ROUNDUP(Buildings!U19/100*Buildings!W19,0)","v":0},null,{"$f":"Buildings!Y19*Buildings!Z19+Buildings!AB19","v":0},{"$f":"ROUNDUP(Buildings!AA19*Buildings!Y19,0)","v":0},{"$f":"ROUNDUP(BC19/100*Buildings!AC19,0)","v":0},null,{"$f":"Buildings!AE19","v":800},{"$f":"Buildings!AE19/100*Buildings!AF19","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV19*Buildings!L19)","v":0},{"$f":"(Buildings!AW19*(Buildings!Q19/100))","v":0},{"$f":"(Buildings!AX19*(Buildings!U19/100))","v":0},0,{"$f":"BS19*Buildings!I19","v":0},null,1065.25]
[{"$f":"Land!A20","v":"2P-16E"},{"$f":"IF(VLOOKUP(A20,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential, park facing groundfloor retail",null,null,null,13252.25,{"$f":"Land!J20","v":4475},{"$f":"I20*(1-Buildings!J20)","v":2237.5},{"$f":"Land!M20","v":1634.75},4905,null,{"$f":"Land!R20","v":1961.7},{"$f":"Land!T20","v":0},{"$f":"Land!V20","v":2942.5499999999997},{"$f":"Land!Q20","v":0.75},0.29996559501509995,1.1102077005791469,null,{"$f":"IF(Buildings!H20=0,0,Y20/Buildings!H20)","v":46979.880043818288},{"$f":"IF(Land!H20=0,0,U20/Land!H20)","v":4.2654694065569538},{"$f":"IF(Land!J20=0,0,ROUNDUP(U20/Land!J20,0))","v":11},8456.3784078872923,{"$f":"SUM(AO20,Buildings!Q20,Buildings!U20,Buildings!AH20,BC20,Buildings!AE20)","v":38523.501635930996},null,389,{"$f":"AA20*Buildings!I20","v":13226},{"$f":"Buildings!O20","v":0.71},{"$f":"IF(SUM(AV20,BA20,BN20,BE20,BH20)=0,0,SUM(Buildings!Q20,Buildings!U20,Buildings!AH20,BC20,Buildings!AE20)/SUM(AV20,BA20,BN20,BE20,BH20))","v":108.04416576267629},null,{"$f":"Land!J20","v":4475},{"$f":"Buildings!J20*AF20","v":2237.5},2237.5,null,{"$f":"Buildings!L20","v":500},800,46,{"$f":"Buildings!Y20","v":0},null,{"$f":"Buildings!L20*Buildings!M20","v":34850},{"$f":"Buildings!L20/(Land!H20/10000)","v":453.96767750136195},{"$f":"ROUNDUP(Buildings!N20*Buildings!L20,0)","v":800},{"$f":"ROUNDUP(Buildings!L20*Buildings!O20,0)","v":355},null,{"$f":"Buildings!Q20","v":0},{"$f":"IF(Buildings!R20=0,0,Buildings!Q20/Buildings!R20)","v":0},{"$f":"ROUNDUP(Buildings!Q20/100*Buildings!S20,0)","v":0},null,{"$f":"Buildings!U20","v":3673.5016359309939},{"$f":"ROUNDUP(IF(Buildings!V20=0,0,Buildings!U20/Buildings!V20),0)","v":46},{"$f":"IF(SUM(AK20,AL20,AM20,BM20)=0,0,Buildings!U20/SUM(AK20,AL20,AM20,BM20))","v":4.3422005152848628},{"$f":"ROUNDUP(Buildings!U20/100*Buildings!W20,0)","v":34},null,{"$f":"Buildings!Y20*Buildings!Z20+Buildings!AB20","v":0},{"$f":"ROUNDUP(Buildings!AA20*Buildings!Y20,0)","v":0},{"$f":"ROUNDUP(BC20/100*Buildings!AC20,0)","v":0},null,{"$f":"Buildings!AE20","v":0},{"$f":"Buildings!AE20/100*Buildings!AF20","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV20*Buildings!L20)","v":250},{"$f":"(Buildings!AW20*(Buildings!Q20/100))","v":0},{"$f":"(Buildings!AX20*(Buildings!U20/100))","v":33.061514723378949},283.06151472337893,{"$f":"BS20*Buildings!I20","v":9624.0915005948846},null,8777.25]
[{"$f":"Land!A21","v":"2P-13"},{"$f":"IF(VLOOKUP(A21,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential, park facing groundfloor retail",null,null,null,13236.75,{"$f":"Land!J21","v":5080},{"$f":"I21*(1-Buildings!J21)","v":2540},{"$f":"Land!M21","v":1404},4212.75,null,{"$f":"Land!R21","v":1684.8000000000002},{"$f":"Land!T21","v":0},{"$f":"Land!V21","v":2527.1999999999998},{"$f":"Land!Q21","v":0.75},0.29995994124716252,0.95461499235084146,null,{"$f":"IF(Buildings!H21=0,0,Y21/Buildings!H21)","v":42826.985280248402},{"$f":"IF(Land!H21=0,0,U21/Land!H21)","v":4.0040188182730372},{"$f":"IF(Land!J21=0,0,ROUNDUP(U21/Land!J21,0))","v":9},7708.8573504447122,{"$f":"SUM(AO21,Buildings!Q21,Buildings!U21,Buildings!AH21,BC21,Buildings!AE21)","v":35118.12792980369},null,356,{"$f":"AA21*Buildings!I21","v":12104},{"$f":"Buildings!O21","v":0.71},{"$f":"IF(SUM(AV21,BA21,BN21,BE21,BH21)=0,0,SUM(Buildings!Q21,Buildings!U21,Buildings!AH21,BC21,Buildings!AE21)/SUM(AV21,BA21,BN21,BE21,BH21))","v":109.49094367387835},null,{"$f":"Land!J21","v":5080},{"$f":"Buildings!J21*AF21","v":2540},2540,null,{"$f":"Buildings!L21","v":474},759,27,{"$f":"Buildings!Y21","v":0},null,{"$f":"Buildings!L21*Buildings!M21","v":33037.800000000003},{"$f":"Buildings!L21/(Land!H21/10000)","v":443.15632011967085},{"$f":"ROUNDUP(Buildings!N21*Buildings!L21,0)","v":759},{"$f":"ROUNDUP(Buildings!L21*Buildings!O21,0)","v":337},null,{"$f":"Buildings!Q21","v":0},{"$f":"IF(Buildings!R21=0,0,Buildings!Q21/Buildings!R21)","v":0},{"$f":"ROUNDUP(Buildings!Q21/100*Buildings!S21,0)","v":0},null,{"$f":"Buildings!U21","v":2080.3279298036887},{"$f":"ROUNDUP(IF(Buildings!V21=0,0,Buildings!U21/Buildings!V21),0)","v":27},{"$f":"IF(SUM(AK21,AL21,AM21,BM21)=0,0,Buildings!U21/SUM(AK21,AL21,AM21,BM21))","v":2.6467276460606728},{"$f":"ROUNDUP(Buildings!U21/100*Buildings!W21,0)","v":19},null,{"$f":"Buildings!Y21*Buildings!Z21+Buildings!AB21","v":0},{"$f":"ROUNDUP(Buildings!AA21*Buildings!Y21,0)","v":0},{"$f":"ROUNDUP(BC21/100*Buildings!AC21,0)","v":0},null,{"$f":"Buildings!AE21","v":0},{"$f":"Buildings!AE21/100*Buildings!AF21","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV21*Buildings!L21)","v":237},{"$f":"(Buildings!AW21*(Buildings!Q21/100))","v":0},{"$f":"(Buildings!AX21*(Buildings!U21/100))","v":18.7229513682332},255.7229513682332,{"$f":"BS21*Buildings!I21","v":8694.5803465199278},null,8156.75]
[{"$f":"Land!A22","v":"2P-09"},{"$f":"IF(VLOOKUP(A22,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"school, residential",null,null,null,5452.75,{"$f":"Land!J22","v":2666},{"$f":"I22*(1-Buildings!J22)","v":1333},{"$f":"Land!M22","v":363.25},1090.5,null,{"$f":"Land!R22","v":435.90000000000003},{"$f":"Land!T22","v":0},{"$f":"Land!V22","v":653.85},{"$f":"Land!Q22","v":0.75},0.29984522785898543,0.59955985511897669,null,{"$f":"IF(Buildings!H22=0,0,Y22/Buildings!H22)","v":20474.358974358973},{"$f":"IF(Land!H22=0,0,U22/Land!H22)","v":4.9707110887008916},{"$f":"IF(Land!J22=0,0,ROUNDUP(U22/Land!J22,0))","v":8},4504.3589743589728,{"$f":"SUM(AO22,Buildings!Q22,Buildings!U22,Buildings!AH22,BC22,Buildings!AE22)","v":15970},null,82,{"$f":"AA22*Buildings!I22","v":2788},{"$f":"Buildings!O22","v":0.71},{"$f":"IF(SUM(AV22,BA22,BN22,BE22,BH22)=0,0,SUM(Buildings!Q22,Buildings!U22,Buildings!AH22,BC22,Buildings!AE22)/SUM(AV22,BA22,BN22,BE22,BH22))","v":818.18181818181813},null,{"$f":"Land!J22","v":2666},{"$f":"Buildings!J22*AF22","v":1333},1333,null,{"$f":"Buildings!L22","v":100},160,40,{"$f":"Buildings!Y22","v":400},null,{"$f":"Buildings!L22*Buildings!M22","v":6970},{"$f":"Buildings!L22/(Land!H22/10000)","v":242.77737314882253},{"$f":"ROUNDUP(Buildings!N22*Buildings!L22,0)","v":160},{"$f":"ROUNDUP(Buildings!L22*Buildings!O22,0)","v":71},null,{"$f":"Buildings!Q22","v":0},{"$f":"IF(Buildings!R22=0,0,Buildings!Q22/Buildings!R22)","v":0},{"$f":"ROUNDUP(Buildings!Q22/100*Buildings!S22,0)","v":0},null,{"$f":"Buildings!U22","v":0},{"$f":"ROUNDUP(IF(Buildings!V22=0,0,Buildings!U22/Buildings!V22),0)","v":0},{"$f":"IF(SUM(AK22,AL22,AM22,BM22)=0,0,Buildings!U22/SUM(AK22,AL22,AM22,BM22))","v":0},{"$f":"ROUNDUP(Buildings!U22/100*Buildings!W22,0)","v":0},null,{"$f":"Buildings!Y22*Buildings!Z22+Buildings!AB22","v":9000},{"$f":"ROUNDUP(Buildings!AA22*Buildings!Y22,0)","v":40},{"$f":"ROUNDUP(BC22/100*Buildings!AC22,0)","v":11},null,{"$f":"Buildings!AE22","v":0},{"$f":"Buildings!AE22/100*Buildings!AF22","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV22*Buildings!L22)","v":50},{"$f":"(Buildings!AW22*(Buildings!Q22/100))","v":0},{"$f":"(Buildings!AX22*(Buildings!U22/100))","v":0},61,{"$f":"BS22*Buildings!I22","v":2074},null,2786.75]
[{"$f":"Land!A23","v":"2P-14"},{"$f":"IF(VLOOKUP(A23,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"commercial office with ground floor retail facing Front St",null,null,null,8184.75,{"$f":"Land!J23","v":3294},{"$f":"I23*(1-Buildings!J23)","v":1647},{"$f":"Land!M23","v":810.75},2433,null,{"$f":"Land!R23","v":972.90000000000009},{"$f":"Land!T23","v":0},{"$f":"Land!V23","v":1459.35},{"$f":"Land!Q23","v":0.75},0.29993063583815033,0.89150554384678826,null,{"$f":"IF(Buildings!H23=0,0,Y23/Buildings!H23)","v":38697.87059523393},{"$f":"IF(Land!H23=0,0,U23/Land!H23)","v":5.9198211098721014},{"$f":"IF(Land!J23=0,0,ROUNDUP(U23/Land!J23,0))","v":12},5804.6805892850898,{"$f":"SUM(AO23,Buildings!Q23,Buildings!U23,Buildings!AH23,BC23,Buildings!AE23)","v":32893.19000594884},null,325,{"$f":"AA23*Buildings!I23","v":11050},{"$f":"Buildings!O23","v":0.71},{"$f":"IF(SUM(AV23,BA23,BN23,BE23,BH23)=0,0,SUM(Buildings!Q23,Buildings!U23,Buildings!AH23,BC23,Buildings!AE23)/SUM(AV23,BA23,BN23,BE23,BH23))","v":103.05300472276451},null,{"$f":"Land!J23","v":3294},{"$f":"Buildings!J23*AF23","v":1647},1647,null,{"$f":"Buildings!L23","v":157},252,731.67633353162807,{"$f":"Buildings!Y23","v":0},null,{"$f":"Buildings!L23*Buildings!M23","v":10942.9},{"$f":"Buildings!L23/(Land!H23/10000)","v":240.17133241548112},{"$f":"ROUNDUP(Buildings!N23*Buildings!L23,0)","v":252},{"$f":"ROUNDUP(Buildings!L23*Buildings!O23,0)","v":112},null,{"$f":"Buildings!Q23","v":21950.290005948842},{"$f":"IF(Buildings!R23=0,0,Buildings!Q23/Buildings!R23)","v":731.67633353162807},{"$f":"ROUNDUP(Buildings!Q23/100*Buildings!S23,0)","v":213},null,{"$f":"Buildings!U23","v":0},{"$f":"ROUNDUP(IF(Buildings!V23=0,0,Buildings!U23/Buildings!V23),0)","v":0},{"$f":"IF(SUM(AK23,AL23,AM23,BM23)=0,0,Buildings!U23/SUM(AK23,AL23,AM23,BM23))","v":0},{"$f":"ROUNDUP(Buildings!U23/100*Buildings!W23,0)","v":0},null,{"$f":"Buildings!Y23*Buildings!Z23+Buildings!AB23","v":0},{"$f":"ROUNDUP(Buildings!AA23*Buildings!Y23,0)","v":0},{"$f":"ROUNDUP(BC23/100*Buildings!AC23,0)","v":0},null,{"$f":"Buildings!AE23","v":0},{"$f":"Buildings!AE23/100*Buildings!AF23","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV23*Buildings!L23)","v":78.5},{"$f":"(Buildings!AW23*(Buildings!Q23/100))","v":153.65203004164186},{"$f":"(Buildings!AX23*(Buildings!U23/100))","v":0},232.15203004164186,{"$f":"BS23*Buildings!I23","v":7893.1690214158234},null,4890.75]
[{"$f":"Land!A24","v":"2P-15"},{"$f":"IF(VLOOKUP(A24,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St",null,null,null,4041.3,{"$f":"Land!J24","v":1647},{"$f":"I24*(1-Buildings!J24)","v":823.5},{"$f":"Land!M24","v":314},1256.8,null,{"$f":"Land!R24","v":502.40000000000003},{"$f":"Land!T24","v":0},{"$f":"Land!V24","v":753.6},{"$f":"Land!Q24","v":0.8},0.31983702571937866,0.93237324623264783,null,{"$f":"IF(Buildings!H24=0,0,Y24/Buildings!H24)","v":25943.56636583915},{"$f":"IF(Land!H24=0,0,U24/Land!H24)","v":8.0645217176994564},{"$f":"IF(Land!J24=0,0,ROUNDUP(U24/Land!J24,0))","v":16},4669.8419458510471,{"$f":"SUM(AO24,Buildings!Q24,Buildings!U24,Buildings!AH24,BC24,Buildings!AE24)","v":21273.724419988102},null,216,{"$f":"AA24*Buildings!I24","v":7344},{"$f":"Buildings!O24","v":0.71},{"$f":"IF(SUM(AV24,BA24,BN24,BE24,BH24)=0,0,SUM(Buildings!Q24,Buildings!U24,Buildings!AH24,BC24,Buildings!AE24)/SUM(AV24,BA24,BN24,BE24,BH24))","v":108.40187846062327},null,{"$f":"Land!J24","v":1647},{"$f":"Buildings!J24*AF24","v":823.5},823.5,null,{"$f":"Buildings!L24","v":285},456,18,{"$f":"Buildings!Y24","v":0},null,{"$f":"Buildings!L24*Buildings!M24","v":19864.5},{"$f":"Buildings!L24/(Land!H24/10000)","v":885.91855766241849},{"$f":"ROUNDUP(Buildings!N24*Buildings!L24,0)","v":456},{"$f":"ROUNDUP(Buildings!L24*Buildings!O24,0)","v":203},null,{"$f":"Buildings!Q24","v":0},{"$f":"IF(Buildings!R24=0,0,Buildings!Q24/Buildings!R24)","v":0},{"$f":"ROUNDUP(Buildings!Q24/100*Buildings!S24,0)","v":0},null,{"$f":"Buildings!U24","v":1409.2244199881025},{"$f":"ROUNDUP(IF(Buildings!V24=0,0,Buildings!U24/Buildings!V24),0)","v":18},{"$f":"IF(SUM(AK24,AL24,AM24,BM24)=0,0,Buildings!U24/SUM(AK24,AL24,AM24,BM24))","v":2.9730472995529587},{"$f":"ROUNDUP(Buildings!U24/100*Buildings!W24,0)","v":13},null,{"$f":"Buildings!Y24*Buildings!Z24+Buildings!AB24","v":0},{"$f":"ROUNDUP(Buildings!AA24*Buildings!Y24,0)","v":0},{"$f":"ROUNDUP(BC24/100*Buildings!AC24,0)","v":0},null,{"$f":"Buildings!AE24","v":0},{"$f":"Buildings!AE24/100*Buildings!AF24","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV24*Buildings!L24)","v":142.5},{"$f":"(Buildings!AW24*(Buildings!Q24/100))","v":0},{"$f":"(Buildings!AX24*(Buildings!U24/100))","v":12.683019779892922},155.18301977989293,{"$f":"BS24*Buildings!I24","v":5276.22267251636},null,2394.3000000000002]
[{"$f":"Land!A25","v":"2P-16W"},{"$f":"IF(VLOOKUP(A25,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St",null,null,null,4040.25,{"$f":"Land!J25","v":1647},{"$f":"I25*(1-Buildings!J25)","v":823.5},{"$f":"Land!M25","v":392.25},1177.5,null,{"$f":"Land!R25","v":470.70000000000005},{"$f":"Land!T25","v":0},{"$f":"Land!V25","v":706.05},{"$f":"Land!Q25","v":0.75},0.29985666507405639,0.87377018748839796,null,{"$f":"IF(Buildings!H25=0,0,Y25/Buildings!H25)","v":15827.319467216092},{"$f":"IF(Land!H25=0,0,U25/Land!H25)","v":4.9214301825920685},{"$f":"IF(Land!J25=0,0,ROUNDUP(U25/Land!J25,0))","v":10},2848.9175040988976,{"$f":"SUM(AO25,Buildings!Q25,Buildings!U25,Buildings!AH25,BC25,Buildings!AE25)","v":12978.401963117194},null,131,{"$f":"AA25*Buildings!I25","v":4454},{"$f":"Buildings!O25","v":0.71},{"$f":"IF(SUM(AV25,BA25,BN25,BE25,BH25)=0,0,SUM(Buildings!Q25,Buildings!U25,Buildings!AH25,BC25,Buildings!AE25)/SUM(AV25,BA25,BN25,BE25,BH25))","v":108.32322793209173},null,{"$f":"Land!J25","v":1647},{"$f":"Buildings!J25*AF25","v":823.5},823.5,null,{"$f":"Buildings!L25","v":166},266,18,{"$f":"Buildings!Y25","v":0},null,{"$f":"Buildings!L25*Buildings!M25","v":11570.2},{"$f":"Buildings!L25/(Land!H25/10000)","v":516.16915422885575},{"$f":"ROUNDUP(Buildings!N25*Buildings!L25,0)","v":266},{"$f":"ROUNDUP(Buildings!L25*Buildings!O25,0)","v":118},null,{"$f":"Buildings!Q25","v":0},{"$f":"IF(Buildings!R25=0,0,Buildings!Q25/Buildings!R25)","v":0},{"$f":"ROUNDUP(Buildings!Q25/100*Buildings!S25,0)","v":0},null,{"$f":"Buildings!U25","v":1408.2019631171925},{"$f":"ROUNDUP(IF(Buildings!V25=0,0,Buildings!U25/Buildings!V25),0)","v":18},{"$f":"IF(SUM(AK25,AL25,AM25,BM25)=0,0,Buildings!U25/SUM(AK25,AL25,AM25,BM25))","v":4.9584576166098326},{"$f":"ROUNDUP(Buildings!U25/100*Buildings!W25,0)","v":13},null,{"$f":"Buildings!Y25*Buildings!Z25+Buildings!AB25","v":0},{"$f":"ROUNDUP(Buildings!AA25*Buildings!Y25,0)","v":0},{"$f":"ROUNDUP(BC25/100*Buildings!AC25,0)","v":0},null,{"$f":"Buildings!AE25","v":0},{"$f":"Buildings!AE25/100*Buildings!AF25","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV25*Buildings!L25)","v":83},{"$f":"(Buildings!AW25*(Buildings!Q25/100))","v":0},{"$f":"(Buildings!AX25*(Buildings!U25/100))","v":12.673817668054733},95.673817668054738,{"$f":"BS25*Buildings!I25","v":3252.9098007138609},null,2393.25]
[{"$f":"Land!A26","v":"2P-10"},{"$f":"IF(VLOOKUP(A26,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St",null,null,null,15008.25,{"$f":"Land!J26","v":5963},{"$f":"I26*(1-Buildings!J26)","v":2981.5},{"$f":"Land!M26","v":1515.75},4548,null,{"$f":"Land!R26","v":1818.9},{"$f":"Land!T26","v":0},{"$f":"Land!V26","v":2728.35},{"$f":"Land!Q26","v":0.75},0.29996289424860856,0.90895007745739853,null,{"$f":"IF(Buildings!H26=0,0,Y26/Buildings!H26)","v":33575.295193047117},{"$f":"IF(Land!H26=0,0,U26/Land!H26)","v":2.7918921663934073},{"$f":"IF(Land!J26=0,0,ROUNDUP(U26/Land!J26,0))","v":6},6043.553134748483,{"$f":"SUM(AO26,Buildings!Q26,Buildings!U26,Buildings!AH26,BC26,Buildings!AE26)","v":27531.742058298634},null,279,{"$f":"AA26*Buildings!I26","v":9486},{"$f":"Buildings!O26","v":0.71},{"$f":"IF(SUM(AV26,BA26,BN26,BE26,BH26)=0,0,SUM(Buildings!Q26,Buildings!U26,Buildings!AH26,BC26,Buildings!AE26)/SUM(AV26,BA26,BN26,BE26,BH26))","v":109.54009801422059},null,{"$f":"Land!J26","v":5963},{"$f":"Buildings!J26*AF26","v":2981.5},2981.5,null,{"$f":"Buildings!L26","v":362},580,29,{"$f":"Buildings!Y26","v":0},null,{"$f":"Buildings!L26*Buildings!M26","v":25231.4},{"$f":"Buildings!L26/(Land!H26/10000)","v":301.01446865125564},{"$f":"ROUNDUP(Buildings!N26*Buildings!L26,0)","v":580},{"$f":"ROUNDUP(Buildings!L26*Buildings!O26,0)","v":258},null,{"$f":"Buildings!Q26","v":0},{"$f":"IF(Buildings!R26=0,0,Buildings!Q26/Buildings!R26)","v":0},{"$f":"ROUNDUP(Buildings!Q26/100*Buildings!S26,0)","v":0},null,{"$f":"Buildings!U26","v":2300.3420582986323},{"$f":"ROUNDUP(IF(Buildings!V26=0,0,Buildings!U26/Buildings!V26),0)","v":29},{"$f":"IF(SUM(AK26,AL26,AM26,BM26)=0,0,Buildings!U26/SUM(AK26,AL26,AM26,BM26))","v":3.7772447591110545},{"$f":"ROUNDUP(Buildings!U26/100*Buildings!W26,0)","v":21},null,{"$f":"Buildings!Y26*Buildings!Z26+Buildings!AB26","v":0},{"$f":"ROUNDUP(Buildings!AA26*Buildings!Y26,0)","v":0},{"$f":"ROUNDUP(BC26/100*Buildings!AC26,0)","v":0},null,{"$f":"Buildings!AE26","v":0},{"$f":"Buildings!AE26/100*Buildings!AF26","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV26*Buildings!L26)","v":181},{"$f":"(Buildings!AW26*(Buildings!Q26/100))","v":0},{"$f":"(Buildings!AX26*(Buildings!U26/100))","v":20.70307852468769},201.7030785246877,{"$f":"BS26*Buildings!I26","v":6857.9046698393813},null,9045.25]
[{"$f":"Land!A27","v":"2P-11N"},{"$f":"IF(VLOOKUP(A27,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St",null,null,null,4393.75,{"$f":"Land!J27","v":1500},{"$f":"I27*(1-Buildings!J27)","v":750},{"$f":"Land!M27","v":535.75},1608,null,{"$f":"Land!R27","v":642.90000000000009},{"$f":"Land!T27","v":0},{"$f":"Land!V27","v":964.34999999999991},{"$f":"Land!Q27","v":0.75},0.29989504373177844,1.0974110953058323,null,{"$f":"IF(Buildings!H27=0,0,Y27/Buildings!H27)","v":24152.89334890672},{"$f":"IF(Land!H27=0,0,U27/Land!H27)","v":6.6299460194638264},{"$f":"IF(Land!J27=0,0,ROUNDUP(U27/Land!J27,0))","v":17},4347.5208028032102,{"$f":"SUM(AO27,Buildings!Q27,Buildings!U27,Buildings!AH27,BC27,Buildings!AE27)","v":19805.37254610351},null,200,{"$f":"AA27*Buildings!I27","v":6800},{"$f":"Buildings!O27","v":0.71},{"$f":"IF(SUM(AV27,BA27,BN27,BE27,BH27)=0,0,SUM(Buildings!Q27,Buildings!U27,Buildings!AH27,BC27,Buildings!AE27)/SUM(AV27,BA27,BN27,BE27,BH27))","v":108.1987520956141},null,{"$f":"Land!J27","v":1500},{"$f":"Buildings!J27*AF27","v":750},750,null,{"$f":"Buildings!L27","v":250},400,30,{"$f":"Buildings!Y27","v":0},null,{"$f":"Buildings!L27*Buildings!M27","v":17425},{"$f":"Buildings!L27/(Land!H27/10000)","v":686.24759813340654},{"$f":"ROUNDUP(Buildings!N27*Buildings!L27,0)","v":400},{"$f":"ROUNDUP(Buildings!L27*Buildings!O27,0)","v":178},null,{"$f":"Buildings!Q27","v":0},{"$f":"IF(Buildings!R27=0,0,Buildings!Q27/Buildings!R27)","v":0},{"$f":"ROUNDUP(Buildings!Q27/100*Buildings!S27,0)","v":0},null,{"$f":"Buildings!U27","v":2380.3725461035101},{"$f":"ROUNDUP(IF(Buildings!V27=0,0,Buildings!U27/Buildings!V27),0)","v":30},{"$f":"IF(SUM(AK27,AL27,AM27,BM27)=0,0,Buildings!U27/SUM(AK27,AL27,AM27,BM27))","v":5.5357501072174653},{"$f":"ROUNDUP(Buildings!U27/100*Buildings!W27,0)","v":22},null,{"$f":"Buildings!Y27*Buildings!Z27+Buildings!AB27","v":0},{"$f":"ROUNDUP(Buildings!AA27*Buildings!Y27,0)","v":0},{"$f":"ROUNDUP(BC27/100*Buildings!AC27,0)","v":0},null,{"$f":"Buildings!AE27","v":0},{"$f":"Buildings!AE27/100*Buildings!AF27","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV27*Buildings!L27)","v":125},{"$f":"(Buildings!AW27*(Buildings!Q27/100))","v":0},{"$f":"(Buildings!AX27*(Buildings!U27/100))","v":21.423352914931591},146.4233529149316,{"$f":"BS27*Buildings!I27","v":4978.3939991076741},null,2893.75]
[{"$f":"Land!A28","v":"2P-11S"},{"$f":"IF(VLOOKUP(A28,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential",null,null,null,8969.8000000000011,{"$f":"Land!J28","v":3864},{"$f":"I28*(1-Buildings!J28)","v":1932},{"$f":"Land!M28","v":634.6},2539.2000000000003,null,{"$f":"Land!R28","v":1015.3600000000001},{"$f":"Land!T28","v":0},{"$f":"Land!V28","v":1523.04},{"$f":"Land!Q28","v":0.8},0.31991933959291702,0.84898214007001271,null,{"$f":"IF(Buildings!H28=0,0,Y28/Buildings!H28)","v":9435.0000000000018},{"$f":"IF(Land!H28=0,0,U28/Land!H28)","v":1.3407702145800771},{"$f":"IF(Land!J28=0,0,ROUNDUP(U28/Land!J28,0))","v":3},1698.3000000000011,{"$f":"SUM(AO28,Buildings!Q28,Buildings!U28,Buildings!AH28,BC28,Buildings!AE28)","v":7736.7000000000007},null,79,{"$f":"AA28*Buildings!I28","v":2686},{"$f":"Buildings!O28","v":0.71},{"$f":"IF(SUM(AV28,BA28,BN28,BE28,BH28)=0,0,SUM(Buildings!Q28,Buildings!U28,Buildings!AH28,BC28,Buildings!AE28)/SUM(AV28,BA28,BN28,BE28,BH28))","v":0},null,{"$f":"Land!J28","v":3864},{"$f":"Buildings!J28*AF28","v":1932},1932,null,{"$f":"Buildings!L28","v":111},178,0,{"$f":"Buildings!Y28","v":0},null,{"$f":"Buildings!L28*Buildings!M28","v":7736.7000000000007},{"$f":"Buildings!L28/(Land!H28/10000)","v":157.73767230353843},{"$f":"ROUNDUP(Buildings!N28*Buildings!L28,0)","v":178},{"$f":"ROUNDUP(Buildings!L28*Buildings!O28,0)","v":79},null,{"$f":"Buildings!Q28","v":0},{"$f":"IF(Buildings!R28=0,0,Buildings!Q28/Buildings!R28)","v":0},{"$f":"ROUNDUP(Buildings!Q28/100*Buildings!S28,0)","v":0},null,{"$f":"Buildings!U28","v":0},{"$f":"ROUNDUP(IF(Buildings!V28=0,0,Buildings!U28/Buildings!V28),0)","v":0},{"$f":"IF(SUM(AK28,AL28,AM28,BM28)=0,0,Buildings!U28/SUM(AK28,AL28,AM28,BM28))","v":0},{"$f":"ROUNDUP(Buildings!U28/100*Buildings!W28,0)","v":0},null,{"$f":"Buildings!Y28*Buildings!Z28+Buildings!AB28","v":0},{"$f":"ROUNDUP(Buildings!AA28*Buildings!Y28,0)","v":0},{"$f":"ROUNDUP(BC28/100*Buildings!AC28,0)","v":0},null,{"$f":"Buildings!AE28","v":0},{"$f":"Buildings!AE28/100*Buildings!AF28","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV28*Buildings!L28)","v":55.5},{"$f":"(Buildings!AW28*(Buildings!Q28/100))","v":0},{"$f":"(Buildings!AX28*(Buildings!U28/100))","v":0},55.5,{"$f":"BS28*Buildings!I28","v":1887},null,5105.8000000000011]
[{"$f":"Land!A29","v":"2P-12N"},{"$f":"IF(VLOOKUP(A29,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Front St",null,null,null,4124.75,{"$f":"Land!J29","v":1500},{"$f":"I29*(1-Buildings!J29)","v":750},{"$f":"Land!M29","v":468.5},1406.25,null,{"$f":"Land!R29","v":562.20000000000005},{"$f":"Land!T29","v":0},{"$f":"Land!V29","v":843.3},{"$f":"Land!Q29","v":0.75},0.29987998399786642,1.0222437723498394,null,{"$f":"IF(Buildings!H29=0,0,Y29/Buildings!H29)","v":18056.552792327449},{"$f":"IF(Land!H29=0,0,U29/Land!H29)","v":5.3516753978445317},{"$f":"IF(Land!J29=0,0,ROUNDUP(U29/Land!J29,0))","v":13},3250.1795026189429,{"$f":"SUM(AO29,Buildings!Q29,Buildings!U29,Buildings!AH29,BC29,Buildings!AE29)","v":14806.373289708506},null,149,{"$f":"AA29*Buildings!I29","v":5066},{"$f":"Buildings!O29","v":0.71},{"$f":"IF(SUM(AV29,BA29,BN29,BE29,BH29)=0,0,SUM(Buildings!Q29,Buildings!U29,Buildings!AH29,BC29,Buildings!AE29)/SUM(AV29,BA29,BN29,BE29,BH29))","v":107.63682331945273},null,{"$f":"Land!J29","v":1500},{"$f":"Buildings!J29*AF29","v":750},750,null,{"$f":"Buildings!L29","v":180},288,29,{"$f":"Buildings!Y29","v":0},null,{"$f":"Buildings!L29*Buildings!M29","v":12546},{"$f":"Buildings!L29/(Land!H29/10000)","v":533.4914048606995},{"$f":"ROUNDUP(Buildings!N29*Buildings!L29,0)","v":288},{"$f":"ROUNDUP(Buildings!L29*Buildings!O29,0)","v":128},null,{"$f":"Buildings!Q29","v":0},{"$f":"IF(Buildings!R29=0,0,Buildings!Q29/Buildings!R29)","v":0},{"$f":"ROUNDUP(Buildings!Q29/100*Buildings!S29,0)","v":0},null,{"$f":"Buildings!U29","v":2260.3732897085074},{"$f":"ROUNDUP(IF(Buildings!V29=0,0,Buildings!U29/Buildings!V29),0)","v":29},{"$f":"IF(SUM(AK29,AL29,AM29,BM29)=0,0,Buildings!U29/SUM(AK29,AL29,AM29,BM29))","v":7.1305151094905597},{"$f":"ROUNDUP(Buildings!U29/100*Buildings!W29,0)","v":21},null,{"$f":"Buildings!Y29*Buildings!Z29+Buildings!AB29","v":0},{"$f":"ROUNDUP(Buildings!AA29*Buildings!Y29,0)","v":0},{"$f":"ROUNDUP(BC29/100*Buildings!AC29,0)","v":0},null,{"$f":"Buildings!AE29","v":0},{"$f":"Buildings!AE29/100*Buildings!AF29","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV29*Buildings!L29)","v":90},{"$f":"(Buildings!AW29*(Buildings!Q29/100))","v":0},{"$f":"(Buildings!AX29*(Buildings!U29/100))","v":20.343359607376566},110.34335960737657,{"$f":"BS29*Buildings!I29","v":3751.6742266508036},null,2624.75]
[{"$f":"Land!A30","v":"2P-12S"},{"$f":"IF(VLOOKUP(A30,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential",null,null,null,8705.7999999999993,{"$f":"Land!J30","v":3734},{"$f":"I30*(1-Buildings!J30)","v":1867},{"$f":"Land!M30","v":620.80000000000007},2484,null,{"$f":"Land!R30","v":993.28},{"$f":"Land!T30","v":0},{"$f":"Land!V30","v":1489.9199999999998},{"$f":"Land!Q30","v":0.79999999999999993},0.31991754702396286,0.85570539180776051,null,{"$f":"IF(Buildings!H30=0,0,Y30/Buildings!H30)","v":8670.0000000000018},{"$f":"IF(Land!H30=0,0,U30/Land!H30)","v":1.2679145949107928},{"$f":"IF(Land!J30=0,0,ROUNDUP(U30/Land!J30,0))","v":3},1560.6000000000013,{"$f":"SUM(AO30,Buildings!Q30,Buildings!U30,Buildings!AH30,BC30,Buildings!AE30)","v":7109.4000000000005},null,73,{"$f":"AA30*Buildings!I30","v":2482},{"$f":"Buildings!O30","v":0.71},{"$f":"IF(SUM(AV30,BA30,BN30,BE30,BH30)=0,0,SUM(Buildings!Q30,Buildings!U30,Buildings!AH30,BC30,Buildings!AE30)/SUM(AV30,BA30,BN30,BE30,BH30))","v":0},null,{"$f":"Land!J30","v":3734},{"$f":"Buildings!J30*AF30","v":1867},1867,null,{"$f":"Buildings!L30","v":102},164,0,{"$f":"Buildings!Y30","v":0},null,{"$f":"Buildings!L30*Buildings!M30","v":7109.4000000000005},{"$f":"Buildings!L30/(Land!H30/10000)","v":149.16642293068151},{"$f":"ROUNDUP(Buildings!N30*Buildings!L30,0)","v":164},{"$f":"ROUNDUP(Buildings!L30*Buildings!O30,0)","v":73},null,{"$f":"Buildings!Q30","v":0},{"$f":"IF(Buildings!R30=0,0,Buildings!Q30/Buildings!R30)","v":0},{"$f":"ROUNDUP(Buildings!Q30/100*Buildings!S30,0)","v":0},null,{"$f":"Buildings!U30","v":0},{"$f":"ROUNDUP(IF(Buildings!V30=0,0,Buildings!U30/Buildings!V30),0)","v":0},{"$f":"IF(SUM(AK30,AL30,AM30,BM30)=0,0,Buildings!U30/SUM(AK30,AL30,AM30,BM30))","v":0},{"$f":"ROUNDUP(Buildings!U30/100*Buildings!W30,0)","v":0},null,{"$f":"Buildings!Y30*Buildings!Z30+Buildings!AB30","v":0},{"$f":"ROUNDUP(Buildings!AA30*Buildings!Y30,0)","v":0},{"$f":"ROUNDUP(BC30/100*Buildings!AC30,0)","v":0},null,{"$f":"Buildings!AE30","v":0},{"$f":"Buildings!AE30/100*Buildings!AF30","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV30*Buildings!L30)","v":51},{"$f":"(Buildings!AW30*(Buildings!Q30/100))","v":0},{"$f":"(Buildings!AX30*(Buildings!U30/100))","v":0},51,{"$f":"BS30*Buildings!I30","v":1734},null,4971.7999999999993]
[{"$f":"Land!A31","v":"2P-08"},{"$f":"IF(VLOOKUP(A31,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"residential with ground floor retail facing Mill Street",null,null,null,14185.25,{"$f":"Land!J31","v":6977},{"$f":"I31*(1-Buildings!J31)","v":3488.5},{"$f":"Land!M31","v":929.75},2790,null,{"$f":"Land!R31","v":1115.7},{"$f":"Land!T31","v":0},{"$f":"Land!V31","v":1673.55},{"$f":"Land!Q31","v":0.75},0.29993951206398278,0.58989090780916797,null,{"$f":"IF(Buildings!H31=0,0,Y31/Buildings!H31)","v":66108.467810971997},{"$f":"IF(Land!H31=0,0,U31/Land!H31)","v":6.1806720092531782},{"$f":"IF(Land!J31=0,0,ROUNDUP(U31/Land!J31,0))","v":10},11899.524205974965,{"$f":"SUM(AO31,Buildings!Q31,Buildings!U31,Buildings!AH31,BC31,Buildings!AE31)","v":54208.943604997032},null,548,{"$f":"AA31*Buildings!I31","v":18632},{"$f":"Buildings!O31","v":0.71},{"$f":"IF(SUM(AV31,BA31,BN31,BE31,BH31)=0,0,SUM(Buildings!Q31,Buildings!U31,Buildings!AH31,BC31,Buildings!AE31)/SUM(AV31,BA31,BN31,BE31,BH31))","v":108.71181749993536},null,{"$f":"Land!J31","v":6977},{"$f":"Buildings!J31*AF31","v":3488.5},3488.5,null,{"$f":"Buildings!L31","v":706},1130,63,{"$f":"Buildings!Y31","v":0},null,{"$f":"Buildings!L31*Buildings!M31","v":49208.200000000004},{"$f":"Buildings!L31/(Land!H31/10000)","v":660.05983545250558},{"$f":"ROUNDUP(Buildings!N31*Buildings!L31,0)","v":1130},{"$f":"ROUNDUP(Buildings!L31*Buildings!O31,0)","v":502},null,{"$f":"Buildings!Q31","v":0},{"$f":"IF(Buildings!R31=0,0,Buildings!Q31/Buildings!R31)","v":0},{"$f":"ROUNDUP(Buildings!Q31/100*Buildings!S31,0)","v":0},null,{"$f":"Buildings!U31","v":5000.7436049970265},{"$f":"ROUNDUP(IF(Buildings!V31=0,0,Buildings!U31/Buildings!V31),0)","v":63},{"$f":"IF(SUM(AK31,AL31,AM31,BM31)=0,0,Buildings!U31/SUM(AK31,AL31,AM31,BM31))","v":4.1917381433336347},{"$f":"ROUNDUP(Buildings!U31/100*Buildings!W31,0)","v":46},null,{"$f":"Buildings!Y31*Buildings!Z31+Buildings!AB31","v":0},{"$f":"ROUNDUP(Buildings!AA31*Buildings!Y31,0)","v":0},{"$f":"ROUNDUP(BC31/100*Buildings!AC31,0)","v":0},null,{"$f":"Buildings!AE31","v":0},{"$f":"Buildings!AE31/100*Buildings!AF31","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV31*Buildings!L31)","v":353},{"$f":"(Buildings!AW31*(Buildings!Q31/100))","v":0},{"$f":"(Buildings!AX31*(Buildings!U31/100))","v":45.00669244497324},398.00669244497323,{"$f":"BS31*Buildings!I31","v":13532.227543129089},null,7208.25]
[{"$f":"Land!A32","v":"2P-P4"},{"$f":"IF(VLOOKUP(A32,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"neighborhood park (Front Street Mall)",null,null,null,5645.8,{"$f":"Land!J32","v":0},{"$f":"I32*(1-Buildings!J32)","v":0},{"$f":"Land!M32","v":1129},4516.8,null,{"$f":"Land!R32","v":2709.6},{"$f":"Land!T32","v":0},{"$f":"Land!V32","v":1806.4},{"$f":"Land!Q32","v":0.8},0.47993198483828686,3.1995465655885789,null,{"$f":"IF(Buildings!H32=0,0,Y32/Buildings!H32)","v":0},{"$f":"IF(Land!H32=0,0,U32/Land!H32)","v":0},{"$f":"IF(Land!J32=0,0,ROUNDUP(U32/Land!J32,0))","v":0},0,{"$f":"SUM(AO32,Buildings!Q32,Buildings!U32,Buildings!AH32,BC32,Buildings!AE32)","v":0},null,0,{"$f":"AA32*Buildings!I32","v":0},{"$f":"Buildings!O32","v":0.71},{"$f":"IF(SUM(AV32,BA32,BN32,BE32,BH32)=0,0,SUM(Buildings!Q32,Buildings!U32,Buildings!AH32,BC32,Buildings!AE32)/SUM(AV32,BA32,BN32,BE32,BH32))","v":0},null,{"$f":"Land!J32","v":0},{"$f":"Buildings!J32*AF32","v":0},0,null,{"$f":"Buildings!L32","v":0},0,0,{"$f":"Buildings!Y32","v":0},null,{"$f":"Buildings!L32*Buildings!M32","v":0},null,{"$f":"ROUNDUP(Buildings!N32*Buildings!L32,0)","v":0},{"$f":"ROUNDUP(Buildings!L32*Buildings!O32,0)","v":0},null,{"$f":"Buildings!Q32","v":0},{"$f":"IF(Buildings!R32=0,0,Buildings!Q32/Buildings!R32)","v":0},{"$f":"ROUNDUP(Buildings!Q32/100*Buildings!S32,0)","v":0},null,{"$f":"Buildings!U32","v":0},{"$f":"ROUNDUP(IF(Buildings!V32=0,0,Buildings!U32/Buildings!V32),0)","v":0},{"$f":"IF(SUM(AK32,AL32,AM32,BM32)=0,0,Buildings!U32/SUM(AK32,AL32,AM32,BM32))","v":0},{"$f":"ROUNDUP(Buildings!U32/100*Buildings!W32,0)","v":0},null,{"$f":"Buildings!Y32*Buildings!Z32+Buildings!AB32","v":0},{"$f":"ROUNDUP(Buildings!AA32*Buildings!Y32,0)","v":0},{"$f":"ROUNDUP(BC32/100*Buildings!AC32,0)","v":0},null,{"$f":"Buildings!AE32","v":0},{"$f":"Buildings!AE32/100*Buildings!AF32","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV32*Buildings!L32)","v":0},{"$f":"(Buildings!AW32*(Buildings!Q32/100))","v":0},{"$f":"(Buildings!AX32*(Buildings!U32/100))","v":0},0,{"$f":"BS32*Buildings!I32","v":0},null,5645.8]
[{"$f":"Land!A33","v":"2P-ST"},{"$f":"IF(VLOOKUP(A33,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"neighborhood park (southern green strip)",null,null,null,13436.85,{"$f":"Land!J33","v":0},{"$f":"I33*(1-Buildings!J33)","v":0},{"$f":"Land!M33","v":2015.3999999999999},11421.45,null,{"$f":"Land!R33","v":9136.4800000000014},{"$f":"Land!T33","v":0},{"$f":"Land!V33","v":2284.1199999999994},{"$f":"Land!Q33","v":0.85},0.67995698396573612,4.2497311497858501,null,{"$f":"IF(Buildings!H33=0,0,Y33/Buildings!H33)","v":0},{"$f":"IF(Land!H33=0,0,U33/Land!H33)","v":0},{"$f":"IF(Land!J33=0,0,ROUNDUP(U33/Land!J33,0))","v":0},0,{"$f":"SUM(AO33,Buildings!Q33,Buildings!U33,Buildings!AH33,BC33,Buildings!AE33)","v":0},null,0,{"$f":"AA33*Buildings!I33","v":0},{"$f":"Buildings!O33","v":0.71},{"$f":"IF(SUM(AV33,BA33,BN33,BE33,BH33)=0,0,SUM(Buildings!Q33,Buildings!U33,Buildings!AH33,BC33,Buildings!AE33)/SUM(AV33,BA33,BN33,BE33,BH33))","v":0},null,{"$f":"Land!J33","v":0},{"$f":"Buildings!J33*AF33","v":0},0,null,{"$f":"Buildings!L33","v":0},0,0,{"$f":"Buildings!Y33","v":0},null,{"$f":"Buildings!L33*Buildings!M33","v":0},null,{"$f":"ROUNDUP(Buildings!N33*Buildings!L33,0)","v":0},{"$f":"ROUNDUP(Buildings!L33*Buildings!O33,0)","v":0},null,{"$f":"Buildings!Q33","v":0},{"$f":"IF(Buildings!R33=0,0,Buildings!Q33/Buildings!R33)","v":0},{"$f":"ROUNDUP(Buildings!Q33/100*Buildings!S33,0)","v":0},null,{"$f":"Buildings!U33","v":0},{"$f":"ROUNDUP(IF(Buildings!V33=0,0,Buildings!U33/Buildings!V33),0)","v":0},{"$f":"IF(SUM(AK33,AL33,AM33,BM33)=0,0,Buildings!U33/SUM(AK33,AL33,AM33,BM33))","v":0},{"$f":"ROUNDUP(Buildings!U33/100*Buildings!W33,0)","v":0},null,{"$f":"Buildings!Y33*Buildings!Z33+Buildings!AB33","v":0},{"$f":"ROUNDUP(Buildings!AA33*Buildings!Y33,0)","v":0},{"$f":"ROUNDUP(BC33/100*Buildings!AC33,0)","v":0},null,{"$f":"Buildings!AE33","v":0},{"$f":"Buildings!AE33/100*Buildings!AF33","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV33*Buildings!L33)","v":0},{"$f":"(Buildings!AW33*(Buildings!Q33/100))","v":0},{"$f":"(Buildings!AX33*(Buildings!U33/100))","v":0},0,{"$f":"BS33*Buildings!I33","v":0},null,13436.85]
[{"$f":"Land!A34","v":"2P-ST"},{"$f":"IF(VLOOKUP(A34,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":"ON"},2,"streets",null,null,null,32439.200000000001,{"$f":"Land!J34","v":0},{"$f":"I34*(1-Buildings!J34)","v":0},{"$f":"Land!M34","v":25951.200000000001},6487.9999999999991,null,{"$f":"Land!R34","v":4541.4599999999991},{"$f":"Land!T34","v":0},{"$f":"Land!V34","v":1946.3400000000001},{"$f":"Land!Q34","v":0.19999999999999998},0.13999913684677795,0.89999445115785826,null,{"$f":"IF(Buildings!H34=0,0,Y34/Buildings!H34)","v":0},{"$f":"IF(Land!H34=0,0,U34/Land!H34)","v":0},{"$f":"IF(Land!J34=0,0,ROUNDUP(U34/Land!J34,0))","v":0},0,{"$f":"SUM(AO34,Buildings!Q34,Buildings!U34,Buildings!AH34,BC34,Buildings!AE34)","v":0},null,0,{"$f":"AA34*Buildings!I34","v":0},{"$f":"Buildings!O34","v":0.71},{"$f":"IF(SUM(AV34,BA34,BN34,BE34,BH34)=0,0,SUM(Buildings!Q34,Buildings!U34,Buildings!AH34,BC34,Buildings!AE34)/SUM(AV34,BA34,BN34,BE34,BH34))","v":0},null,{"$f":"Land!J34","v":0},{"$f":"Buildings!J34*AF34","v":0},0,null,{"$f":"Buildings!L34","v":0},0,0,{"$f":"Buildings!Y34","v":0},null,{"$f":"Buildings!L34*Buildings!M34","v":0},null,{"$f":"ROUNDUP(Buildings!N34*Buildings!L34,0)","v":0},{"$f":"ROUNDUP(Buildings!L34*Buildings!O34,0)","v":0},null,{"$f":"Buildings!Q34","v":0},{"$f":"IF(Buildings!R34=0,0,Buildings!Q34/Buildings!R34)","v":0},{"$f":"ROUNDUP(Buildings!Q34/100*Buildings!S34,0)","v":0},null,{"$f":"Buildings!U34","v":0},{"$f":"ROUNDUP(IF(Buildings!V34=0,0,Buildings!U34/Buildings!V34),0)","v":0},{"$f":"IF(SUM(AK34,AL34,AM34,BM34)=0,0,Buildings!U34/SUM(AK34,AL34,AM34,BM34))","v":0},{"$f":"ROUNDUP(Buildings!U34/100*Buildings!W34,0)","v":0},null,{"$f":"Buildings!Y34*Buildings!Z34+Buildings!AB34","v":0},{"$f":"ROUNDUP(Buildings!AA34*Buildings!Y34,0)","v":0},{"$f":"ROUNDUP(BC34/100*Buildings!AC34,0)","v":0},null,{"$f":"Buildings!AE34","v":0},{"$f":"Buildings!AE34/100*Buildings!AF34","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV34*Buildings!L34)","v":0},{"$f":"(Buildings!AW34*(Buildings!Q34/100))","v":0},{"$f":"(Buildings!AX34*(Buildings!U34/100))","v":0},0,{"$f":"BS34*Buildings!I34","v":0},null,32439.200000000001]
[{"$f":"Land!A35","v":"00:00:00"},{"$f":"IF(VLOOKUP(A35,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J35","v":0},{"$f":"I35*(1-Buildings!J35)","v":0},{"$f":"Land!M35","v":0},0,null,{"$f":"Land!R35","v":0},{"$f":"Land!T35","v":0},{"$f":"Land!V35","v":0},{"$f":"Land!Q35","v":0},0,0,null,{"$f":"IF(Buildings!H35=0,0,Y35/Buildings!H35)","v":0},{"$f":"IF(Land!H35=0,0,U35/Land!H35)","v":0},{"$f":"IF(Land!J35=0,0,ROUNDUP(U35/Land!J35,0))","v":0},0,{"$f":"SUM(AO35,Buildings!Q35,Buildings!U35,Buildings!AH35,BC35,Buildings!AE35)","v":0},null,0,{"$f":"AA35*Buildings!I35","v":0},{"$f":"Buildings!O35","v":0.71},{"$f":"IF(SUM(AV35,BA35,BN35,BE35,BH35)=0,0,SUM(Buildings!Q35,Buildings!U35,Buildings!AH35,BC35,Buildings!AE35)/SUM(AV35,BA35,BN35,BE35,BH35))","v":0},null,{"$f":"Land!J35","v":0},{"$f":"Buildings!J35*AF35","v":0},0,null,{"$f":"Buildings!L35","v":0},0,0,{"$f":"Buildings!Y35","v":0},null,{"$f":"Buildings!L35*Buildings!M35","v":0},null,{"$f":"ROUNDUP(Buildings!N35*Buildings!L35,0)","v":0},{"$f":"ROUNDUP(Buildings!L35*Buildings!O35,0)","v":0},null,{"$f":"Buildings!Q35","v":0},{"$f":"IF(Buildings!R35=0,0,Buildings!Q35/Buildings!R35)","v":0},{"$f":"ROUNDUP(Buildings!Q35/100*Buildings!S35,0)","v":0},null,{"$f":"Buildings!U35","v":0},{"$f":"ROUNDUP(IF(Buildings!V35=0,0,Buildings!U35/Buildings!V35),0)","v":0},{"$f":"IF(SUM(AK35,AL35,AM35,BM35)=0,0,Buildings!U35/SUM(AK35,AL35,AM35,BM35))","v":0},{"$f":"ROUNDUP(Buildings!U35/100*Buildings!W35,0)","v":0},null,{"$f":"Buildings!Y35*Buildings!Z35+Buildings!AB35","v":0},{"$f":"ROUNDUP(Buildings!AA35*Buildings!Y35,0)","v":0},{"$f":"ROUNDUP(BC35/100*Buildings!AC35,0)","v":0},null,{"$f":"Buildings!AE35","v":0},{"$f":"Buildings!AE35/100*Buildings!AF35","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV35*Buildings!L35)","v":0},{"$f":"(Buildings!AW35*(Buildings!Q35/100))","v":0},{"$f":"(Buildings!AX35*(Buildings!U35/100))","v":0},0,{"$f":"BS35*Buildings!I35","v":0},null,0]
[{"$f":"Land!A36","v":"00:00:00"},{"$f":"IF(VLOOKUP(A36,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J36","v":0},{"$f":"I36*(1-Buildings!J36)","v":0},{"$f":"Land!M36","v":0},0,null,{"$f":"Land!R36","v":0},{"$f":"Land!T36","v":0},{"$f":"Land!V36","v":0},{"$f":"Land!Q36","v":0},0,0,null,{"$f":"IF(Buildings!H36=0,0,Y36/Buildings!H36)","v":0},{"$f":"IF(Land!H36=0,0,U36/Land!H36)","v":0},{"$f":"IF(Land!J36=0,0,ROUNDUP(U36/Land!J36,0))","v":0},0,{"$f":"SUM(AO36,Buildings!Q36,Buildings!U36,Buildings!AH36,BC36,Buildings!AE36)","v":0},null,0,{"$f":"AA36*Buildings!I36","v":0},{"$f":"Buildings!O36","v":0.71},{"$f":"IF(SUM(AV36,BA36,BN36,BE36,BH36)=0,0,SUM(Buildings!Q36,Buildings!U36,Buildings!AH36,BC36,Buildings!AE36)/SUM(AV36,BA36,BN36,BE36,BH36))","v":0},null,{"$f":"Land!J36","v":0},{"$f":"Buildings!J36*AF36","v":0},0,null,{"$f":"Buildings!L36","v":0},0,0,{"$f":"Buildings!Y36","v":0},null,{"$f":"Buildings!L36*Buildings!M36","v":0},null,{"$f":"ROUNDUP(Buildings!N36*Buildings!L36,0)","v":0},{"$f":"ROUNDUP(Buildings!L36*Buildings!O36,0)","v":0},null,{"$f":"Buildings!Q36","v":0},{"$f":"IF(Buildings!R36=0,0,Buildings!Q36/Buildings!R36)","v":0},{"$f":"ROUNDUP(Buildings!Q36/100*Buildings!S36,0)","v":0},null,{"$f":"Buildings!U36","v":0},{"$f":"ROUNDUP(IF(Buildings!V36=0,0,Buildings!U36/Buildings!V36),0)","v":0},{"$f":"IF(SUM(AK36,AL36,AM36,BM36)=0,0,Buildings!U36/SUM(AK36,AL36,AM36,BM36))","v":0},{"$f":"ROUNDUP(Buildings!U36/100*Buildings!W36,0)","v":0},null,{"$f":"Buildings!Y36*Buildings!Z36+Buildings!AB36","v":0},{"$f":"ROUNDUP(Buildings!AA36*Buildings!Y36,0)","v":0},{"$f":"ROUNDUP(BC36/100*Buildings!AC36,0)","v":0},null,{"$f":"Buildings!AE36","v":0},{"$f":"Buildings!AE36/100*Buildings!AF36","v":0},null,null,null,null,{"$f":"BK36","v":0},null,null,{"$f":"(Buildings!AV36*Buildings!L36)","v":0},{"$f":"(Buildings!AW36*(Buildings!Q36/100))","v":0},{"$f":"(Buildings!AX36*(Buildings!U36/100))","v":0},0,{"$f":"BS36*Buildings!I36","v":0},null,0]
[{"$f":"Land!A37","v":"00:00:00"},{"$f":"IF(VLOOKUP(A37,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J37","v":0},{"$f":"I37*(1-Buildings!J37)","v":0},{"$f":"Land!M37","v":0},0,null,{"$f":"Land!R37","v":0},{"$f":"Land!T37","v":0},{"$f":"Land!V37","v":0},{"$f":"Land!Q37","v":0},0,0,null,{"$f":"IF(Buildings!H37=0,0,Y37/Buildings!H37)","v":0},{"$f":"IF(Land!H37=0,0,U37/Land!H37)","v":0},{"$f":"IF(Land!J37=0,0,ROUNDUP(U37/Land!J37,0))","v":0},0,{"$f":"SUM(AO37,Buildings!Q37,Buildings!U37,Buildings!AH37,BC37,Buildings!AE37)","v":0},null,0,{"$f":"AA37*Buildings!I37","v":0},{"$f":"Buildings!O37","v":0.71},{"$f":"IF(SUM(AV37,BA37,BN37,BE37,BH37)=0,0,SUM(Buildings!Q37,Buildings!U37,Buildings!AH37,BC37,Buildings!AE37)/SUM(AV37,BA37,BN37,BE37,BH37))","v":0},null,{"$f":"Land!J37","v":0},{"$f":"Buildings!J37*AF37","v":0},0,null,{"$f":"Buildings!L37","v":0},0,0,{"$f":"Buildings!Y37","v":0},null,{"$f":"Buildings!L37*Buildings!M37","v":0},null,{"$f":"ROUNDUP(Buildings!N37*Buildings!L37,0)","v":0},{"$f":"ROUNDUP(Buildings!L37*Buildings!O37,0)","v":0},null,{"$f":"Buildings!Q37","v":0},{"$f":"IF(Buildings!R37=0,0,Buildings!Q37/Buildings!R37)","v":0},{"$f":"ROUNDUP(Buildings!Q37/100*Buildings!S37,0)","v":0},null,{"$f":"Buildings!U37","v":0},{"$f":"ROUNDUP(IF(Buildings!V37=0,0,Buildings!U37/Buildings!V37),0)","v":0},{"$f":"IF(SUM(AK37,AL37,AM37,BM37)=0,0,Buildings!U37/SUM(AK37,AL37,AM37,BM37))","v":0},{"$f":"ROUNDUP(Buildings!U37/100*Buildings!W37,0)","v":0},null,{"$f":"Buildings!Y37*Buildings!Z37+Buildings!AB37","v":0},{"$f":"ROUNDUP(Buildings!AA37*Buildings!Y37,0)","v":0},{"$f":"ROUNDUP(BC37/100*Buildings!AC37,0)","v":0},null,{"$f":"Buildings!AE37","v":0},{"$f":"Buildings!AE37/100*Buildings!AF37","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV37*Buildings!L37)","v":0},{"$f":"(Buildings!AW37*(Buildings!Q37/100))","v":0},{"$f":"(Buildings!AX37*(Buildings!U37/100))","v":0},0,{"$f":"BS37*Buildings!I37","v":0},null,0]
[{"$f":"Land!A38","v":"00:00:00"},{"$f":"IF(VLOOKUP(A38,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J38","v":0},{"$f":"I38*(1-Buildings!J38)","v":0},{"$f":"Land!M38","v":0},0,null,{"$f":"Land!R38","v":0},{"$f":"Land!T38","v":0},{"$f":"Land!V38","v":0},{"$f":"Land!Q38","v":0},0,0,null,{"$f":"IF(Buildings!H38=0,0,Y38/Buildings!H38)","v":0},{"$f":"IF(Land!H38=0,0,U38/Land!H38)","v":0},{"$f":"IF(Land!J38=0,0,ROUNDUP(U38/Land!J38,0))","v":0},0,{"$f":"SUM(AO38,Buildings!Q38,Buildings!U38,Buildings!AH38,BC38,Buildings!AE38)","v":0},null,0,{"$f":"AA38*Buildings!I38","v":0},{"$f":"Buildings!O38","v":0.71},{"$f":"IF(SUM(AV38,BA38,BN38,BE38,BH38)=0,0,SUM(Buildings!Q38,Buildings!U38,Buildings!AH38,BC38,Buildings!AE38)/SUM(AV38,BA38,BN38,BE38,BH38))","v":0},null,{"$f":"Land!J38","v":0},{"$f":"Buildings!J38*AF38","v":0},0,null,{"$f":"Buildings!L38","v":0},0,0,{"$f":"Buildings!Y38","v":0},null,{"$f":"Buildings!L38*Buildings!M38","v":0},null,{"$f":"ROUNDUP(Buildings!N38*Buildings!L38,0)","v":0},{"$f":"ROUNDUP(Buildings!L38*Buildings!O38,0)","v":0},null,{"$f":"Buildings!Q38","v":0},{"$f":"IF(Buildings!R38=0,0,Buildings!Q38/Buildings!R38)","v":0},{"$f":"ROUNDUP(Buildings!Q38/100*Buildings!S38,0)","v":0},null,{"$f":"Buildings!U38","v":0},{"$f":"ROUNDUP(IF(Buildings!V38=0,0,Buildings!U38/Buildings!V38),0)","v":0},{"$f":"IF(SUM(AK38,AL38,AM38,BM38)=0,0,Buildings!U38/SUM(AK38,AL38,AM38,BM38))","v":0},{"$f":"ROUNDUP(Buildings!U38/100*Buildings!W38,0)","v":0},null,{"$f":"Buildings!Y38*Buildings!Z38+Buildings!AB38","v":0},{"$f":"ROUNDUP(Buildings!AA38*Buildings!Y38,0)","v":0},{"$f":"ROUNDUP(BC38/100*Buildings!AC38,0)","v":0},null,{"$f":"Buildings!AE38","v":0},{"$f":"Buildings!AE38/100*Buildings!AF38","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV38*Buildings!L38)","v":0},{"$f":"(Buildings!AW38*(Buildings!Q38/100))","v":0},{"$f":"(Buildings!AX38*(Buildings!U38/100))","v":0},0,{"$f":"BS38*Buildings!I38","v":0},null,0]
[{"$f":"Land!A39","v":"00:00:00"},{"$f":"IF(VLOOKUP(A39,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J39","v":0},{"$f":"I39*(1-Buildings!J39)","v":0},{"$f":"Land!M39","v":0},0,null,{"$f":"Land!R39","v":0},{"$f":"Land!T39","v":0},{"$f":"Land!V39","v":0},{"$f":"Land!Q39","v":0},0,0,null,{"$f":"IF(Buildings!H39=0,0,Y39/Buildings!H39)","v":0},{"$f":"IF(Land!H39=0,0,U39/Land!H39)","v":0},{"$f":"IF(Land!J39=0,0,ROUNDUP(U39/Land!J39,0))","v":0},0,{"$f":"SUM(AO39,Buildings!Q39,Buildings!U39,Buildings!AH39,BC39,Buildings!AE39)","v":0},null,0,{"$f":"AA39*Buildings!I39","v":0},{"$f":"Buildings!O39","v":0.71},{"$f":"IF(SUM(AV39,BA39,BN39,BE39,BH39)=0,0,SUM(Buildings!Q39,Buildings!U39,Buildings!AH39,BC39,Buildings!AE39)/SUM(AV39,BA39,BN39,BE39,BH39))","v":0},null,{"$f":"Land!J39","v":0},{"$f":"Buildings!J39*AF39","v":0},0,null,{"$f":"Buildings!L39","v":0},0,0,{"$f":"Buildings!Y39","v":0},null,{"$f":"Buildings!L39*Buildings!M39","v":0},null,{"$f":"ROUNDUP(Buildings!N39*Buildings!L39,0)","v":0},{"$f":"ROUNDUP(Buildings!L39*Buildings!O39,0)","v":0},null,{"$f":"Buildings!Q39","v":0},{"$f":"IF(Buildings!R39=0,0,Buildings!Q39/Buildings!R39)","v":0},{"$f":"ROUNDUP(Buildings!Q39/100*Buildings!S39,0)","v":0},null,{"$f":"Buildings!U39","v":0},{"$f":"ROUNDUP(IF(Buildings!V39=0,0,Buildings!U39/Buildings!V39),0)","v":0},{"$f":"IF(SUM(AK39,AL39,AM39,BM39)=0,0,Buildings!U39/SUM(AK39,AL39,AM39,BM39))","v":0},{"$f":"ROUNDUP(Buildings!U39/100*Buildings!W39,0)","v":0},null,{"$f":"Buildings!Y39*Buildings!Z39+Buildings!AB39","v":0},{"$f":"ROUNDUP(Buildings!AA39*Buildings!Y39,0)","v":0},{"$f":"ROUNDUP(BC39/100*Buildings!AC39,0)","v":0},null,{"$f":"Buildings!AE39","v":0},{"$f":"Buildings!AE39/100*Buildings!AF39","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV39*Buildings!L39)","v":0},{"$f":"(Buildings!AW39*(Buildings!Q39/100))","v":0},{"$f":"(Buildings!AX39*(Buildings!U39/100))","v":0},0,{"$f":"BS39*Buildings!I39","v":0},null,0]
[{"$f":"Land!A40","v":"00:00:00"},{"$f":"IF(VLOOKUP(A40,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J40","v":0},{"$f":"I40*(1-Buildings!J40)","v":0},{"$f":"Land!M40","v":0},0,null,{"$f":"Land!R40","v":0},{"$f":"Land!T40","v":0},{"$f":"Land!V40","v":0},{"$f":"Land!Q40","v":0},0,0,null,{"$f":"IF(Buildings!H40=0,0,Y40/Buildings!H40)","v":0},{"$f":"IF(Land!H40=0,0,U40/Land!H40)","v":0},{"$f":"IF(Land!J40=0,0,ROUNDUP(U40/Land!J40,0))","v":0},0,{"$f":"SUM(AO40,Buildings!Q40,Buildings!U40,Buildings!AH40,BC40,Buildings!AE40)","v":0},null,0,{"$f":"AA40*Buildings!I40","v":0},{"$f":"Buildings!O40","v":0.71},{"$f":"IF(SUM(AV40,BA40,BN40,BE40,BH40)=0,0,SUM(Buildings!Q40,Buildings!U40,Buildings!AH40,BC40,Buildings!AE40)/SUM(AV40,BA40,BN40,BE40,BH40))","v":0},null,{"$f":"Land!J40","v":0},{"$f":"Buildings!J40*AF40","v":0},0,null,{"$f":"Buildings!L40","v":0},0,0,{"$f":"Buildings!Y40","v":0},null,{"$f":"Buildings!L40*Buildings!M40","v":0},null,{"$f":"ROUNDUP(Buildings!N40*Buildings!L40,0)","v":0},{"$f":"ROUNDUP(Buildings!L40*Buildings!O40,0)","v":0},null,{"$f":"Buildings!Q40","v":0},{"$f":"IF(Buildings!R40=0,0,Buildings!Q40/Buildings!R40)","v":0},{"$f":"ROUNDUP(Buildings!Q40/100*Buildings!S40,0)","v":0},null,{"$f":"Buildings!U40","v":0},{"$f":"ROUNDUP(IF(Buildings!V40=0,0,Buildings!U40/Buildings!V40),0)","v":0},{"$f":"IF(SUM(AK40,AL40,AM40,BM40)=0,0,Buildings!U40/SUM(AK40,AL40,AM40,BM40))","v":0},{"$f":"ROUNDUP(Buildings!U40/100*Buildings!W40,0)","v":0},null,{"$f":"Buildings!Y40*Buildings!Z40+Buildings!AB40","v":0},{"$f":"ROUNDUP(Buildings!AA40*Buildings!Y40,0)","v":0},{"$f":"ROUNDUP(BC40/100*Buildings!AC40,0)","v":0},null,{"$f":"Buildings!AE40","v":0},{"$f":"Buildings!AE40/100*Buildings!AF40","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV40*Buildings!L40)","v":0},{"$f":"(Buildings!AW40*(Buildings!Q40/100))","v":0},{"$f":"(Buildings!AX40*(Buildings!U40/100))","v":0},0,{"$f":"BS40*Buildings!I40","v":0},null,0]
[{"$f":"Land!A41","v":"00:00:00"},{"$f":"IF(VLOOKUP(A41,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J41","v":0},{"$f":"I41*(1-Buildings!J41)","v":0},{"$f":"Land!M41","v":0},0,null,{"$f":"Land!R41","v":0},{"$f":"Land!T41","v":0},{"$f":"Land!V41","v":0},{"$f":"Land!Q41","v":0},0,0,null,{"$f":"IF(Buildings!H41=0,0,Y41/Buildings!H41)","v":0},{"$f":"IF(Land!H41=0,0,U41/Land!H41)","v":0},{"$f":"IF(Land!J41=0,0,ROUNDUP(U41/Land!J41,0))","v":0},0,{"$f":"SUM(AO41,Buildings!Q41,Buildings!U41,Buildings!AH41,BC41,Buildings!AE41)","v":0},null,0,{"$f":"AA41*Buildings!I41","v":0},{"$f":"Buildings!O41","v":0.71},{"$f":"IF(SUM(AV41,BA41,BN41,BE41,BH41)=0,0,SUM(Buildings!Q41,Buildings!U41,Buildings!AH41,BC41,Buildings!AE41)/SUM(AV41,BA41,BN41,BE41,BH41))","v":0},null,{"$f":"Land!J41","v":0},{"$f":"Buildings!J41*AF41","v":0},0,null,{"$f":"Buildings!L41","v":0},0,0,{"$f":"Buildings!Y41","v":0},null,{"$f":"Buildings!L41*Buildings!M41","v":0},null,{"$f":"ROUNDUP(Buildings!N41*Buildings!L41,0)","v":0},{"$f":"ROUNDUP(Buildings!L41*Buildings!O41,0)","v":0},null,{"$f":"Buildings!Q41","v":0},{"$f":"IF(Buildings!R41=0,0,Buildings!Q41/Buildings!R41)","v":0},{"$f":"ROUNDUP(Buildings!Q41/100*Buildings!S41,0)","v":0},null,{"$f":"Buildings!U41","v":0},{"$f":"ROUNDUP(IF(Buildings!V41=0,0,Buildings!U41/Buildings!V41),0)","v":0},{"$f":"IF(SUM(AK41,AL41,AM41,BM41)=0,0,Buildings!U41/SUM(AK41,AL41,AM41,BM41))","v":0},{"$f":"ROUNDUP(Buildings!U41/100*Buildings!W41,0)","v":0},null,{"$f":"Buildings!Y41*Buildings!Z41+Buildings!AB41","v":0},{"$f":"ROUNDUP(Buildings!AA41*Buildings!Y41,0)","v":0},{"$f":"ROUNDUP(BC41/100*Buildings!AC41,0)","v":0},null,{"$f":"Buildings!AE41","v":0},{"$f":"Buildings!AE41/100*Buildings!AF41","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV41*Buildings!L41)","v":0},{"$f":"(Buildings!AW41*(Buildings!Q41/100))","v":0},{"$f":"(Buildings!AX41*(Buildings!U41/100))","v":0},0,{"$f":"BS41*Buildings!I41","v":0},null,0]
[{"$f":"Land!A42","v":"00:00:00"},{"$f":"IF(VLOOKUP(A42,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J42","v":0},{"$f":"I42*(1-Buildings!J42)","v":0},{"$f":"Land!M42","v":0},0,null,{"$f":"Land!R42","v":0},{"$f":"Land!T42","v":0},{"$f":"Land!V42","v":0},{"$f":"Land!Q42","v":0},0,0,null,{"$f":"IF(Buildings!H42=0,0,Y42/Buildings!H42)","v":0},{"$f":"IF(Land!H42=0,0,U42/Land!H42)","v":0},{"$f":"IF(Land!J42=0,0,ROUNDUP(U42/Land!J42,0))","v":0},0,{"$f":"SUM(AO42,Buildings!Q42,Buildings!U42,Buildings!AH42,BC42,Buildings!AE42)","v":0},null,0,{"$f":"AA42*Buildings!I42","v":0},{"$f":"Buildings!O42","v":0.71},{"$f":"IF(SUM(AV42,BA42,BN42,BE42,BH42)=0,0,SUM(Buildings!Q42,Buildings!U42,Buildings!AH42,BC42,Buildings!AE42)/SUM(AV42,BA42,BN42,BE42,BH42))","v":0},null,{"$f":"Land!J42","v":0},{"$f":"Buildings!J42*AF42","v":0},0,null,{"$f":"Buildings!L42","v":0},0,0,{"$f":"Buildings!Y42","v":0},null,{"$f":"Buildings!L42*Buildings!M42","v":0},null,{"$f":"ROUNDUP(Buildings!N42*Buildings!L42,0)","v":0},{"$f":"ROUNDUP(Buildings!L42*Buildings!O42,0)","v":0},null,{"$f":"Buildings!Q42","v":0},{"$f":"IF(Buildings!R42=0,0,Buildings!Q42/Buildings!R42)","v":0},{"$f":"ROUNDUP(Buildings!Q42/100*Buildings!S42,0)","v":0},null,{"$f":"Buildings!U42","v":0},{"$f":"ROUNDUP(IF(Buildings!V42=0,0,Buildings!U42/Buildings!V42),0)","v":0},{"$f":"IF(SUM(AK42,AL42,AM42,BM42)=0,0,Buildings!U42/SUM(AK42,AL42,AM42,BM42))","v":0},{"$f":"ROUNDUP(Buildings!U42/100*Buildings!W42,0)","v":0},null,{"$f":"Buildings!Y42*Buildings!Z42+Buildings!AB42","v":0},{"$f":"ROUNDUP(Buildings!AA42*Buildings!Y42,0)","v":0},{"$f":"ROUNDUP(BC42/100*Buildings!AC42,0)","v":0},null,{"$f":"Buildings!AE42","v":0},{"$f":"Buildings!AE42/100*Buildings!AF42","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV42*Buildings!L42)","v":0},{"$f":"(Buildings!AW42*(Buildings!Q42/100))","v":0},{"$f":"(Buildings!AX42*(Buildings!U42/100))","v":0},0,{"$f":"BS42*Buildings!I42","v":0},null,0]
[{"$f":"Land!A43","v":"00:00:00"},{"$f":"IF(VLOOKUP(A43,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J43","v":0},{"$f":"I43*(1-Buildings!J43)","v":0},{"$f":"Land!M43","v":0},0,null,{"$f":"Land!R43","v":0},{"$f":"Land!T43","v":0},{"$f":"Land!V43","v":0},{"$f":"Land!Q43","v":0},0,0,null,{"$f":"IF(Buildings!H43=0,0,Y43/Buildings!H43)","v":0},{"$f":"IF(Land!H43=0,0,U43/Land!H43)","v":0},{"$f":"IF(Land!J43=0,0,ROUNDUP(U43/Land!J43,0))","v":0},0,{"$f":"SUM(AO43,Buildings!Q43,Buildings!U43,Buildings!AH43,BC43,Buildings!AE43)","v":0},null,0,{"$f":"AA43*Buildings!I43","v":0},{"$f":"Buildings!O43","v":0.71},{"$f":"IF(SUM(AV43,BA43,BN43,BE43,BH43)=0,0,SUM(Buildings!Q43,Buildings!U43,Buildings!AH43,BC43,Buildings!AE43)/SUM(AV43,BA43,BN43,BE43,BH43))","v":0},null,{"$f":"Land!J43","v":0},{"$f":"Buildings!J43*AF43","v":0},0,null,{"$f":"Buildings!L43","v":0},0,0,{"$f":"Buildings!Y43","v":0},null,{"$f":"Buildings!L43*Buildings!M43","v":0},null,{"$f":"ROUNDUP(Buildings!N43*Buildings!L43,0)","v":0},{"$f":"ROUNDUP(Buildings!L43*Buildings!O43,0)","v":0},null,{"$f":"Buildings!Q43","v":0},{"$f":"IF(Buildings!R43=0,0,Buildings!Q43/Buildings!R43)","v":0},{"$f":"ROUNDUP(Buildings!Q43/100*Buildings!S43,0)","v":0},null,{"$f":"Buildings!U43","v":0},{"$f":"ROUNDUP(IF(Buildings!V43=0,0,Buildings!U43/Buildings!V43),0)","v":0},{"$f":"IF(SUM(AK43,AL43,AM43,BM43)=0,0,Buildings!U43/SUM(AK43,AL43,AM43,BM43))","v":0},{"$f":"ROUNDUP(Buildings!U43/100*Buildings!W43,0)","v":0},null,{"$f":"Buildings!Y43*Buildings!Z43+Buildings!AB43","v":0},{"$f":"ROUNDUP(Buildings!AA43*Buildings!Y43,0)","v":0},{"$f":"ROUNDUP(BC43/100*Buildings!AC43,0)","v":0},null,{"$f":"Buildings!AE43","v":0},{"$f":"Buildings!AE43/100*Buildings!AF43","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV43*Buildings!L43)","v":0},{"$f":"(Buildings!AW43*(Buildings!Q43/100))","v":0},{"$f":"(Buildings!AX43*(Buildings!U43/100))","v":0},0,{"$f":"BS43*Buildings!I43","v":0},null,0]
[{"$f":"Land!A44","v":"00:00:00"},{"$f":"IF(VLOOKUP(A44,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J44","v":0},{"$f":"I44*(1-Buildings!J44)","v":0},{"$f":"Land!M44","v":0},0,null,{"$f":"Land!R44","v":0},{"$f":"Land!T44","v":0},{"$f":"Land!V44","v":0},{"$f":"Land!Q44","v":0},0,0,null,{"$f":"IF(Buildings!H44=0,0,Y44/Buildings!H44)","v":0},{"$f":"IF(Land!H44=0,0,U44/Land!H44)","v":0},{"$f":"IF(Land!J44=0,0,ROUNDUP(U44/Land!J44,0))","v":0},0,{"$f":"SUM(AO44,Buildings!Q44,Buildings!U44,Buildings!AH44,BC44,Buildings!AE44)","v":0},null,0,{"$f":"AA44*Buildings!I44","v":0},{"$f":"Buildings!O44","v":0.71},{"$f":"IF(SUM(AV44,BA44,BN44,BE44,BH44)=0,0,SUM(Buildings!Q44,Buildings!U44,Buildings!AH44,BC44,Buildings!AE44)/SUM(AV44,BA44,BN44,BE44,BH44))","v":0},null,{"$f":"Land!J44","v":0},{"$f":"Buildings!J44*AF44","v":0},0,null,{"$f":"Buildings!L44","v":0},0,0,{"$f":"Buildings!Y44","v":0},null,{"$f":"Buildings!L44*Buildings!M44","v":0},null,{"$f":"ROUNDUP(Buildings!N44*Buildings!L44,0)","v":0},{"$f":"ROUNDUP(Buildings!L44*Buildings!O44,0)","v":0},null,{"$f":"Buildings!Q44","v":0},{"$f":"IF(Buildings!R44=0,0,Buildings!Q44/Buildings!R44)","v":0},{"$f":"ROUNDUP(Buildings!Q44/100*Buildings!S44,0)","v":0},null,{"$f":"Buildings!U44","v":0},{"$f":"ROUNDUP(IF(Buildings!V44=0,0,Buildings!U44/Buildings!V44),0)","v":0},{"$f":"IF(SUM(AK44,AL44,AM44,BM44)=0,0,Buildings!U44/SUM(AK44,AL44,AM44,BM44))","v":0},{"$f":"ROUNDUP(Buildings!U44/100*Buildings!W44,0)","v":0},null,{"$f":"Buildings!Y44*Buildings!Z44+Buildings!AB44","v":0},{"$f":"ROUNDUP(Buildings!AA44*Buildings!Y44,0)","v":0},{"$f":"ROUNDUP(BC44/100*Buildings!AC44,0)","v":0},null,{"$f":"Buildings!AE44","v":0},{"$f":"Buildings!AE44/100*Buildings!AF44","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV44*Buildings!L44)","v":0},{"$f":"(Buildings!AW44*(Buildings!Q44/100))","v":0},{"$f":"(Buildings!AX44*(Buildings!U44/100))","v":0},0,{"$f":"BS44*Buildings!I44","v":0},null,0]
[{"$f":"Land!A45","v":"00:00:00"},{"$f":"IF(VLOOKUP(A45,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J45","v":0},{"$f":"I45*(1-Buildings!J45)","v":0},{"$f":"Land!M45","v":0},0,null,{"$f":"Land!R45","v":0},{"$f":"Land!T45","v":0},{"$f":"Land!V45","v":0},{"$f":"Land!Q45","v":0},0,0,null,{"$f":"IF(Buildings!H45=0,0,Y45/Buildings!H45)","v":0},{"$f":"IF(Land!H45=0,0,U45/Land!H45)","v":0},{"$f":"IF(Land!J45=0,0,ROUNDUP(U45/Land!J45,0))","v":0},0,{"$f":"SUM(AO45,Buildings!Q45,Buildings!U45,Buildings!AH45,BC45,Buildings!AE45)","v":0},null,0,{"$f":"AA45*Buildings!I45","v":0},{"$f":"Buildings!O45","v":0.71},{"$f":"IF(SUM(AV45,BA45,BN45,BE45,BH45)=0,0,SUM(Buildings!Q45,Buildings!U45,Buildings!AH45,BC45,Buildings!AE45)/SUM(AV45,BA45,BN45,BE45,BH45))","v":0},null,{"$f":"Land!J45","v":0},{"$f":"Buildings!J45*AF45","v":0},0,null,{"$f":"Buildings!L45","v":0},0,0,{"$f":"Buildings!Y45","v":0},null,{"$f":"Buildings!L45*Buildings!M45","v":0},null,{"$f":"ROUNDUP(Buildings!N45*Buildings!L45,0)","v":0},{"$f":"ROUNDUP(Buildings!L45*Buildings!O45,0)","v":0},null,{"$f":"Buildings!Q45","v":0},{"$f":"IF(Buildings!R45=0,0,Buildings!Q45/Buildings!R45)","v":0},{"$f":"ROUNDUP(Buildings!Q45/100*Buildings!S45,0)","v":0},null,{"$f":"Buildings!U45","v":0},{"$f":"ROUNDUP(IF(Buildings!V45=0,0,Buildings!U45/Buildings!V45),0)","v":0},{"$f":"IF(SUM(AK45,AL45,AM45,BM45)=0,0,Buildings!U45/SUM(AK45,AL45,AM45,BM45))","v":0},{"$f":"ROUNDUP(Buildings!U45/100*Buildings!W45,0)","v":0},null,{"$f":"Buildings!Y45*Buildings!Z45+Buildings!AB45","v":0},{"$f":"ROUNDUP(Buildings!AA45*Buildings!Y45,0)","v":0},{"$f":"ROUNDUP(BC45/100*Buildings!AC45,0)","v":0},null,{"$f":"Buildings!AE45","v":0},{"$f":"Buildings!AE45/100*Buildings!AF45","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV45*Buildings!L45)","v":0},{"$f":"(Buildings!AW45*(Buildings!Q45/100))","v":0},{"$f":"(Buildings!AX45*(Buildings!U45/100))","v":0},0,{"$f":"BS45*Buildings!I45","v":0},null,0]
[{"$f":"Land!A46","v":"00:00:00"},{"$f":"IF(VLOOKUP(A46,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J46","v":0},{"$f":"I46*(1-Buildings!J46)","v":0},{"$f":"Land!M46","v":0},0,null,{"$f":"Land!R46","v":0},{"$f":"Land!T46","v":0},{"$f":"Land!V46","v":0},{"$f":"Land!Q46","v":0},0,0,null,{"$f":"IF(Buildings!H46=0,0,Y46/Buildings!H46)","v":0},{"$f":"IF(Land!H46=0,0,U46/Land!H46)","v":0},{"$f":"IF(Land!J46=0,0,ROUNDUP(U46/Land!J46,0))","v":0},0,{"$f":"SUM(AO46,Buildings!Q46,Buildings!U46,Buildings!AH46,BC46,Buildings!AE46)","v":0},null,0,{"$f":"AA46*Buildings!I46","v":0},{"$f":"Buildings!O46","v":0.71},{"$f":"IF(SUM(AV46,BA46,BN46,BE46,BH46)=0,0,SUM(Buildings!Q46,Buildings!U46,Buildings!AH46,BC46,Buildings!AE46)/SUM(AV46,BA46,BN46,BE46,BH46))","v":0},null,{"$f":"Land!J46","v":0},{"$f":"Buildings!J46*AF46","v":0},0,null,{"$f":"Buildings!L46","v":0},0,0,{"$f":"Buildings!Y46","v":0},null,{"$f":"Buildings!L46*Buildings!M46","v":0},null,{"$f":"ROUNDUP(Buildings!N46*Buildings!L46,0)","v":0},{"$f":"ROUNDUP(Buildings!L46*Buildings!O46,0)","v":0},null,{"$f":"Buildings!Q46","v":0},{"$f":"IF(Buildings!R46=0,0,Buildings!Q46/Buildings!R46)","v":0},{"$f":"ROUNDUP(Buildings!Q46/100*Buildings!S46,0)","v":0},null,{"$f":"Buildings!U46","v":0},{"$f":"ROUNDUP(IF(Buildings!V46=0,0,Buildings!U46/Buildings!V46),0)","v":0},{"$f":"IF(SUM(AK46,AL46,AM46,BM46)=0,0,Buildings!U46/SUM(AK46,AL46,AM46,BM46))","v":0},{"$f":"ROUNDUP(Buildings!U46/100*Buildings!W46,0)","v":0},null,{"$f":"Buildings!Y46*Buildings!Z46+Buildings!AB46","v":0},{"$f":"ROUNDUP(Buildings!AA46*Buildings!Y46,0)","v":0},{"$f":"ROUNDUP(BC46/100*Buildings!AC46,0)","v":0},null,{"$f":"Buildings!AE46","v":0},{"$f":"Buildings!AE46/100*Buildings!AF46","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV46*Buildings!L46)","v":0},{"$f":"(Buildings!AW46*(Buildings!Q46/100))","v":0},{"$f":"(Buildings!AX46*(Buildings!U46/100))","v":0},0,{"$f":"BS46*Buildings!I46","v":0},null,0]
[{"$f":"Land!A47","v":"00:00:00"},{"$f":"IF(VLOOKUP(A47,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J47","v":0},{"$f":"I47*(1-Buildings!J47)","v":0},{"$f":"Land!M47","v":0},0,null,{"$f":"Land!R47","v":0},{"$f":"Land!T47","v":0},{"$f":"Land!V47","v":0},{"$f":"Land!Q47","v":0},0,0,null,{"$f":"IF(Buildings!H47=0,0,Y47/Buildings!H47)","v":0},{"$f":"IF(Land!H47=0,0,U47/Land!H47)","v":0},{"$f":"IF(Land!J47=0,0,ROUNDUP(U47/Land!J47,0))","v":0},0,{"$f":"SUM(AO47,Buildings!Q47,Buildings!U47,Buildings!AH47,BC47,Buildings!AE47)","v":0},null,0,{"$f":"AA47*Buildings!I47","v":0},{"$f":"Buildings!O47","v":0.71},{"$f":"IF(SUM(AV47,BA47,BN47,BE47,BH47)=0,0,SUM(Buildings!Q47,Buildings!U47,Buildings!AH47,BC47,Buildings!AE47)/SUM(AV47,BA47,BN47,BE47,BH47))","v":0},null,{"$f":"Land!J47","v":0},{"$f":"Buildings!J47*AF47","v":0},0,null,{"$f":"Buildings!L47","v":0},0,0,{"$f":"Buildings!Y47","v":0},null,{"$f":"Buildings!L47*Buildings!M47","v":0},null,{"$f":"ROUNDUP(Buildings!N47*Buildings!L47,0)","v":0},{"$f":"ROUNDUP(Buildings!L47*Buildings!O47,0)","v":0},null,{"$f":"Buildings!Q47","v":0},{"$f":"IF(Buildings!R47=0,0,Buildings!Q47/Buildings!R47)","v":0},{"$f":"ROUNDUP(Buildings!Q47/100*Buildings!S47,0)","v":0},null,{"$f":"Buildings!U47","v":0},{"$f":"ROUNDUP(IF(Buildings!V47=0,0,Buildings!U47/Buildings!V47),0)","v":0},{"$f":"IF(SUM(AK47,AL47,AM47,BM47)=0,0,Buildings!U47/SUM(AK47,AL47,AM47,BM47))","v":0},{"$f":"ROUNDUP(Buildings!U47/100*Buildings!W47,0)","v":0},null,{"$f":"Buildings!Y47*Buildings!Z47+Buildings!AB47","v":0},{"$f":"ROUNDUP(Buildings!AA47*Buildings!Y47,0)","v":0},{"$f":"ROUNDUP(BC47/100*Buildings!AC47,0)","v":0},null,{"$f":"Buildings!AE47","v":0},{"$f":"Buildings!AE47/100*Buildings!AF47","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV47*Buildings!L47)","v":0},{"$f":"(Buildings!AW47*(Buildings!Q47/100))","v":0},{"$f":"(Buildings!AX47*(Buildings!U47/100))","v":0},0,{"$f":"BS47*Buildings!I47","v":0},null,0]
[{"$f":"Land!A48","v":"00:00:00"},{"$f":"IF(VLOOKUP(A48,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J48","v":0},{"$f":"I48*(1-Buildings!J48)","v":0},{"$f":"Land!M48","v":0},0,null,{"$f":"Land!R48","v":0},{"$f":"Land!T48","v":0},{"$f":"Land!V48","v":0},{"$f":"Land!Q48","v":0},0,0,null,{"$f":"IF(Buildings!H48=0,0,Y48/Buildings!H48)","v":0},{"$f":"IF(Land!H48=0,0,U48/Land!H48)","v":0},{"$f":"IF(Land!J48=0,0,ROUNDUP(U48/Land!J48,0))","v":0},0,{"$f":"SUM(AO48,Buildings!Q48,Buildings!U48,Buildings!AH48,BC48,Buildings!AE48)","v":0},null,0,{"$f":"AA48*Buildings!I48","v":0},{"$f":"Buildings!O48","v":0.71},{"$f":"IF(SUM(AV48,BA48,BN48,BE48,BH48)=0,0,SUM(Buildings!Q48,Buildings!U48,Buildings!AH48,BC48,Buildings!AE48)/SUM(AV48,BA48,BN48,BE48,BH48))","v":0},null,{"$f":"Land!J48","v":0},{"$f":"Buildings!J48*AF48","v":0},0,null,{"$f":"Buildings!L48","v":0},0,0,{"$f":"Buildings!Y48","v":0},null,{"$f":"Buildings!L48*Buildings!M48","v":0},null,{"$f":"ROUNDUP(Buildings!N48*Buildings!L48,0)","v":0},{"$f":"ROUNDUP(Buildings!L48*Buildings!O48,0)","v":0},null,{"$f":"Buildings!Q48","v":0},{"$f":"IF(Buildings!R48=0,0,Buildings!Q48/Buildings!R48)","v":0},{"$f":"ROUNDUP(Buildings!Q48/100*Buildings!S48,0)","v":0},null,{"$f":"Buildings!U48","v":0},{"$f":"ROUNDUP(IF(Buildings!V48=0,0,Buildings!U48/Buildings!V48),0)","v":0},{"$f":"IF(SUM(AK48,AL48,AM48,BM48)=0,0,Buildings!U48/SUM(AK48,AL48,AM48,BM48))","v":0},{"$f":"ROUNDUP(Buildings!U48/100*Buildings!W48,0)","v":0},null,{"$f":"Buildings!Y48*Buildings!Z48+Buildings!AB48","v":0},{"$f":"ROUNDUP(Buildings!AA48*Buildings!Y48,0)","v":0},{"$f":"ROUNDUP(BC48/100*Buildings!AC48,0)","v":0},null,{"$f":"Buildings!AE48","v":0},{"$f":"Buildings!AE48/100*Buildings!AF48","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV48*Buildings!L48)","v":0},{"$f":"(Buildings!AW48*(Buildings!Q48/100))","v":0},{"$f":"(Buildings!AX48*(Buildings!U48/100))","v":0},0,{"$f":"BS48*Buildings!I48","v":0},null,0]
[{"$f":"Land!A49","v":"00:00:00"},{"$f":"IF(VLOOKUP(A49,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J49","v":0},{"$f":"I49*(1-Buildings!J49)","v":0},{"$f":"Land!M49","v":0},0,null,{"$f":"Land!R49","v":0},{"$f":"Land!T49","v":0},{"$f":"Land!V49","v":0},{"$f":"Land!Q49","v":0},0,0,null,{"$f":"IF(Buildings!H49=0,0,Y49/Buildings!H49)","v":0},{"$f":"IF(Land!H49=0,0,U49/Land!H49)","v":0},{"$f":"IF(Land!J49=0,0,ROUNDUP(U49/Land!J49,0))","v":0},0,{"$f":"SUM(AO49,Buildings!Q49,Buildings!U49,Buildings!AH49,BC49,Buildings!AE49)","v":0},null,0,{"$f":"AA49*Buildings!I49","v":0},{"$f":"Buildings!O49","v":0.71},{"$f":"IF(SUM(AV49,BA49,BN49,BE49,BH49)=0,0,SUM(Buildings!Q49,Buildings!U49,Buildings!AH49,BC49,Buildings!AE49)/SUM(AV49,BA49,BN49,BE49,BH49))","v":0},null,{"$f":"Land!J49","v":0},{"$f":"Buildings!J49*AF49","v":0},0,null,{"$f":"Buildings!L49","v":0},0,0,{"$f":"Buildings!Y49","v":0},null,{"$f":"Buildings!L49*Buildings!M49","v":0},null,{"$f":"ROUNDUP(Buildings!N49*Buildings!L49,0)","v":0},{"$f":"ROUNDUP(Buildings!L49*Buildings!O49,0)","v":0},null,{"$f":"Buildings!Q49","v":0},{"$f":"IF(Buildings!R49=0,0,Buildings!Q49/Buildings!R49)","v":0},{"$f":"ROUNDUP(Buildings!Q49/100*Buildings!S49,0)","v":0},null,{"$f":"Buildings!U49","v":0},{"$f":"ROUNDUP(IF(Buildings!V49=0,0,Buildings!U49/Buildings!V49),0)","v":0},{"$f":"IF(SUM(AK49,AL49,AM49,BM49)=0,0,Buildings!U49/SUM(AK49,AL49,AM49,BM49))","v":0},{"$f":"ROUNDUP(Buildings!U49/100*Buildings!W49,0)","v":0},null,{"$f":"Buildings!Y49*Buildings!Z49+Buildings!AB49","v":0},{"$f":"ROUNDUP(Buildings!AA49*Buildings!Y49,0)","v":0},{"$f":"ROUNDUP(BC49/100*Buildings!AC49,0)","v":0},null,{"$f":"Buildings!AE49","v":0},{"$f":"Buildings!AE49/100*Buildings!AF49","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV49*Buildings!L49)","v":0},{"$f":"(Buildings!AW49*(Buildings!Q49/100))","v":0},{"$f":"(Buildings!AX49*(Buildings!U49/100))","v":0},0,{"$f":"BS49*Buildings!I49","v":0},null,0]
[{"$f":"Land!A50","v":"00:00:00"},{"$f":"IF(VLOOKUP(A50,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J50","v":0},{"$f":"I50*(1-Buildings!J50)","v":0},{"$f":"Land!M50","v":0},0,null,{"$f":"Land!R50","v":0},{"$f":"Land!T50","v":0},{"$f":"Land!V50","v":0},{"$f":"Land!Q50","v":0},0,0,null,{"$f":"IF(Buildings!H50=0,0,Y50/Buildings!H50)","v":0},{"$f":"IF(Land!H50=0,0,U50/Land!H50)","v":0},{"$f":"IF(Land!J50=0,0,ROUNDUP(U50/Land!J50,0))","v":0},0,{"$f":"SUM(AO50,Buildings!Q50,Buildings!U50,Buildings!AH50,BC50,Buildings!AE50)","v":0},null,0,{"$f":"AA50*Buildings!I50","v":0},{"$f":"Buildings!O50","v":0.71},{"$f":"IF(SUM(AV50,BA50,BN50,BE50,BH50)=0,0,SUM(Buildings!Q50,Buildings!U50,Buildings!AH50,BC50,Buildings!AE50)/SUM(AV50,BA50,BN50,BE50,BH50))","v":0},null,{"$f":"Land!J50","v":0},{"$f":"Buildings!J50*AF50","v":0},0,null,{"$f":"Buildings!L50","v":0},0,0,{"$f":"Buildings!Y50","v":0},null,{"$f":"Buildings!L50*Buildings!M50","v":0},null,{"$f":"ROUNDUP(Buildings!N50*Buildings!L50,0)","v":0},{"$f":"ROUNDUP(Buildings!L50*Buildings!O50,0)","v":0},null,{"$f":"Buildings!Q50","v":0},{"$f":"IF(Buildings!R50=0,0,Buildings!Q50/Buildings!R50)","v":0},{"$f":"ROUNDUP(Buildings!Q50/100*Buildings!S50,0)","v":0},null,{"$f":"Buildings!U50","v":0},{"$f":"ROUNDUP(IF(Buildings!V50=0,0,Buildings!U50/Buildings!V50),0)","v":0},{"$f":"IF(SUM(AK50,AL50,AM50,BM50)=0,0,Buildings!U50/SUM(AK50,AL50,AM50,BM50))","v":0},{"$f":"ROUNDUP(Buildings!U50/100*Buildings!W50,0)","v":0},null,{"$f":"Buildings!Y50*Buildings!Z50+Buildings!AB50","v":0},{"$f":"ROUNDUP(Buildings!AA50*Buildings!Y50,0)","v":0},{"$f":"ROUNDUP(BC50/100*Buildings!AC50,0)","v":0},null,{"$f":"Buildings!AE50","v":0},{"$f":"Buildings!AE50/100*Buildings!AF50","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV50*Buildings!L50)","v":0},{"$f":"(Buildings!AW50*(Buildings!Q50/100))","v":0},{"$f":"(Buildings!AX50*(Buildings!U50/100))","v":0},0,{"$f":"BS50*Buildings!I50","v":0},null,0]
[{"$f":"Land!A51","v":"00:00:00"},{"$f":"IF(VLOOKUP(A51,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J51","v":0},{"$f":"I51*(1-Buildings!J51)","v":0},{"$f":"Land!M51","v":0},0,null,{"$f":"Land!R51","v":0},{"$f":"Land!T51","v":0},{"$f":"Land!V51","v":0},{"$f":"Land!Q51","v":0},0,0,null,{"$f":"IF(Buildings!H51=0,0,Y51/Buildings!H51)","v":0},{"$f":"IF(Land!H51=0,0,U51/Land!H51)","v":0},{"$f":"IF(Land!J51=0,0,ROUNDUP(U51/Land!J51,0))","v":0},0,{"$f":"SUM(AO51,Buildings!Q51,Buildings!U51,Buildings!AH51,BC51,Buildings!AE51)","v":0},null,0,{"$f":"AA51*Buildings!I51","v":0},{"$f":"Buildings!O51","v":0.71},{"$f":"IF(SUM(AV51,BA51,BN51,BE51,BH51)=0,0,SUM(Buildings!Q51,Buildings!U51,Buildings!AH51,BC51,Buildings!AE51)/SUM(AV51,BA51,BN51,BE51,BH51))","v":0},null,{"$f":"Land!J51","v":0},{"$f":"Buildings!J51*AF51","v":0},0,null,{"$f":"Buildings!L51","v":0},0,0,{"$f":"Buildings!Y51","v":0},null,{"$f":"Buildings!L51*Buildings!M51","v":0},null,{"$f":"ROUNDUP(Buildings!N51*Buildings!L51,0)","v":0},{"$f":"ROUNDUP(Buildings!L51*Buildings!O51,0)","v":0},null,{"$f":"Buildings!Q51","v":0},{"$f":"IF(Buildings!R51=0,0,Buildings!Q51/Buildings!R51)","v":0},{"$f":"ROUNDUP(Buildings!Q51/100*Buildings!S51,0)","v":0},null,{"$f":"Buildings!U51","v":0},{"$f":"ROUNDUP(IF(Buildings!V51=0,0,Buildings!U51/Buildings!V51),0)","v":0},{"$f":"IF(SUM(AK51,AL51,AM51,BM51)=0,0,Buildings!U51/SUM(AK51,AL51,AM51,BM51))","v":0},{"$f":"ROUNDUP(Buildings!U51/100*Buildings!W51,0)","v":0},null,{"$f":"Buildings!Y51*Buildings!Z51+Buildings!AB51","v":0},{"$f":"ROUNDUP(Buildings!AA51*Buildings!Y51,0)","v":0},{"$f":"ROUNDUP(BC51/100*Buildings!AC51,0)","v":0},null,{"$f":"Buildings!AE51","v":0},{"$f":"Buildings!AE51/100*Buildings!AF51","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV51*Buildings!L51)","v":0},{"$f":"(Buildings!AW51*(Buildings!Q51/100))","v":0},{"$f":"(Buildings!AX51*(Buildings!U51/100))","v":0},0,{"$f":"BS51*Buildings!I51","v":0},null,0]
[{"$f":"Land!A52","v":"00:00:00"},{"$f":"IF(VLOOKUP(A52,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J52","v":0},{"$f":"I52*(1-Buildings!J52)","v":0},{"$f":"Land!M52","v":0},0,null,{"$f":"Land!R52","v":0},{"$f":"Land!T52","v":0},{"$f":"Land!V52","v":0},{"$f":"Land!Q52","v":0},0,0,null,{"$f":"IF(Buildings!H52=0,0,Y52/Buildings!H52)","v":0},{"$f":"IF(Land!H52=0,0,U52/Land!H52)","v":0},{"$f":"IF(Land!J52=0,0,ROUNDUP(U52/Land!J52,0))","v":0},0,{"$f":"SUM(AO52,Buildings!Q52,Buildings!U52,Buildings!AH52,BC52,Buildings!AE52)","v":0},null,0,{"$f":"AA52*Buildings!I52","v":0},{"$f":"Buildings!O52","v":0.71},{"$f":"IF(SUM(AV52,BA52,BN52,BE52,BH52)=0,0,SUM(Buildings!Q52,Buildings!U52,Buildings!AH52,BC52,Buildings!AE52)/SUM(AV52,BA52,BN52,BE52,BH52))","v":0},null,{"$f":"Land!J52","v":0},{"$f":"Buildings!J52*AF52","v":0},0,null,{"$f":"Buildings!L52","v":0},0,0,{"$f":"Buildings!Y52","v":0},null,{"$f":"Buildings!L52*Buildings!M52","v":0},null,{"$f":"ROUNDUP(Buildings!N52*Buildings!L52,0)","v":0},{"$f":"ROUNDUP(Buildings!L52*Buildings!O52,0)","v":0},null,{"$f":"Buildings!Q52","v":0},{"$f":"IF(Buildings!R52=0,0,Buildings!Q52/Buildings!R52)","v":0},{"$f":"ROUNDUP(Buildings!Q52/100*Buildings!S52,0)","v":0},null,{"$f":"Buildings!U52","v":0},{"$f":"ROUNDUP(IF(Buildings!V52=0,0,Buildings!U52/Buildings!V52),0)","v":0},{"$f":"IF(SUM(AK52,AL52,AM52,BM52)=0,0,Buildings!U52/SUM(AK52,AL52,AM52,BM52))","v":0},{"$f":"ROUNDUP(Buildings!U52/100*Buildings!W52,0)","v":0},null,{"$f":"Buildings!Y52*Buildings!Z52+Buildings!AB52","v":0},{"$f":"ROUNDUP(Buildings!AA52*Buildings!Y52,0)","v":0},{"$f":"ROUNDUP(BC52/100*Buildings!AC52,0)","v":0},null,{"$f":"Buildings!AE52","v":0},{"$f":"Buildings!AE52/100*Buildings!AF52","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV52*Buildings!L52)","v":0},{"$f":"(Buildings!AW52*(Buildings!Q52/100))","v":0},{"$f":"(Buildings!AX52*(Buildings!U52/100))","v":0},0,{"$f":"BS52*Buildings!I52","v":0},null,0]
[{"$f":"Land!A53","v":"00:00:00"},{"$f":"IF(VLOOKUP(A53,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J53","v":0},{"$f":"I53*(1-Buildings!J53)","v":0},{"$f":"Land!M53","v":0},0,null,{"$f":"Land!R53","v":0},{"$f":"Land!T53","v":0},{"$f":"Land!V53","v":0},{"$f":"Land!Q53","v":0},0,0,null,{"$f":"IF(Buildings!H53=0,0,Y53/Buildings!H53)","v":0},{"$f":"IF(Land!H53=0,0,U53/Land!H53)","v":0},{"$f":"IF(Land!J53=0,0,ROUNDUP(U53/Land!J53,0))","v":0},0,{"$f":"SUM(AO53,Buildings!Q53,Buildings!U53,Buildings!AH53,BC53,Buildings!AE53)","v":0},null,0,{"$f":"AA53*Buildings!I53","v":0},{"$f":"Buildings!O53","v":0.71},{"$f":"IF(SUM(AV53,BA53,BN53,BE53,BH53)=0,0,SUM(Buildings!Q53,Buildings!U53,Buildings!AH53,BC53,Buildings!AE53)/SUM(AV53,BA53,BN53,BE53,BH53))","v":0},null,{"$f":"Land!J53","v":0},{"$f":"Buildings!J53*AF53","v":0},0,null,{"$f":"Buildings!L53","v":0},0,0,{"$f":"Buildings!Y53","v":0},null,{"$f":"Buildings!L53*Buildings!M53","v":0},null,{"$f":"ROUNDUP(Buildings!N53*Buildings!L53,0)","v":0},{"$f":"ROUNDUP(Buildings!L53*Buildings!O53,0)","v":0},null,{"$f":"Buildings!Q53","v":0},{"$f":"IF(Buildings!R53=0,0,Buildings!Q53/Buildings!R53)","v":0},{"$f":"ROUNDUP(Buildings!Q53/100*Buildings!S53,0)","v":0},null,{"$f":"Buildings!U53","v":0},{"$f":"ROUNDUP(IF(Buildings!V53=0,0,Buildings!U53/Buildings!V53),0)","v":0},{"$f":"IF(SUM(AK53,AL53,AM53,BM53)=0,0,Buildings!U53/SUM(AK53,AL53,AM53,BM53))","v":0},{"$f":"ROUNDUP(Buildings!U53/100*Buildings!W53,0)","v":0},null,{"$f":"Buildings!Y53*Buildings!Z53+Buildings!AB53","v":0},{"$f":"ROUNDUP(Buildings!AA53*Buildings!Y53,0)","v":0},{"$f":"ROUNDUP(BC53/100*Buildings!AC53,0)","v":0},null,{"$f":"Buildings!AE53","v":0},{"$f":"Buildings!AE53/100*Buildings!AF53","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV53*Buildings!L53)","v":0},{"$f":"(Buildings!AW53*(Buildings!Q53/100))","v":0},{"$f":"(Buildings!AX53*(Buildings!U53/100))","v":0},0,{"$f":"BS53*Buildings!I53","v":0},null,0]
[{"$f":"Land!A54","v":"00:00:00"},{"$f":"IF(VLOOKUP(A54,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J54","v":0},{"$f":"I54*(1-Buildings!J54)","v":0},{"$f":"Land!M54","v":0},0,null,{"$f":"Land!R54","v":0},{"$f":"Land!T54","v":0},{"$f":"Land!V54","v":0},{"$f":"Land!Q54","v":0},0,0,null,{"$f":"IF(Buildings!H54=0,0,Y54/Buildings!H54)","v":0},{"$f":"IF(Land!H54=0,0,U54/Land!H54)","v":0},{"$f":"IF(Land!J54=0,0,ROUNDUP(U54/Land!J54,0))","v":0},0,{"$f":"SUM(AO54,Buildings!Q54,Buildings!U54,Buildings!AH54,BC54,Buildings!AE54)","v":0},null,0,{"$f":"AA54*Buildings!I54","v":0},{"$f":"Buildings!O54","v":0.71},{"$f":"IF(SUM(AV54,BA54,BN54,BE54,BH54)=0,0,SUM(Buildings!Q54,Buildings!U54,Buildings!AH54,BC54,Buildings!AE54)/SUM(AV54,BA54,BN54,BE54,BH54))","v":0},null,{"$f":"Land!J54","v":0},{"$f":"Buildings!J54*AF54","v":0},0,null,{"$f":"Buildings!L54","v":0},0,0,{"$f":"Buildings!Y54","v":0},null,{"$f":"Buildings!L54*Buildings!M54","v":0},null,{"$f":"ROUNDUP(Buildings!N54*Buildings!L54,0)","v":0},{"$f":"ROUNDUP(Buildings!L54*Buildings!O54,0)","v":0},null,{"$f":"Buildings!Q54","v":0},{"$f":"IF(Buildings!R54=0,0,Buildings!Q54/Buildings!R54)","v":0},{"$f":"ROUNDUP(Buildings!Q54/100*Buildings!S54,0)","v":0},null,{"$f":"Buildings!U54","v":0},{"$f":"ROUNDUP(IF(Buildings!V54=0,0,Buildings!U54/Buildings!V54),0)","v":0},{"$f":"IF(SUM(AK54,AL54,AM54,BM54)=0,0,Buildings!U54/SUM(AK54,AL54,AM54,BM54))","v":0},{"$f":"ROUNDUP(Buildings!U54/100*Buildings!W54,0)","v":0},null,{"$f":"Buildings!Y54*Buildings!Z54+Buildings!AB54","v":0},{"$f":"ROUNDUP(Buildings!AA54*Buildings!Y54,0)","v":0},{"$f":"ROUNDUP(BC54/100*Buildings!AC54,0)","v":0},null,{"$f":"Buildings!AE54","v":0},{"$f":"Buildings!AE54/100*Buildings!AF54","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV54*Buildings!L54)","v":0},{"$f":"(Buildings!AW54*(Buildings!Q54/100))","v":0},{"$f":"(Buildings!AX54*(Buildings!U54/100))","v":0},0,{"$f":"BS54*Buildings!I54","v":0},null,0]
[{"$f":"Land!A55","v":"00:00:00"},{"$f":"IF(VLOOKUP(A55,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J55","v":0},{"$f":"I55*(1-Buildings!J55)","v":0},{"$f":"Land!M55","v":0},0,null,{"$f":"Land!R55","v":0},{"$f":"Land!T55","v":0},{"$f":"Land!V55","v":0},{"$f":"Land!Q55","v":0},0,0,null,{"$f":"IF(Buildings!H55=0,0,Y55/Buildings!H55)","v":0},{"$f":"IF(Land!H55=0,0,U55/Land!H55)","v":0},{"$f":"IF(Land!J55=0,0,ROUNDUP(U55/Land!J55,0))","v":0},0,{"$f":"SUM(AO55,Buildings!Q55,Buildings!U55,Buildings!AH55,BC55,Buildings!AE55)","v":0},null,0,{"$f":"AA55*Buildings!I55","v":0},{"$f":"Buildings!O55","v":0.71},{"$f":"IF(SUM(AV55,BA55,BN55,BE55,BH55)=0,0,SUM(Buildings!Q55,Buildings!U55,Buildings!AH55,BC55,Buildings!AE55)/SUM(AV55,BA55,BN55,BE55,BH55))","v":0},null,{"$f":"Land!J55","v":0},{"$f":"Buildings!J55*AF55","v":0},0,null,{"$f":"Buildings!L55","v":0},0,0,{"$f":"Buildings!Y55","v":0},null,{"$f":"Buildings!L55*Buildings!M55","v":0},null,{"$f":"ROUNDUP(Buildings!N55*Buildings!L55,0)","v":0},{"$f":"ROUNDUP(Buildings!L55*Buildings!O55,0)","v":0},null,{"$f":"Buildings!Q55","v":0},{"$f":"IF(Buildings!R55=0,0,Buildings!Q55/Buildings!R55)","v":0},{"$f":"ROUNDUP(Buildings!Q55/100*Buildings!S55,0)","v":0},null,{"$f":"Buildings!U55","v":0},{"$f":"ROUNDUP(IF(Buildings!V55=0,0,Buildings!U55/Buildings!V55),0)","v":0},{"$f":"IF(SUM(AK55,AL55,AM55,BM55)=0,0,Buildings!U55/SUM(AK55,AL55,AM55,BM55))","v":0},{"$f":"ROUNDUP(Buildings!U55/100*Buildings!W55,0)","v":0},null,{"$f":"Buildings!Y55*Buildings!Z55+Buildings!AB55","v":0},{"$f":"ROUNDUP(Buildings!AA55*Buildings!Y55,0)","v":0},{"$f":"ROUNDUP(BC55/100*Buildings!AC55,0)","v":0},null,{"$f":"Buildings!AE55","v":0},{"$f":"Buildings!AE55/100*Buildings!AF55","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV55*Buildings!L55)","v":0},{"$f":"(Buildings!AW55*(Buildings!Q55/100))","v":0},{"$f":"(Buildings!AX55*(Buildings!U55/100))","v":0},0,{"$f":"BS55*Buildings!I55","v":0},null,0]
[{"$f":"Land!A56","v":"00:00:00"},{"$f":"IF(VLOOKUP(A56,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J56","v":0},{"$f":"I56*(1-Buildings!J56)","v":0},{"$f":"Land!M56","v":0},0,null,{"$f":"Land!R56","v":0},{"$f":"Land!T56","v":0},{"$f":"Land!V56","v":0},{"$f":"Land!Q56","v":0},0,0,null,{"$f":"IF(Buildings!H56=0,0,Y56/Buildings!H56)","v":0},{"$f":"IF(Land!H56=0,0,U56/Land!H56)","v":0},{"$f":"IF(Land!J56=0,0,ROUNDUP(U56/Land!J56,0))","v":0},0,{"$f":"SUM(AO56,Buildings!Q56,Buildings!U56,Buildings!AH56,BC56,Buildings!AE56)","v":0},null,0,{"$f":"AA56*Buildings!I56","v":0},{"$f":"Buildings!O56","v":0.71},{"$f":"IF(SUM(AV56,BA56,BN56,BE56,BH56)=0,0,SUM(Buildings!Q56,Buildings!U56,Buildings!AH56,BC56,Buildings!AE56)/SUM(AV56,BA56,BN56,BE56,BH56))","v":0},null,{"$f":"Land!J56","v":0},{"$f":"Buildings!J56*AF56","v":0},0,null,{"$f":"Buildings!L56","v":0},0,0,{"$f":"Buildings!Y56","v":0},null,{"$f":"Buildings!L56*Buildings!M56","v":0},null,{"$f":"ROUNDUP(Buildings!N56*Buildings!L56,0)","v":0},{"$f":"ROUNDUP(Buildings!L56*Buildings!O56,0)","v":0},null,{"$f":"Buildings!Q56","v":0},{"$f":"IF(Buildings!R56=0,0,Buildings!Q56/Buildings!R56)","v":0},{"$f":"ROUNDUP(Buildings!Q56/100*Buildings!S56,0)","v":0},null,{"$f":"Buildings!U56","v":0},{"$f":"ROUNDUP(IF(Buildings!V56=0,0,Buildings!U56/Buildings!V56),0)","v":0},{"$f":"IF(SUM(AK56,AL56,AM56,BM56)=0,0,Buildings!U56/SUM(AK56,AL56,AM56,BM56))","v":0},{"$f":"ROUNDUP(Buildings!U56/100*Buildings!W56,0)","v":0},null,{"$f":"Buildings!Y56*Buildings!Z56+Buildings!AB56","v":0},{"$f":"ROUNDUP(Buildings!AA56*Buildings!Y56,0)","v":0},{"$f":"ROUNDUP(BC56/100*Buildings!AC56,0)","v":0},null,{"$f":"Buildings!AE56","v":0},{"$f":"Buildings!AE56/100*Buildings!AF56","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV56*Buildings!L56)","v":0},{"$f":"(Buildings!AW56*(Buildings!Q56/100))","v":0},{"$f":"(Buildings!AX56*(Buildings!U56/100))","v":0},0,{"$f":"BS56*Buildings!I56","v":0},null,0]
[{"$f":"Land!A57","v":"00:00:00"},{"$f":"IF(VLOOKUP(A57,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J57","v":0},{"$f":"I57*(1-Buildings!J57)","v":0},{"$f":"Land!M57","v":0},0,null,{"$f":"Land!R57","v":0},{"$f":"Land!T57","v":0},{"$f":"Land!V57","v":0},{"$f":"Land!Q57","v":0},0,0,null,{"$f":"IF(Buildings!H57=0,0,Y57/Buildings!H57)","v":0},{"$f":"IF(Land!H57=0,0,U57/Land!H57)","v":0},{"$f":"IF(Land!J57=0,0,ROUNDUP(U57/Land!J57,0))","v":0},0,{"$f":"SUM(AO57,Buildings!Q57,Buildings!U57,Buildings!AH57,BC57,Buildings!AE57)","v":0},null,0,{"$f":"AA57*Buildings!I57","v":0},{"$f":"Buildings!O57","v":0.71},{"$f":"IF(SUM(AV57,BA57,BN57,BE57,BH57)=0,0,SUM(Buildings!Q57,Buildings!U57,Buildings!AH57,BC57,Buildings!AE57)/SUM(AV57,BA57,BN57,BE57,BH57))","v":0},null,{"$f":"Land!J57","v":0},{"$f":"Buildings!J57*AF57","v":0},0,null,{"$f":"Buildings!L57","v":0},0,0,{"$f":"Buildings!Y57","v":0},null,{"$f":"Buildings!L57*Buildings!M57","v":0},null,{"$f":"ROUNDUP(Buildings!N57*Buildings!L57,0)","v":0},{"$f":"ROUNDUP(Buildings!L57*Buildings!O57,0)","v":0},null,{"$f":"Buildings!Q57","v":0},{"$f":"IF(Buildings!R57=0,0,Buildings!Q57/Buildings!R57)","v":0},{"$f":"ROUNDUP(Buildings!Q57/100*Buildings!S57,0)","v":0},null,{"$f":"Buildings!U57","v":0},{"$f":"ROUNDUP(IF(Buildings!V57=0,0,Buildings!U57/Buildings!V57),0)","v":0},{"$f":"IF(SUM(AK57,AL57,AM57,BM57)=0,0,Buildings!U57/SUM(AK57,AL57,AM57,BM57))","v":0},{"$f":"ROUNDUP(Buildings!U57/100*Buildings!W57,0)","v":0},null,{"$f":"Buildings!Y57*Buildings!Z57+Buildings!AB57","v":0},{"$f":"ROUNDUP(Buildings!AA57*Buildings!Y57,0)","v":0},{"$f":"ROUNDUP(BC57/100*Buildings!AC57,0)","v":0},null,{"$f":"Buildings!AE57","v":0},{"$f":"Buildings!AE57/100*Buildings!AF57","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV57*Buildings!L57)","v":0},{"$f":"(Buildings!AW57*(Buildings!Q57/100))","v":0},{"$f":"(Buildings!AX57*(Buildings!U57/100))","v":0},0,{"$f":"BS57*Buildings!I57","v":0},null,0]
[{"$f":"Land!A58","v":"00:00:00"},{"$f":"IF(VLOOKUP(A58,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J58","v":0},{"$f":"I58*(1-Buildings!J58)","v":0},{"$f":"Land!M58","v":0},0,null,{"$f":"Land!R58","v":0},{"$f":"Land!T58","v":0},{"$f":"Land!V58","v":0},{"$f":"Land!Q58","v":0},0,0,null,{"$f":"IF(Buildings!H58=0,0,Y58/Buildings!H58)","v":0},{"$f":"IF(Land!H58=0,0,U58/Land!H58)","v":0},{"$f":"IF(Land!J58=0,0,ROUNDUP(U58/Land!J58,0))","v":0},0,{"$f":"SUM(AO58,Buildings!Q58,Buildings!U58,Buildings!AH58,BC58,Buildings!AE58)","v":0},null,0,{"$f":"AA58*Buildings!I58","v":0},{"$f":"Buildings!O58","v":0.71},{"$f":"IF(SUM(AV58,BA58,BN58,BE58,BH58)=0,0,SUM(Buildings!Q58,Buildings!U58,Buildings!AH58,BC58,Buildings!AE58)/SUM(AV58,BA58,BN58,BE58,BH58))","v":0},null,{"$f":"Land!J58","v":0},{"$f":"Buildings!J58*AF58","v":0},0,null,{"$f":"Buildings!L58","v":0},0,0,{"$f":"Buildings!Y58","v":0},null,{"$f":"Buildings!L58*Buildings!M58","v":0},null,{"$f":"ROUNDUP(Buildings!N58*Buildings!L58,0)","v":0},{"$f":"ROUNDUP(Buildings!L58*Buildings!O58,0)","v":0},null,{"$f":"Buildings!Q58","v":0},{"$f":"IF(Buildings!R58=0,0,Buildings!Q58/Buildings!R58)","v":0},{"$f":"ROUNDUP(Buildings!Q58/100*Buildings!S58,0)","v":0},null,{"$f":"Buildings!U58","v":0},{"$f":"ROUNDUP(IF(Buildings!V58=0,0,Buildings!U58/Buildings!V58),0)","v":0},{"$f":"IF(SUM(AK58,AL58,AM58,BM58)=0,0,Buildings!U58/SUM(AK58,AL58,AM58,BM58))","v":0},{"$f":"ROUNDUP(Buildings!U58/100*Buildings!W58,0)","v":0},null,{"$f":"Buildings!Y58*Buildings!Z58+Buildings!AB58","v":0},{"$f":"ROUNDUP(Buildings!AA58*Buildings!Y58,0)","v":0},{"$f":"ROUNDUP(BC58/100*Buildings!AC58,0)","v":0},null,{"$f":"Buildings!AE58","v":0},{"$f":"Buildings!AE58/100*Buildings!AF58","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV58*Buildings!L58)","v":0},{"$f":"(Buildings!AW58*(Buildings!Q58/100))","v":0},{"$f":"(Buildings!AX58*(Buildings!U58/100))","v":0},0,{"$f":"BS58*Buildings!I58","v":0},null,0]
[{"$f":"Land!A59","v":"00:00:00"},{"$f":"IF(VLOOKUP(A59,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J59","v":0},{"$f":"I59*(1-Buildings!J59)","v":0},{"$f":"Land!M59","v":0},0,null,{"$f":"Land!R59","v":0},{"$f":"Land!T59","v":0},{"$f":"Land!V59","v":0},{"$f":"Land!Q59","v":0},0,0,null,{"$f":"IF(Buildings!H59=0,0,Y59/Buildings!H59)","v":0},{"$f":"IF(Land!H59=0,0,U59/Land!H59)","v":0},{"$f":"IF(Land!J59=0,0,ROUNDUP(U59/Land!J59,0))","v":0},0,{"$f":"SUM(AO59,Buildings!Q59,Buildings!U59,Buildings!AH59,BC59,Buildings!AE59)","v":0},null,0,{"$f":"AA59*Buildings!I59","v":0},{"$f":"Buildings!O59","v":0.71},{"$f":"IF(SUM(AV59,BA59,BN59,BE59,BH59)=0,0,SUM(Buildings!Q59,Buildings!U59,Buildings!AH59,BC59,Buildings!AE59)/SUM(AV59,BA59,BN59,BE59,BH59))","v":0},null,{"$f":"Land!J59","v":0},{"$f":"Buildings!J59*AF59","v":0},0,null,{"$f":"Buildings!L59","v":0},0,0,{"$f":"Buildings!Y59","v":0},null,{"$f":"Buildings!L59*Buildings!M59","v":0},null,{"$f":"ROUNDUP(Buildings!N59*Buildings!L59,0)","v":0},{"$f":"ROUNDUP(Buildings!L59*Buildings!O59,0)","v":0},null,{"$f":"Buildings!Q59","v":0},{"$f":"IF(Buildings!R59=0,0,Buildings!Q59/Buildings!R59)","v":0},{"$f":"ROUNDUP(Buildings!Q59/100*Buildings!S59,0)","v":0},null,{"$f":"Buildings!U59","v":0},{"$f":"ROUNDUP(IF(Buildings!V59=0,0,Buildings!U59/Buildings!V59),0)","v":0},{"$f":"IF(SUM(AK59,AL59,AM59,BM59)=0,0,Buildings!U59/SUM(AK59,AL59,AM59,BM59))","v":0},{"$f":"ROUNDUP(Buildings!U59/100*Buildings!W59,0)","v":0},null,{"$f":"Buildings!Y59*Buildings!Z59+Buildings!AB59","v":0},{"$f":"ROUNDUP(Buildings!AA59*Buildings!Y59,0)","v":0},{"$f":"ROUNDUP(BC59/100*Buildings!AC59,0)","v":0},null,{"$f":"Buildings!AE59","v":0},{"$f":"Buildings!AE59/100*Buildings!AF59","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV59*Buildings!L59)","v":0},{"$f":"(Buildings!AW59*(Buildings!Q59/100))","v":0},{"$f":"(Buildings!AX59*(Buildings!U59/100))","v":0},0,{"$f":"BS59*Buildings!I59","v":0},null,0]
[{"$f":"Land!A60","v":"00:00:00"},{"$f":"IF(VLOOKUP(A60,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J60","v":0},{"$f":"I60*(1-Buildings!J60)","v":0},{"$f":"Land!M60","v":0},0,null,{"$f":"Land!R60","v":0},{"$f":"Land!T60","v":0},{"$f":"Land!V60","v":0},{"$f":"Land!Q60","v":0},0,0,null,{"$f":"IF(Buildings!H60=0,0,Y60/Buildings!H60)","v":0},{"$f":"IF(Land!H60=0,0,U60/Land!H60)","v":0},{"$f":"IF(Land!J60=0,0,ROUNDUP(U60/Land!J60,0))","v":0},0,{"$f":"SUM(AO60,Buildings!Q60,Buildings!U60,Buildings!AH60,BC60,Buildings!AE60)","v":0},null,0,{"$f":"AA60*Buildings!I60","v":0},{"$f":"Buildings!O60","v":0.71},{"$f":"IF(SUM(AV60,BA60,BN60,BE60,BH60)=0,0,SUM(Buildings!Q60,Buildings!U60,Buildings!AH60,BC60,Buildings!AE60)/SUM(AV60,BA60,BN60,BE60,BH60))","v":0},null,{"$f":"Land!J60","v":0},{"$f":"Buildings!J60*AF60","v":0},0,null,{"$f":"Buildings!L60","v":0},0,0,{"$f":"Buildings!Y60","v":0},null,{"$f":"Buildings!L60*Buildings!M60","v":0},null,{"$f":"ROUNDUP(Buildings!N60*Buildings!L60,0)","v":0},{"$f":"ROUNDUP(Buildings!L60*Buildings!O60,0)","v":0},null,{"$f":"Buildings!Q60","v":0},{"$f":"IF(Buildings!R60=0,0,Buildings!Q60/Buildings!R60)","v":0},{"$f":"ROUNDUP(Buildings!Q60/100*Buildings!S60,0)","v":0},null,{"$f":"Buildings!U60","v":0},{"$f":"ROUNDUP(IF(Buildings!V60=0,0,Buildings!U60/Buildings!V60),0)","v":0},{"$f":"IF(SUM(AK60,AL60,AM60,BM60)=0,0,Buildings!U60/SUM(AK60,AL60,AM60,BM60))","v":0},{"$f":"ROUNDUP(Buildings!U60/100*Buildings!W60,0)","v":0},null,{"$f":"Buildings!Y60*Buildings!Z60+Buildings!AB60","v":0},{"$f":"ROUNDUP(Buildings!AA60*Buildings!Y60,0)","v":0},{"$f":"ROUNDUP(BC60/100*Buildings!AC60,0)","v":0},null,{"$f":"Buildings!AE60","v":0},{"$f":"Buildings!AE60/100*Buildings!AF60","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV60*Buildings!L60)","v":0},{"$f":"(Buildings!AW60*(Buildings!Q60/100))","v":0},{"$f":"(Buildings!AX60*(Buildings!U60/100))","v":0},0,{"$f":"BS60*Buildings!I60","v":0},null,0]
[{"$f":"Land!A61","v":"00:00:00"},{"$f":"IF(VLOOKUP(A61,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J61","v":0},{"$f":"I61*(1-Buildings!J61)","v":0},{"$f":"Land!M61","v":0},0,null,{"$f":"Land!R61","v":0},{"$f":"Land!T61","v":0},{"$f":"Land!V61","v":0},{"$f":"Land!Q61","v":0},0,0,null,{"$f":"IF(Buildings!H61=0,0,Y61/Buildings!H61)","v":0},{"$f":"IF(Land!H61=0,0,U61/Land!H61)","v":0},{"$f":"IF(Land!J61=0,0,ROUNDUP(U61/Land!J61,0))","v":0},0,{"$f":"SUM(AO61,Buildings!Q61,Buildings!U61,Buildings!AH61,BC61,Buildings!AE61)","v":0},null,0,{"$f":"AA61*Buildings!I61","v":0},{"$f":"Buildings!O61","v":0.71},{"$f":"IF(SUM(AV61,BA61,BN61,BE61,BH61)=0,0,SUM(Buildings!Q61,Buildings!U61,Buildings!AH61,BC61,Buildings!AE61)/SUM(AV61,BA61,BN61,BE61,BH61))","v":0},null,{"$f":"Land!J61","v":0},{"$f":"Buildings!J61*AF61","v":0},0,null,{"$f":"Buildings!L61","v":0},0,0,{"$f":"Buildings!Y61","v":0},null,{"$f":"Buildings!L61*Buildings!M61","v":0},null,{"$f":"ROUNDUP(Buildings!N61*Buildings!L61,0)","v":0},{"$f":"ROUNDUP(Buildings!L61*Buildings!O61,0)","v":0},null,{"$f":"Buildings!Q61","v":0},{"$f":"IF(Buildings!R61=0,0,Buildings!Q61/Buildings!R61)","v":0},{"$f":"ROUNDUP(Buildings!Q61/100*Buildings!S61,0)","v":0},null,{"$f":"Buildings!U61","v":0},{"$f":"ROUNDUP(IF(Buildings!V61=0,0,Buildings!U61/Buildings!V61),0)","v":0},{"$f":"IF(SUM(AK61,AL61,AM61,BM61)=0,0,Buildings!U61/SUM(AK61,AL61,AM61,BM61))","v":0},{"$f":"ROUNDUP(Buildings!U61/100*Buildings!W61,0)","v":0},null,{"$f":"Buildings!Y61*Buildings!Z61+Buildings!AB61","v":0},{"$f":"ROUNDUP(Buildings!AA61*Buildings!Y61,0)","v":0},{"$f":"ROUNDUP(BC61/100*Buildings!AC61,0)","v":0},null,{"$f":"Buildings!AE61","v":0},{"$f":"Buildings!AE61/100*Buildings!AF61","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV61*Buildings!L61)","v":0},{"$f":"(Buildings!AW61*(Buildings!Q61/100))","v":0},{"$f":"(Buildings!AX61*(Buildings!U61/100))","v":0},0,{"$f":"BS61*Buildings!I61","v":0},null,0]
[{"$f":"Land!A62","v":"00:00:00"},{"$f":"IF(VLOOKUP(A62,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J62","v":0},{"$f":"I62*(1-Buildings!J62)","v":0},{"$f":"Land!M62","v":0},0,null,{"$f":"Land!R62","v":0},{"$f":"Land!T62","v":0},{"$f":"Land!V62","v":0},{"$f":"Land!Q62","v":0},0,0,null,{"$f":"IF(Buildings!H62=0,0,Y62/Buildings!H62)","v":0},{"$f":"IF(Land!H62=0,0,U62/Land!H62)","v":0},{"$f":"IF(Land!J62=0,0,ROUNDUP(U62/Land!J62,0))","v":0},0,{"$f":"SUM(AO62,Buildings!Q62,Buildings!U62,Buildings!AH62,BC62,Buildings!AE62)","v":0},null,0,{"$f":"AA62*Buildings!I62","v":0},{"$f":"Buildings!O62","v":0.71},{"$f":"IF(SUM(AV62,BA62,BN62,BE62,BH62)=0,0,SUM(Buildings!Q62,Buildings!U62,Buildings!AH62,BC62,Buildings!AE62)/SUM(AV62,BA62,BN62,BE62,BH62))","v":0},null,{"$f":"Land!J62","v":0},{"$f":"Buildings!J62*AF62","v":0},0,null,{"$f":"Buildings!L62","v":0},0,0,{"$f":"Buildings!Y62","v":0},null,{"$f":"Buildings!L62*Buildings!M62","v":0},null,{"$f":"ROUNDUP(Buildings!N62*Buildings!L62,0)","v":0},{"$f":"ROUNDUP(Buildings!L62*Buildings!O62,0)","v":0},null,{"$f":"Buildings!Q62","v":0},{"$f":"IF(Buildings!R62=0,0,Buildings!Q62/Buildings!R62)","v":0},{"$f":"ROUNDUP(Buildings!Q62/100*Buildings!S62,0)","v":0},null,{"$f":"Buildings!U62","v":0},{"$f":"ROUNDUP(IF(Buildings!V62=0,0,Buildings!U62/Buildings!V62),0)","v":0},{"$f":"IF(SUM(AK62,AL62,AM62,BM62)=0,0,Buildings!U62/SUM(AK62,AL62,AM62,BM62))","v":0},{"$f":"ROUNDUP(Buildings!U62/100*Buildings!W62,0)","v":0},null,{"$f":"Buildings!Y62*Buildings!Z62+Buildings!AB62","v":0},{"$f":"ROUNDUP(Buildings!AA62*Buildings!Y62,0)","v":0},{"$f":"ROUNDUP(BC62/100*Buildings!AC62,0)","v":0},null,{"$f":"Buildings!AE62","v":0},{"$f":"Buildings!AE62/100*Buildings!AF62","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV62*Buildings!L62)","v":0},{"$f":"(Buildings!AW62*(Buildings!Q62/100))","v":0},{"$f":"(Buildings!AX62*(Buildings!U62/100))","v":0},0,{"$f":"BS62*Buildings!I62","v":0},null,0]
[{"$f":"Land!A63","v":"00:00:00"},{"$f":"IF(VLOOKUP(A63,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J63","v":0},{"$f":"I63*(1-Buildings!J63)","v":0},{"$f":"Land!M63","v":0},0,null,{"$f":"Land!R63","v":0},{"$f":"Land!T63","v":0},{"$f":"Land!V63","v":0},{"$f":"Land!Q63","v":0},0,0,null,{"$f":"IF(Buildings!H63=0,0,Y63/Buildings!H63)","v":0},{"$f":"IF(Land!H63=0,0,U63/Land!H63)","v":0},{"$f":"IF(Land!J63=0,0,ROUNDUP(U63/Land!J63,0))","v":0},0,{"$f":"SUM(AO63,Buildings!Q63,Buildings!U63,Buildings!AH63,BC63,Buildings!AE63)","v":0},null,0,{"$f":"AA63*Buildings!I63","v":0},{"$f":"Buildings!O63","v":0.71},{"$f":"IF(SUM(AV63,BA63,BN63,BE63,BH63)=0,0,SUM(Buildings!Q63,Buildings!U63,Buildings!AH63,BC63,Buildings!AE63)/SUM(AV63,BA63,BN63,BE63,BH63))","v":0},null,{"$f":"Land!J63","v":0},{"$f":"Buildings!J63*AF63","v":0},0,null,{"$f":"Buildings!L63","v":0},0,0,{"$f":"Buildings!Y63","v":0},null,{"$f":"Buildings!L63*Buildings!M63","v":0},null,{"$f":"ROUNDUP(Buildings!N63*Buildings!L63,0)","v":0},{"$f":"ROUNDUP(Buildings!L63*Buildings!O63,0)","v":0},null,{"$f":"Buildings!Q63","v":0},{"$f":"IF(Buildings!R63=0,0,Buildings!Q63/Buildings!R63)","v":0},{"$f":"ROUNDUP(Buildings!Q63/100*Buildings!S63,0)","v":0},null,{"$f":"Buildings!U63","v":0},{"$f":"ROUNDUP(IF(Buildings!V63=0,0,Buildings!U63/Buildings!V63),0)","v":0},{"$f":"IF(SUM(AK63,AL63,AM63,BM63)=0,0,Buildings!U63/SUM(AK63,AL63,AM63,BM63))","v":0},{"$f":"ROUNDUP(Buildings!U63/100*Buildings!W63,0)","v":0},null,{"$f":"Buildings!Y63*Buildings!Z63+Buildings!AB63","v":0},{"$f":"ROUNDUP(Buildings!AA63*Buildings!Y63,0)","v":0},{"$f":"ROUNDUP(BC63/100*Buildings!AC63,0)","v":0},null,{"$f":"Buildings!AE63","v":0},{"$f":"Buildings!AE63/100*Buildings!AF63","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV63*Buildings!L63)","v":0},{"$f":"(Buildings!AW63*(Buildings!Q63/100))","v":0},{"$f":"(Buildings!AX63*(Buildings!U63/100))","v":0},0,{"$f":"BS63*Buildings!I63","v":0},null,0]
[{"$f":"Land!A64","v":"00:00:00"},{"$f":"IF(VLOOKUP(A64,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J64","v":0},{"$f":"I64*(1-Buildings!J64)","v":0},{"$f":"Land!M64","v":0},0,null,{"$f":"Land!R64","v":0},{"$f":"Land!T64","v":0},{"$f":"Land!V64","v":0},{"$f":"Land!Q64","v":0},0,0,null,{"$f":"IF(Buildings!H64=0,0,Y64/Buildings!H64)","v":0},{"$f":"IF(Land!H64=0,0,U64/Land!H64)","v":0},{"$f":"IF(Land!J64=0,0,ROUNDUP(U64/Land!J64,0))","v":0},0,{"$f":"SUM(AO64,Buildings!Q64,Buildings!U64,Buildings!AH64,BC64,Buildings!AE64)","v":0},null,0,{"$f":"AA64*Buildings!I64","v":0},{"$f":"Buildings!O64","v":0.71},{"$f":"IF(SUM(AV64,BA64,BN64,BE64,BH64)=0,0,SUM(Buildings!Q64,Buildings!U64,Buildings!AH64,BC64,Buildings!AE64)/SUM(AV64,BA64,BN64,BE64,BH64))","v":0},null,{"$f":"Land!J64","v":0},{"$f":"Buildings!J64*AF64","v":0},0,null,{"$f":"Buildings!L64","v":0},0,0,{"$f":"Buildings!Y64","v":0},null,{"$f":"Buildings!L64*Buildings!M64","v":0},null,{"$f":"ROUNDUP(Buildings!N64*Buildings!L64,0)","v":0},{"$f":"ROUNDUP(Buildings!L64*Buildings!O64,0)","v":0},null,{"$f":"Buildings!Q64","v":0},{"$f":"IF(Buildings!R64=0,0,Buildings!Q64/Buildings!R64)","v":0},{"$f":"ROUNDUP(Buildings!Q64/100*Buildings!S64,0)","v":0},null,{"$f":"Buildings!U64","v":0},{"$f":"ROUNDUP(IF(Buildings!V64=0,0,Buildings!U64/Buildings!V64),0)","v":0},{"$f":"IF(SUM(AK64,AL64,AM64,BM64)=0,0,Buildings!U64/SUM(AK64,AL64,AM64,BM64))","v":0},{"$f":"ROUNDUP(Buildings!U64/100*Buildings!W64,0)","v":0},null,{"$f":"Buildings!Y64*Buildings!Z64+Buildings!AB64","v":0},{"$f":"ROUNDUP(Buildings!AA64*Buildings!Y64,0)","v":0},{"$f":"ROUNDUP(BC64/100*Buildings!AC64,0)","v":0},null,{"$f":"Buildings!AE64","v":0},{"$f":"Buildings!AE64/100*Buildings!AF64","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV64*Buildings!L64)","v":0},{"$f":"(Buildings!AW64*(Buildings!Q64/100))","v":0},{"$f":"(Buildings!AX64*(Buildings!U64/100))","v":0},0,{"$f":"BS64*Buildings!I64","v":0},null,0]
[{"$f":"Land!A65","v":"00:00:00"},{"$f":"IF(VLOOKUP(A65,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J65","v":0},{"$f":"I65*(1-Buildings!J65)","v":0},{"$f":"Land!M65","v":0},0,null,{"$f":"Land!R65","v":0},{"$f":"Land!T65","v":0},{"$f":"Land!V65","v":0},{"$f":"Land!Q65","v":0},0,0,null,{"$f":"IF(Buildings!H65=0,0,Y65/Buildings!H65)","v":0},{"$f":"IF(Land!H65=0,0,U65/Land!H65)","v":0},{"$f":"IF(Land!J65=0,0,ROUNDUP(U65/Land!J65,0))","v":0},0,{"$f":"SUM(AO65,Buildings!Q65,Buildings!U65,Buildings!AH65,BC65,Buildings!AE65)","v":0},null,0,{"$f":"AA65*Buildings!I65","v":0},{"$f":"Buildings!O65","v":0.71},{"$f":"IF(SUM(AV65,BA65,BN65,BE65,BH65)=0,0,SUM(Buildings!Q65,Buildings!U65,Buildings!AH65,BC65,Buildings!AE65)/SUM(AV65,BA65,BN65,BE65,BH65))","v":0},null,{"$f":"Land!J65","v":0},{"$f":"Buildings!J65*AF65","v":0},0,null,{"$f":"Buildings!L65","v":0},0,0,{"$f":"Buildings!Y65","v":0},null,{"$f":"Buildings!L65*Buildings!M65","v":0},null,{"$f":"ROUNDUP(Buildings!N65*Buildings!L65,0)","v":0},{"$f":"ROUNDUP(Buildings!L65*Buildings!O65,0)","v":0},null,{"$f":"Buildings!Q65","v":0},{"$f":"IF(Buildings!R65=0,0,Buildings!Q65/Buildings!R65)","v":0},{"$f":"ROUNDUP(Buildings!Q65/100*Buildings!S65,0)","v":0},null,{"$f":"Buildings!U65","v":0},{"$f":"ROUNDUP(IF(Buildings!V65=0,0,Buildings!U65/Buildings!V65),0)","v":0},{"$f":"IF(SUM(AK65,AL65,AM65,BM65)=0,0,Buildings!U65/SUM(AK65,AL65,AM65,BM65))","v":0},{"$f":"ROUNDUP(Buildings!U65/100*Buildings!W65,0)","v":0},null,{"$f":"Buildings!Y65*Buildings!Z65+Buildings!AB65","v":0},{"$f":"ROUNDUP(Buildings!AA65*Buildings!Y65,0)","v":0},{"$f":"ROUNDUP(BC65/100*Buildings!AC65,0)","v":0},null,{"$f":"Buildings!AE65","v":0},{"$f":"Buildings!AE65/100*Buildings!AF65","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV65*Buildings!L65)","v":0},{"$f":"(Buildings!AW65*(Buildings!Q65/100))","v":0},{"$f":"(Buildings!AX65*(Buildings!U65/100))","v":0},0,{"$f":"BS65*Buildings!I65","v":0},null,0]
[{"$f":"Land!A66","v":"00:00:00"},{"$f":"IF(VLOOKUP(A66,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J66","v":0},{"$f":"I66*(1-Buildings!J66)","v":0},{"$f":"Land!M66","v":0},0,null,{"$f":"Land!R66","v":0},{"$f":"Land!T66","v":0},{"$f":"Land!V66","v":0},{"$f":"Land!Q66","v":0},0,0,null,{"$f":"IF(Buildings!H66=0,0,Y66/Buildings!H66)","v":0},{"$f":"IF(Land!H66=0,0,U66/Land!H66)","v":0},{"$f":"IF(Land!J66=0,0,ROUNDUP(U66/Land!J66,0))","v":0},0,{"$f":"SUM(AO66,Buildings!Q66,Buildings!U66,Buildings!AH66,BC66,Buildings!AE66)","v":0},null,0,{"$f":"AA66*Buildings!I66","v":0},{"$f":"Buildings!O66","v":0.71},{"$f":"IF(SUM(AV66,BA66,BN66,BE66,BH66)=0,0,SUM(Buildings!Q66,Buildings!U66,Buildings!AH66,BC66,Buildings!AE66)/SUM(AV66,BA66,BN66,BE66,BH66))","v":0},null,{"$f":"Land!J66","v":0},{"$f":"Buildings!J66*AF66","v":0},0,null,{"$f":"Buildings!L66","v":0},0,0,{"$f":"Buildings!Y66","v":0},null,{"$f":"Buildings!L66*Buildings!M66","v":0},null,{"$f":"ROUNDUP(Buildings!N66*Buildings!L66,0)","v":0},{"$f":"ROUNDUP(Buildings!L66*Buildings!O66,0)","v":0},null,{"$f":"Buildings!Q66","v":0},{"$f":"IF(Buildings!R66=0,0,Buildings!Q66/Buildings!R66)","v":0},{"$f":"ROUNDUP(Buildings!Q66/100*Buildings!S66,0)","v":0},null,{"$f":"Buildings!U66","v":0},{"$f":"ROUNDUP(IF(Buildings!V66=0,0,Buildings!U66/Buildings!V66),0)","v":0},{"$f":"IF(SUM(AK66,AL66,AM66,BM66)=0,0,Buildings!U66/SUM(AK66,AL66,AM66,BM66))","v":0},{"$f":"ROUNDUP(Buildings!U66/100*Buildings!W66,0)","v":0},null,{"$f":"Buildings!Y66*Buildings!Z66+Buildings!AB66","v":0},{"$f":"ROUNDUP(Buildings!AA66*Buildings!Y66,0)","v":0},{"$f":"ROUNDUP(BC66/100*Buildings!AC66,0)","v":0},null,{"$f":"Buildings!AE66","v":0},{"$f":"Buildings!AE66/100*Buildings!AF66","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV66*Buildings!L66)","v":0},{"$f":"(Buildings!AW66*(Buildings!Q66/100))","v":0},{"$f":"(Buildings!AX66*(Buildings!U66/100))","v":0},0,{"$f":"BS66*Buildings!I66","v":0},null,0]
[{"$f":"Land!A67","v":"00:00:00"},{"$f":"IF(VLOOKUP(A67,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J67","v":0},{"$f":"I67*(1-Buildings!J67)","v":0},{"$f":"Land!M67","v":0},0,null,{"$f":"Land!R67","v":0},{"$f":"Land!T67","v":0},{"$f":"Land!V67","v":0},{"$f":"Land!Q67","v":0},0,0,null,{"$f":"IF(Buildings!H67=0,0,Y67/Buildings!H67)","v":0},{"$f":"IF(Land!H67=0,0,U67/Land!H67)","v":0},{"$f":"IF(Land!J67=0,0,ROUNDUP(U67/Land!J67,0))","v":0},0,{"$f":"SUM(AO67,Buildings!Q67,Buildings!U67,Buildings!AH67,BC67,Buildings!AE67)","v":0},null,0,{"$f":"AA67*Buildings!I67","v":0},{"$f":"Buildings!O67","v":0.71},{"$f":"IF(SUM(AV67,BA67,BN67,BE67,BH67)=0,0,SUM(Buildings!Q67,Buildings!U67,Buildings!AH67,BC67,Buildings!AE67)/SUM(AV67,BA67,BN67,BE67,BH67))","v":0},null,{"$f":"Land!J67","v":0},{"$f":"Buildings!J67*AF67","v":0},0,null,{"$f":"Buildings!L67","v":0},0,0,{"$f":"Buildings!Y67","v":0},null,{"$f":"Buildings!L67*Buildings!M67","v":0},null,{"$f":"ROUNDUP(Buildings!N67*Buildings!L67,0)","v":0},{"$f":"ROUNDUP(Buildings!L67*Buildings!O67,0)","v":0},null,{"$f":"Buildings!Q67","v":0},{"$f":"IF(Buildings!R67=0,0,Buildings!Q67/Buildings!R67)","v":0},{"$f":"ROUNDUP(Buildings!Q67/100*Buildings!S67,0)","v":0},null,{"$f":"Buildings!U67","v":0},{"$f":"ROUNDUP(IF(Buildings!V67=0,0,Buildings!U67/Buildings!V67),0)","v":0},{"$f":"IF(SUM(AK67,AL67,AM67,BM67)=0,0,Buildings!U67/SUM(AK67,AL67,AM67,BM67))","v":0},{"$f":"ROUNDUP(Buildings!U67/100*Buildings!W67,0)","v":0},null,{"$f":"Buildings!Y67*Buildings!Z67+Buildings!AB67","v":0},{"$f":"ROUNDUP(Buildings!AA67*Buildings!Y67,0)","v":0},{"$f":"ROUNDUP(BC67/100*Buildings!AC67,0)","v":0},null,{"$f":"Buildings!AE67","v":0},{"$f":"Buildings!AE67/100*Buildings!AF67","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV67*Buildings!L67)","v":0},{"$f":"(Buildings!AW67*(Buildings!Q67/100))","v":0},{"$f":"(Buildings!AX67*(Buildings!U67/100))","v":0},0,{"$f":"BS67*Buildings!I67","v":0},null,0]
[{"$f":"Land!A68","v":"00:00:00"},{"$f":"IF(VLOOKUP(A68,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J68","v":0},{"$f":"I68*(1-Buildings!J68)","v":0},{"$f":"Land!M68","v":0},0,null,{"$f":"Land!R68","v":0},{"$f":"Land!T68","v":0},{"$f":"Land!V68","v":0},{"$f":"Land!Q68","v":0},0,0,null,{"$f":"IF(Buildings!H68=0,0,Y68/Buildings!H68)","v":0},{"$f":"IF(Land!H68=0,0,U68/Land!H68)","v":0},{"$f":"IF(Land!J68=0,0,ROUNDUP(U68/Land!J68,0))","v":0},0,{"$f":"SUM(AO68,Buildings!Q68,Buildings!U68,Buildings!AH68,BC68,Buildings!AE68)","v":0},null,0,{"$f":"AA68*Buildings!I68","v":0},{"$f":"Buildings!O68","v":0.71},{"$f":"IF(SUM(AV68,BA68,BN68,BE68,BH68)=0,0,SUM(Buildings!Q68,Buildings!U68,Buildings!AH68,BC68,Buildings!AE68)/SUM(AV68,BA68,BN68,BE68,BH68))","v":0},null,{"$f":"Land!J68","v":0},{"$f":"Buildings!J68*AF68","v":0},0,null,{"$f":"Buildings!L68","v":0},0,0,{"$f":"Buildings!Y68","v":0},null,{"$f":"Buildings!L68*Buildings!M68","v":0},null,{"$f":"ROUNDUP(Buildings!N68*Buildings!L68,0)","v":0},{"$f":"ROUNDUP(Buildings!L68*Buildings!O68,0)","v":0},null,{"$f":"Buildings!Q68","v":0},{"$f":"IF(Buildings!R68=0,0,Buildings!Q68/Buildings!R68)","v":0},{"$f":"ROUNDUP(Buildings!Q68/100*Buildings!S68,0)","v":0},null,{"$f":"Buildings!U68","v":0},{"$f":"ROUNDUP(IF(Buildings!V68=0,0,Buildings!U68/Buildings!V68),0)","v":0},{"$f":"IF(SUM(AK68,AL68,AM68,BM68)=0,0,Buildings!U68/SUM(AK68,AL68,AM68,BM68))","v":0},{"$f":"ROUNDUP(Buildings!U68/100*Buildings!W68,0)","v":0},null,{"$f":"Buildings!Y68*Buildings!Z68+Buildings!AB68","v":0},{"$f":"ROUNDUP(Buildings!AA68*Buildings!Y68,0)","v":0},{"$f":"ROUNDUP(BC68/100*Buildings!AC68,0)","v":0},null,{"$f":"Buildings!AE68","v":0},{"$f":"Buildings!AE68/100*Buildings!AF68","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV68*Buildings!L68)","v":0},{"$f":"(Buildings!AW68*(Buildings!Q68/100))","v":0},{"$f":"(Buildings!AX68*(Buildings!U68/100))","v":0},0,{"$f":"BS68*Buildings!I68","v":0},null,0]
[{"$f":"Land!A69","v":"00:00:00"},{"$f":"IF(VLOOKUP(A69,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J69","v":0},{"$f":"I69*(1-Buildings!J69)","v":0},{"$f":"Land!M69","v":0},0,null,{"$f":"Land!R69","v":0},{"$f":"Land!T69","v":0},{"$f":"Land!V69","v":0},{"$f":"Land!Q69","v":0},0,0,null,{"$f":"IF(Buildings!H69=0,0,Y69/Buildings!H69)","v":0},{"$f":"IF(Land!H69=0,0,U69/Land!H69)","v":0},{"$f":"IF(Land!J69=0,0,ROUNDUP(U69/Land!J69,0))","v":0},0,{"$f":"SUM(AO69,Buildings!Q69,Buildings!U69,Buildings!AH69,BC69,Buildings!AE69)","v":0},null,0,{"$f":"AA69*Buildings!I69","v":0},{"$f":"Buildings!O69","v":0.71},{"$f":"IF(SUM(AV69,BA69,BN69,BE69,BH69)=0,0,SUM(Buildings!Q69,Buildings!U69,Buildings!AH69,BC69,Buildings!AE69)/SUM(AV69,BA69,BN69,BE69,BH69))","v":0},null,{"$f":"Land!J69","v":0},{"$f":"Buildings!J69*AF69","v":0},0,null,{"$f":"Buildings!L69","v":0},0,0,{"$f":"Buildings!Y69","v":0},null,{"$f":"Buildings!L69*Buildings!M69","v":0},null,{"$f":"ROUNDUP(Buildings!N69*Buildings!L69,0)","v":0},{"$f":"ROUNDUP(Buildings!L69*Buildings!O69,0)","v":0},null,{"$f":"Buildings!Q69","v":0},{"$f":"IF(Buildings!R69=0,0,Buildings!Q69/Buildings!R69)","v":0},{"$f":"ROUNDUP(Buildings!Q69/100*Buildings!S69,0)","v":0},null,{"$f":"Buildings!U69","v":0},{"$f":"ROUNDUP(IF(Buildings!V69=0,0,Buildings!U69/Buildings!V69),0)","v":0},{"$f":"IF(SUM(AK69,AL69,AM69,BM69)=0,0,Buildings!U69/SUM(AK69,AL69,AM69,BM69))","v":0},{"$f":"ROUNDUP(Buildings!U69/100*Buildings!W69,0)","v":0},null,{"$f":"Buildings!Y69*Buildings!Z69+Buildings!AB69","v":0},{"$f":"ROUNDUP(Buildings!AA69*Buildings!Y69,0)","v":0},{"$f":"ROUNDUP(BC69/100*Buildings!AC69,0)","v":0},null,{"$f":"Buildings!AE69","v":0},{"$f":"Buildings!AE69/100*Buildings!AF69","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV69*Buildings!L69)","v":0},{"$f":"(Buildings!AW69*(Buildings!Q69/100))","v":0},{"$f":"(Buildings!AX69*(Buildings!U69/100))","v":0},0,{"$f":"BS69*Buildings!I69","v":0},null,0]
[{"$f":"Land!A70","v":"00:00:00"},{"$f":"IF(VLOOKUP(A70,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J70","v":0},{"$f":"I70*(1-Buildings!J70)","v":0},{"$f":"Land!M70","v":0},0,null,{"$f":"Land!R70","v":0},{"$f":"Land!T70","v":0},{"$f":"Land!V70","v":0},{"$f":"Land!Q70","v":0},0,0,null,{"$f":"IF(Buildings!H70=0,0,Y70/Buildings!H70)","v":0},{"$f":"IF(Land!H70=0,0,U70/Land!H70)","v":0},{"$f":"IF(Land!J70=0,0,ROUNDUP(U70/Land!J70,0))","v":0},0,{"$f":"SUM(AO70,Buildings!Q70,Buildings!U70,Buildings!AH70,BC70,Buildings!AE70)","v":0},null,0,{"$f":"AA70*Buildings!I70","v":0},{"$f":"Buildings!O70","v":0.71},{"$f":"IF(SUM(AV70,BA70,BN70,BE70,BH70)=0,0,SUM(Buildings!Q70,Buildings!U70,Buildings!AH70,BC70,Buildings!AE70)/SUM(AV70,BA70,BN70,BE70,BH70))","v":0},null,{"$f":"Land!J70","v":0},{"$f":"Buildings!J70*AF70","v":0},0,null,{"$f":"Buildings!L70","v":0},0,0,{"$f":"Buildings!Y70","v":0},null,{"$f":"Buildings!L70*Buildings!M70","v":0},null,{"$f":"ROUNDUP(Buildings!N70*Buildings!L70,0)","v":0},{"$f":"ROUNDUP(Buildings!L70*Buildings!O70,0)","v":0},null,{"$f":"Buildings!Q70","v":0},{"$f":"IF(Buildings!R70=0,0,Buildings!Q70/Buildings!R70)","v":0},{"$f":"ROUNDUP(Buildings!Q70/100*Buildings!S70,0)","v":0},null,{"$f":"Buildings!U70","v":0},{"$f":"ROUNDUP(IF(Buildings!V70=0,0,Buildings!U70/Buildings!V70),0)","v":0},{"$f":"IF(SUM(AK70,AL70,AM70,BM70)=0,0,Buildings!U70/SUM(AK70,AL70,AM70,BM70))","v":0},{"$f":"ROUNDUP(Buildings!U70/100*Buildings!W70,0)","v":0},null,{"$f":"Buildings!Y70*Buildings!Z70+Buildings!AB70","v":0},{"$f":"ROUNDUP(Buildings!AA70*Buildings!Y70,0)","v":0},{"$f":"ROUNDUP(BC70/100*Buildings!AC70,0)","v":0},null,{"$f":"Buildings!AE70","v":0},{"$f":"Buildings!AE70/100*Buildings!AF70","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV70*Buildings!L70)","v":0},{"$f":"(Buildings!AW70*(Buildings!Q70/100))","v":0},{"$f":"(Buildings!AX70*(Buildings!U70/100))","v":0},0,{"$f":"BS70*Buildings!I70","v":0},null,0]
[{"$f":"Land!A71","v":"00:00:00"},{"$f":"IF(VLOOKUP(A71,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J71","v":0},{"$f":"I71*(1-Buildings!J71)","v":0},{"$f":"Land!M71","v":0},0,null,{"$f":"Land!R71","v":0},{"$f":"Land!T71","v":0},{"$f":"Land!V71","v":0},{"$f":"Land!Q71","v":0},0,0,null,{"$f":"IF(Buildings!H71=0,0,Y71/Buildings!H71)","v":0},{"$f":"IF(Land!H71=0,0,U71/Land!H71)","v":0},{"$f":"IF(Land!J71=0,0,ROUNDUP(U71/Land!J71,0))","v":0},0,{"$f":"SUM(AO71,Buildings!Q71,Buildings!U71,Buildings!AH71,BC71,Buildings!AE71)","v":0},null,0,{"$f":"AA71*Buildings!I71","v":0},{"$f":"Buildings!O71","v":0.71},{"$f":"IF(SUM(AV71,BA71,BN71,BE71,BH71)=0,0,SUM(Buildings!Q71,Buildings!U71,Buildings!AH71,BC71,Buildings!AE71)/SUM(AV71,BA71,BN71,BE71,BH71))","v":0},null,{"$f":"Land!J71","v":0},{"$f":"Buildings!J71*AF71","v":0},0,null,{"$f":"Buildings!L71","v":0},0,0,{"$f":"Buildings!Y71","v":0},null,{"$f":"Buildings!L71*Buildings!M71","v":0},null,{"$f":"ROUNDUP(Buildings!N71*Buildings!L71,0)","v":0},{"$f":"ROUNDUP(Buildings!L71*Buildings!O71,0)","v":0},null,{"$f":"Buildings!Q71","v":0},{"$f":"IF(Buildings!R71=0,0,Buildings!Q71/Buildings!R71)","v":0},{"$f":"ROUNDUP(Buildings!Q71/100*Buildings!S71,0)","v":0},null,{"$f":"Buildings!U71","v":0},{"$f":"ROUNDUP(IF(Buildings!V71=0,0,Buildings!U71/Buildings!V71),0)","v":0},{"$f":"IF(SUM(AK71,AL71,AM71,BM71)=0,0,Buildings!U71/SUM(AK71,AL71,AM71,BM71))","v":0},{"$f":"ROUNDUP(Buildings!U71/100*Buildings!W71,0)","v":0},null,{"$f":"Buildings!Y71*Buildings!Z71+Buildings!AB71","v":0},{"$f":"ROUNDUP(Buildings!AA71*Buildings!Y71,0)","v":0},{"$f":"ROUNDUP(BC71/100*Buildings!AC71,0)","v":0},null,{"$f":"Buildings!AE71","v":0},{"$f":"Buildings!AE71/100*Buildings!AF71","v":0},null,null,null,null,0,null,null,{"$f":"(Buildings!AV71*Buildings!L71)","v":0},{"$f":"(Buildings!AW71*(Buildings!Q71/100))","v":0},{"$f":"(Buildings!AX71*(Buildings!U71/100))","v":0},0,{"$f":"BS71*Buildings!I71","v":0},null,0]
[{"$f":"Land!A72","v":"00:00:00"},{"$f":"IF(VLOOKUP(A72,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,0,{"$f":"Land!J72","v":0},{"$f":"I72*(1-Buildings!J72)","v":0},{"$f":"Land!M72","v":0},{"$f":"SUM(N72:Q72)","v":0},null,{"$f":"Land!R72","v":0},{"$f":"Land!T72","v":0},{"$f":"Land!V72","v":0},{"$f":"Land!Q72","v":0},0,0,null,{"$f":"IF(Buildings!H72=0,0,Y72/Buildings!H72)","v":0},{"$f":"IF(Land!H72=0,0,U72/Land!H72)","v":0},{"$f":"IF(Land!J72=0,0,ROUNDUP(U72/Land!J72,0))","v":0},{"$f":"U72-Y72","v":0},{"$f":"SUM(AO72,Buildings!Q72,Buildings!U72,Buildings!AH72,BC72,Buildings!AE72)","v":0},null,{"$f":"SUM(AR72,AV72,BA72,BN72,BE72,BH72)","v":0},{"$f":"AA72*Buildings!I72","v":0},{"$f":"Buildings!O72","v":0.71},{"$f":"IF(SUM(AV72,BA72,BN72,BE72,BH72)=0,0,SUM(Buildings!Q72,Buildings!U72,Buildings!AH72,BC72,Buildings!AE72)/SUM(AV72,BA72,BN72,BE72,BH72))","v":0},null,{"$f":"Land!J72","v":0},{"$f":"Buildings!J72*AF72","v":0},{"$f":"AF72-AG72","v":0},null,{"$f":"Buildings!L72","v":0},{"$f":"AQ72","v":0},{"$f":"SUM(AU72,AY72,BL72,BD72)","v":0},{"$f":"Buildings!Y72","v":0},null,{"$f":"Buildings!L72*Buildings!M72","v":0},null,{"$f":"ROUNDUP(Buildings!N72*Buildings!L72,0)","v":0},{"$f":"ROUNDUP(Buildings!L72*Buildings!O72,0)","v":0},null,{"$f":"Buildings!Q72","v":0},{"$f":"IF(Buildings!R72=0,0,Buildings!Q72/Buildings!R72)","v":0},{"$f":"ROUNDUP(Buildings!Q72/100*Buildings!S72,0)","v":0},null,{"$f":"Buildings!U72","v":0},{"$f":"ROUNDUP(IF(Buildings!V72=0,0,Buildings!U72/Buildings!V72),0)","v":0},{"$f":"IF(SUM(AK72,AL72,AM72,BM72)=0,0,Buildings!U72/SUM(AK72,AL72,AM72,BM72))","v":0},{"$f":"ROUNDUP(Buildings!U72/100*Buildings!W72,0)","v":0},null,{"$f":"Buildings!Y72*Buildings!Z72+Buildings!AB72","v":0},{"$f":"ROUNDUP(Buildings!AA72*Buildings!Y72,0)","v":0},{"$f":"ROUNDUP(BC72/100*Buildings!AC72,0)","v":0},null,{"$f":"Buildings!AE72","v":0},{"$f":"Buildings!AE72/100*Buildings!AF72","v":0},null,null,null,null,null,null,null,{"$f":"(Buildings!AV72*Buildings!L72)","v":0},{"$f":"(Buildings!AW72*(Buildings!Q72/100))","v":0},{"$f":"(Buildings!AX72*(Buildings!U72/100))","v":0},0,{"$f":"BS72*Buildings!I72","v":0},null,0]
[{"$f":"Land!A73","v":"00:00:00"},{"$f":"IF(VLOOKUP(A73,'Control Panel'!$A$5:$B$69,2,FALSE)=TRUE,\"ON\",\"OFF\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"SUM(I73:L73)","v":0},{"$f":"Land!J73","v":0},{"$f":"I73*(1-Buildings!J73)","v":0},{"$f":"Land!M73","v":0},0,null,{"$f":"Land!R73","v":0},{"$f":"Land!T73","v":0},{"$f":"Land!V73","v":0},{"$f":"Land!Q73","v":0},{"$f":"IF(SUM(L73,K73)=0,0,N73/SUM(L73,K73))","v":0},{"$f":"IF(H73=0,0,(N73*6+O73*3+P73*1)/H73)","v":0},null,{"$f":"IF(Buildings!H73=0,0,Y73/Buildings!H73)","v":0},{"$f":"IF(Land!H73=0,0,U73/Land!H73)","v":0},{"$f":"IF(Land!J73=0,0,ROUNDUP(U73/Land!J73,0))","v":0},0,{"$f":"SUM(AO73,Buildings!Q73,Buildings!U73,Buildings!AH73,BC73,Buildings!AE73)","v":0},null,0,{"$f":"AA73*Buildings!I73","v":0},{"$f":"Buildings!O73","v":0.71},{"$f":"IF(SUM(AV73,BA73,BN73,BE73,BH73)=0,0,SUM(Buildings!Q73,Buildings!U73,Buildings!AH73,BC73,Buildings!AE73)/SUM(AV73,BA73,BN73,BE73,BH73))","v":0},null,{"$f":"Land!J73","v":0},{"$f":"Buildings!J73*AF73","v":0},0,null,{"$f":"Buildings!L73","v":0},0,0,{"$f":"Buildings!Y73","v":0},null,{"$f":"Buildings!L73*Buildings!M73","v":0},null,{"$f":"ROUNDUP(Buildings!N73*Buildings!L73,0)","v":0},{"$f":"ROUNDUP(Buildings!L73*Buildings!O73,0)","v":0},null,{"$f":"Buildings!Q73","v":0},{"$f":"IF(Buildings!R73=0,0,Buildings!Q73/Buildings!R73)","v":0},{"$f":"ROUNDUP(Buildings!Q73/100*Buildings!S73,0)","v":0},null,{"$f":"Buildings!U73","v":0},{"$f":"ROUNDUP(IF(Buildings!V73=0,0,Buildings!U73/Buildings!V73),0)","v":0},{"$f":"IF(SUM(AK73,AL73,AM73,BM73)=0,0,Buildings!U73/SUM(AK73,AL73,AM73,BM73))","v":0},{"$f":"ROUNDUP(Buildings!U73/100*Buildings!W73,0)","v":0},null,{"$f":"Buildings!Y73*Buildings!Z73+Buildings!AB73","v":0},{"$f":"ROUNDUP(Buildings!AA73*Buildings!Y73,0)","v":0},{"$f":"ROUNDUP(BC73/100*Buildings!AC73,0)","v":0},null,{"$f":"Buildings!AE73","v":0},{"$f":"Buildings!AE73/100*Buildings!AF73","v":0},null,null,null,null,null,null,null,{"$f":"(Buildings!AV73*Buildings!L73)","v":0},{"$f":"(Buildings!AW73*(Buildings!Q73/100))","v":0},{"$f":"(Buildings!AX73*(Buildings!U73/100))","v":0},0,{"$f":"BS73*Buildings!I73","v":0},null,{"$f":"H73-I73","v":0}]
[]
["Total",null,null,null,null,null,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",H8:H73)","v":289709.79999999993},{"$f":"SUMIF($B$8:$B$73,\"ON\",I8:I73)","v":60066},30033,66101.5,133509.29999999999,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",N8:N73)","v":75578.829999999987},0,57910.670000000013,{"$f":"Land!Q75","v":0.66881522713950026},0.37863096585956268,1.7651582721744312,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",U8:U73)","v":460756.36019613291},{"$f":"U75/Land!H75","v":1.7744807965744536},{"$f":"ROUNDUP(U75/Land!J75,0)","v":8},{"$f":"SUMIF($B$8:$B$73,\"ON\",X8:X73)","v":81520.258679178747},379236.10151695419,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AA8:AA73)","v":3780},128520,null,{"$f":"SUM(Buildings!Q75,Buildings!U75,Buildings!AH75,BC75,Buildings!AE75)/SUM(AV75,BA75,BN75,BE75,BH75)","v":121.27637337798525},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AF8:AF73)","v":60066},30033,30033,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AJ8:AJ73)","v":4569},7317,1344.3827087051359,400,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AO8:AO73)","v":315080.90000000008},{"$f":"AJ75/(SUMIF(AP8:AP73,\">0\",H8:H73)/10000)","v":333.86127110609357},{"$f":"SUMIF($B$8:$B$73,\"ON\",AQ8:AQ73)","v":7317},3251,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AT8:AT73)","v":29711.481261154076},990.38270870513588,289,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",AX8:AX73)","v":24643.720255800123},314,{"$f":"Buildings!U75/SUM(AK75,AL75,AM75,BM75)","v":2.7196423601141211},{"$f":"SUMIF($B$8:$B$73,\"ON\",BA8:BA73)","v":229},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",BC8:BC73)","v":9000},40,11,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",BG8:BG73)","v":800},0,null,{"$f":"SUMIF($B$8:$B$73,\"ON\",BJ8:BJ73)","v":0},{"$f":"SUMIF($B$8:$B$73,\"ON\",BK8:BK73)","v":0},{"$f":"SUMIF($B$8:$B$73,\"ON\",BL8:BL73)","v":0},{"$f":"SUMIF($B$8:$B$73,\"ON\",BM8:BM73)","v":0},{"$f":"SUMIF($B$8:$B$73,\"ON\",BN8:BN73)","v":0},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",BP8:BP74)","v":2284.5},{"$f":"SUMIF($B$8:$B$73,\"ON\",BQ8:BQ74)","v":207.9803688280785},{"$f":"SUMIF($B$8:$B$73,\"ON\",BR8:BR74)","v":221.79348230220108},{"$f":"SUMIF($B$8:$B$73,\"ON\",BS8:BS74)","v":2725.2738511302796},{"$f":"SUMIF($B$8:$B$73,\"ON\",BT8:BT74)","v":92659.310938429524},null,{"$f":"SUMIF($B$8:$B$73,\"ON\",BV8:BV73)","v":229643.79999999996},{"$f":"'Control Panel'!M10","v":0.65},{"$f":"BV75*BW75","v":149268.46999999997},{"$f":"BV75-BX75","v":80375.329999999987},{"$f":"'Sum LandUse'!H50","v":96575.148333333316},{"$f":"'Sum LandUse'!H51","v":0},{"$f":"'Sum LandUse'!H52","v":57910.670000000013}]
[]
["Pass Check"]
["Treshhold "]

{"sheet":"E_C","index":16,"n_rows":74,"n_cols":25,"rows_kept":74,"cut":false,"hidden":true,"merged":[[60,21,60,24],[60,8,60,9],[60,5,60,6],[60,10,60,11],[1,0,1,1],[45,10,45,11],[45,5,45,6],[45,8,45,9],[45,21,45,24]]}
[{"$f":"CONCATENATE(\"Calculation - \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Calculation - E_C"}]
["                     Scenario Control Panel                      "]
["1. Code Input Table"]
[null,"Residents/Guests/Employees/Students","GFA","Total Roof Area","Building Electricity","Building Electricity","Building Thermal","Water Electricity","Water Thermal","Wastewater Electricity","Wastewater Thermal","Greywater Electricity Use","Blackwater Electricity Use","Baseline District Electricity Supplied","Baseline District Thermal Supplied","Transportation Electricity"]
[null,"TOTAL","TOTAL","TOTAL","AELEC","AELEC","ATHRM","AWELEC","AWTHRM","AWELEC","AWTHRM","GWELEC","BWELEC","RDELEC","RDTHRM","TRELEC"]
["Site","-","-","-","-","-","-","-","-","-","-","WATR","WATR","-","-","-"]
["Hardscape","-","OSHS-M","-","LEXT-E","-","-","-","-","-","-","WATR","WATR","-","-","-"]
["Softscape","-","OSGR-M","-","LEXT-E","-","-","-","-","-","-","WATR","WATR","-","-","-"]
["Buildings Total","-","BNET-M","RTRA-M","-","-","-","-","-","-","-","WATR","WATR","-","-","-"]
["Housing","DPOP","HGFA-M","-","-","HTOT-E","HTOT-E","WTOT","WTOT","WATOT","WATOT","WATR","WATR","-","-","-"]
["Commercial/Government","CEMP","CGFA","-","-","CTOT-E","CTOT-E","WTOT","WTOT","WATOT","WATOT","WATR","WATR","-","-","-"]
["Retail","REMP","RGFA-M","-","-","RTOT-E","RTOT-E","WTOT","WTOT","WATOT","WATOT","WATR","WATR","-","-","-"]
["Hotel","DHOT","IGFA-M","-","-","HLTOT-E","HLTOT-E","WTOT","WTOT","WATOT","WATOT","WATR","WATR","-","-","-"]
["Social","DSTU","SGFA-M","-","-","STOT-E","STOT-E","WTOT","WTOT","WATOT","WATOT","WATR","WATR","-","-","-"]
["Other/Utility","-","UGFA-M","-","-","OTOT-E","OTOT-E","WTOT","WTOT","WATOT","WATOT","WATR","WATR","OTOT-E","OTOT-E","-"]
[]
["2. Value Lookup Table"]
[null,{"$f":"IF(B4=\"\",\"\",B4)","v":"Residents/Guests/Employees/Students"},{"$f":"IF(C4=\"\",\"\",C4)","v":"GFA"},"Building Footprints","Available Rooftop Area","Land Exterior Lighting",{"$f":"IF(F4=\"\",\"\",F4)","v":"Building Electricity"},"Building Thermal","Water Electricity","Water Thermal","Wastewater Electricity","Wastewater Thermal","Greywater Electricity Use","Blackwater Electricity Use","Baseline District Electricity Supplied","Baseline District Thermal Supplied",{"$f":"IF(P4=\"\",\"\",P4)","v":"Transportation Electricity"}]
[null,null,"m2","m2","m2",{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/m2/yr"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/m2/yr"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/m2/yr"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/ML"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/ML"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/ML"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/ML"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/ML"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/ML"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/yr"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/yr"},{"$f":"HLOOKUP(\"UNIT\",Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)","v":"kWh/mi"}]
["Site",{"$f":"IF(ISERROR(HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E6,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E6,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F6,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F6,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G6,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G6,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H6,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H6,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I6,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I6,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J6,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J6,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K6,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K6,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L6,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L6,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M6,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M6,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N6,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N6,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O6,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O6,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P6,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P6,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Hardscape",{"$f":"IF(ISERROR(HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":66101.5},{"$f":"IF(ISERROR(HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E7,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E7,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":7},{"$f":"IF(ISERROR(HLOOKUP(F7,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F7,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G7,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G7,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H7,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H7,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I7,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I7,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J7,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J7,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K7,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K7,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L7,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L7,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M7,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M7,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N7,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N7,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O7,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O7,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P7,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P7,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Softscape",{"$f":"IF(ISERROR(HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":133509.29999999999},{"$f":"IF(ISERROR(HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E8,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E8,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":7},{"$f":"IF(ISERROR(HLOOKUP(F8,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F8,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G8,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G8,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H8,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H8,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I8,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I8,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J8,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J8,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K8,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K8,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L8,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L8,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M8,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M8,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N8,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N8,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O8,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O8,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P8,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P8,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Buildings Total",{"$f":"IF(ISERROR(HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":379236.10151695419},{"$f":"IF(ISERROR(HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":60066},{"$f":"LU_C1!J75","v":30033},{"$f":"IF(ISERROR(HLOOKUP(E9,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E9,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F9,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F9,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G9,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G9,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H9,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H9,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I9,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I9,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J9,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J9,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K9,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K9,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L9,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L9,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M9,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M9,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N9,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N9,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O9,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O9,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P9,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P9,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Housing",{"$f":"IF(ISERROR(HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":7317},{"$f":"IF(ISERROR(HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":315080.90000000008},{"$f":"IF(ISERROR(HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E10,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E10,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F10,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F10,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":104.07361933333334},{"$f":"IF(ISERROR(HLOOKUP(G10,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G10,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":112.951793},{"$f":"IF(ISERROR(HLOOKUP(H10,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H10,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":700},{"$f":"IF(ISERROR(HLOOKUP(I10,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I10,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J10,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J10,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":500},{"$f":"IF(ISERROR(HLOOKUP(K10,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K10,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":316.67},{"$f":"IF(ISERROR(HLOOKUP(L10,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L10,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M10,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M10,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N10,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N10,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O10,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O10,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P10,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P10,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Commercial/Government",{"$f":"IF(ISERROR(HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":990.38270870513588},{"$f":"IF(ISERROR(HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":29711.481261154076},{"$f":"IF(ISERROR(HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E11,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E11,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F11,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F11,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":136.92466568360001},{"$f":"IF(ISERROR(HLOOKUP(G11,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G11,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":100.83155499999999},{"$f":"IF(ISERROR(HLOOKUP(H11,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H11,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":700},{"$f":"IF(ISERROR(HLOOKUP(I11,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I11,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J11,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J11,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":500},{"$f":"IF(ISERROR(HLOOKUP(K11,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K11,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":316.67},{"$f":"IF(ISERROR(HLOOKUP(L11,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L11,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M11,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M11,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N11,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N11,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O11,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O11,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P11,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P11,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Retail",{"$f":"IF(ISERROR(HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":314},{"$f":"IF(ISERROR(HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":24643.720255800123},{"$f":"IF(ISERROR(HLOOKUP(H12,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H12,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E12,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E12,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F12,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F12,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":130.13223399999998},{"$f":"IF(ISERROR(HLOOKUP(G12,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G12,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":137.68905050000001},{"$f":"IF(ISERROR(HLOOKUP(H12,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H12,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":700},{"$f":"IF(ISERROR(HLOOKUP(I12,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I12,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J12,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J12,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":500},{"$f":"IF(ISERROR(HLOOKUP(K12,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K12,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":316.67},{"$f":"IF(ISERROR(HLOOKUP(L12,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L12,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M12,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M12,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N12,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N12,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O12,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O12,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P12,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P12,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Hotel",{"$f":"IF(ISERROR(HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E13,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E13,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F13,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F13,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":104.07361933333334},{"$f":"IF(ISERROR(HLOOKUP(G13,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G13,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":112.951793},{"$f":"IF(ISERROR(HLOOKUP(H13,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H13,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":700},{"$f":"IF(ISERROR(HLOOKUP(I13,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I13,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J13,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J13,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":500},{"$f":"IF(ISERROR(HLOOKUP(K13,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K13,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":316.67},{"$f":"IF(ISERROR(HLOOKUP(L13,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L13,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M13,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M13,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N13,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N13,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O13,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O13,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P13,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P13,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Social",{"$f":"IF(ISERROR(HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":400},{"$f":"IF(ISERROR(HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":9000},{"$f":"IF(ISERROR(HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E14,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E14,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F14,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F14,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":104.07361933333334},{"$f":"IF(ISERROR(HLOOKUP(G14,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G14,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":112.951793},{"$f":"IF(ISERROR(HLOOKUP(H14,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H14,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":700},{"$f":"IF(ISERROR(HLOOKUP(I14,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I14,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J14,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J14,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":500},{"$f":"IF(ISERROR(HLOOKUP(K14,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K14,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":316.67},{"$f":"IF(ISERROR(HLOOKUP(L14,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L14,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M14,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M14,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N14,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N14,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O14,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O14,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P14,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P14,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
["Other/Utility",{"$f":"IF(ISERROR(HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":800},{"$f":"IF(ISERROR(HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},null,{"$f":"IF(ISERROR(HLOOKUP(E15,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(E15,Energy!$A$6:$EG$41,MATCH(E$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F15,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(F15,Energy!$A$6:$EG$41,MATCH(F$5,Energy!$A$6:$A$41,0),FALSE))","v":50},{"$f":"IF(ISERROR(HLOOKUP(G15,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(G15,Energy!$A$6:$EG$41,MATCH(G$5,Energy!$A$6:$A$41,0),FALSE))","v":100},{"$f":"IF(ISERROR(HLOOKUP(H15,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(H15,Energy!$A$6:$EG$41,MATCH(H$5,Energy!$A$6:$A$41,0),FALSE))","v":700},{"$f":"IF(ISERROR(HLOOKUP(I15,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(I15,Energy!$A$6:$EG$41,MATCH(I$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J15,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(J15,Energy!$A$6:$EG$41,MATCH(J$5,Energy!$A$6:$A$41,0),FALSE))","v":500},{"$f":"IF(ISERROR(HLOOKUP(K15,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(K15,Energy!$A$6:$EG$41,MATCH(K$5,Energy!$A$6:$A$41,0),FALSE))","v":316.67},{"$f":"IF(ISERROR(HLOOKUP(L15,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(L15,Energy!$A$6:$EG$41,MATCH(L$5,Energy!$A$6:$A$41,0),FALSE))","v":470},{"$f":"IF(ISERROR(HLOOKUP(M15,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(M15,Energy!$A$6:$EG$41,MATCH(M$5,Energy!$A$6:$A$41,0),FALSE))","v":1056},{"$f":"IF(ISERROR(HLOOKUP(N15,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(N15,Energy!$A$6:$EG$41,MATCH(N$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O15,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(O15,Energy!$A$6:$EG$41,MATCH(O$5,Energy!$A$6:$A$41,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P15,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE)),0,HLOOKUP(P15,Energy!$A$6:$EG$41,MATCH(P$5,Energy!$A$6:$A$41,0),FALSE))","v":0}]
[]
["3. Baseline Calculations"]
[null,"Total Energy","Total Electricity","Total Thermal",null,"Building Electricity","Building Thermal",null,"Land Exterior Lighting",null,"Water Electricity","Water Thermal","Wastewater Electricity","Wastewater Thermal",null,"Baseline District Electricity Supplied","Baseline District Thermal Supplied"]
[null,"kWh/yr",{"$f":"$B$48","v":"kWh/yr"},{"$f":"$B$48","v":"kWh/yr"},null,"kWh/yr","kWh/yr",null,"kWh/yr",null,"kWh/yr","kWh/yr","kWh/yr","kWh/yr",null,"kWh/yr","kWh/yr"]
["Site",{"$f":"C34+D34","v":0},{"$f":"I34+F34+K34+M34+P34","v":0},{"$f":"G34+L34+N34+Q34","v":0},null,{"$f":"C20*G20","v":0},{"$f":"C20*H20","v":0},null,{"$f":"C20*F20","v":0},null,{"$f":"I20*WT_C!B34","v":0},{"$f":"J20*WT_C!B34","v":0},{"$f":"K20*WT_C!C34","v":0},{"$f":"L20*WT_C!C34","v":0},null,{"$f":"-O20","v":0},{"$f":"-P20","v":0}]
["Hardscape",{"$f":"C35+D35","v":462710.5},{"$f":"I35+F35+K35+M35+P35","v":462710.5},{"$f":"G35+L35+N35+Q35","v":0},null,0,0,null,462710.5,null,{"$f":"I21*WT_C!B35","v":0},{"$f":"J21*WT_C!B35","v":0},{"$f":"K21*WT_C!C35","v":0},{"$f":"L21*WT_C!C35","v":0},null,0,0]
["Softscape",934565.09999999986,934565.09999999986,0,null,0,0,null,934565.09999999986,null,{"$f":"I22*WT_C!B36","v":0},{"$f":"J22*WT_C!B36","v":0},{"$f":"K22*WT_C!C36","v":0},{"$f":"L22*WT_C!C36","v":0},null,0,0]
["Buildings Total",0,0,0,null,0,0,null,0,null,{"$f":"I23*WT_C!B37","v":0},{"$f":"J23*WT_C!B37","v":0},{"$f":"K23*WT_C!C37","v":0},{"$f":"L23*WT_C!C37","v":0},null,0,0]
["Housing",69359901.562889799,33577504.652629077,35782396.910260722,null,32791609.645804077,35588952.59505371,null,0,null,{"$f":"I24*WT_C!B38","v":480459.82949999999},{"$f":"J24*WT_C!B38","v":0},{"$f":"K24*WT_C!C38","v":305435.177325},{"$f":"L24*WT_C!C38","v":193444.31520701549},null,0,0]
["Commercial/Government",7100431.4906471809,4098871.9296653201,3001559.5609818609,null,4068234.6386480685,2995854.8569155266,null,0,null,{"$f":"I25*WT_C!B39","v":21629.95835812017},{"$f":"J25*WT_C!B39","v":0},{"$f":"K25*WT_C!C39","v":9007.3326591314708},{"$f":"L25*WT_C!C39","v":5704.7040663343259},null,0,0]
["Retail",6652126.9911683006,3250995.177241086,3401131.8139272146,null,3206942.3709583208,3393170.4428087361,null,0,null,{"$f":"I26*WT_C!B40","v":31482.352626784657},{"$f":"J26*WT_C!B40","v":0},{"$f":"K26*WT_C!C40","v":12570.453655980444},{"$f":"L26*WT_C!C40","v":7961.3711184786544},null,0,0]
["Hotel",0,0,0,null,0,0,null,0,null,{"$f":"I27*WT_C!B41","v":0},{"$f":"J27*WT_C!B41","v":0},{"$f":"K27*WT_C!C41","v":0},{"$f":"L27*WT_C!C41","v":0},null,0,0]
["Social",1973850.156369,953448.924,1020401.232369,null,936662.57400000002,1016566.137,null,0,null,{"$f":"I28*WT_C!B42","v":10731},{"$f":"J28*WT_C!B42","v":0},{"$f":"K28*WT_C!C42","v":6055.3499999999995},{"$f":"L28*WT_C!C42","v":3835.0953690000001},null,0,0]
["Other/Utility",120000,40000,80000,null,40000,80000,null,0,null,{"$f":"I29*WT_C!B43","v":0},{"$f":"J29*WT_C!B43","v":0},{"$f":"K29*WT_C!C43","v":0},{"$f":"L29*WT_C!C43","v":0},null,0,0]
["Total",{"$f":"SUM(B34:B43)","v":86603585.801074281},{"$f":"SUM(C34:C43)","v":43318096.283535488},{"$f":"SUM(D34:D43)","v":43285489.517538793},null,{"$f":"SUM(F34:F43)","v":41043449.22941047},{"$f":"SUM(G34:G43)","v":43074544.03177797},null,{"$f":"SUM(I34:I43)","v":1397275.5999999999},null,{"$f":"SUM(K34:K43)","v":544303.14048490487},{"$f":"SUM(L34:L43)","v":0},{"$f":"SUM(M34:M43)","v":333068.31364011194},{"$f":"SUM(N34:N43)","v":210945.48576082845}]
["4. Scenario 1 Calculations"]
[null,null,null,null,null,"Strategy E1 + E2",null,{"$f":"'Control Panel'!H18","v":"Strategy E3"},{"$f":"'Control Panel'!H19","v":"Strategy E4"},null,{"$f":"'Control Panel'!H21","v":"Strategy E5"},null,{"$f":"'Control Panel'!H23","v":"Strategy E6"},{"$f":"'Control Panel'!H24","v":"Strategy E7"},{"$f":"'Control Panel'!H25","v":"Strategy E8"},"Strategy E9","Strategy E10","E11",null,null,null,"Non-Stratey Related Inputs"]
[null,"Total Energy","Total Electricity","Total Thermal",null,"Building Electricity Demand","Building Thermal Demand","Land Exterior Lighting","Renewable Electricity Supply","Renewable Thermal Supply","District Electricity Supply","District Thermal Supply","Electricity Supplied by Off-site Renewables","Greywater Electricity Improvement","Blackwater Electricity Improvement","PV Electricity Generation","Solar Thermal Hot Water Heating","Wind Power Generation",null,null,null,"Water Electricity Improvement","Water Thermal Improvement","Wastewater  Electricity Improvement","Wastewater   Thermal Improvement"]
[null,"kWh/yr",{"$f":"$B$48","v":"kWh/yr"},{"$f":"$B$48","v":"kWh/yr"},null,{"$f":"$B$48","v":"kWh/yr"},"kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr",null,null,null,"kWh/yr","kWh/yr","kWh/yr","kWh/yr"]
["Site",{"$f":"C49+D49","v":0},{"$f":"F49+I49+K49+M49+H49+V49+X49+N49+O49+P49+R49","v":0},{"$f":"G49+J49+L49+W49+Y49+Q49","v":0},null,{"$f":"C20*G20*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":0},{"$f":"C20*H20*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":0},{"$f":"C20*F20*(1-'Control Panel'!$Q$18)","v":0},{"$f":"-'Control Panel'!$Q$19","v":0},{"$f":"-'Control Panel'!$Q$20","v":0},null,null,{"$f":"-'Control Panel'!$Q$23","v":0},{"$f":"M20*WT_C!$M49*(1-'Control Panel'!$Q$24)","v":0},{"$f":"N20*WT_C!$N49*(1-'Control Panel'!$Q$25)","v":0},null,null,{"$f":"-1*('Control Panel'!Q28)","v":0},null,null,null,{"$f":"I20*WT_C!$B49","v":0},{"$f":"J20*WT_C!$B49","v":0},{"$f":"K20*WT_C!$D49","v":0},{"$f":"L20*WT_C!$D49","v":0}]
["Hardscape",{"$f":"C50+D50","v":393303.92499999999},{"$f":"F50+I50+K50+M50+H50+V50+X50+N50+O50+P50","v":393303.92499999999},0,null,{"$f":"C21*G21*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":0},{"$f":"C21*H21*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":0},{"$f":"C21*F21*(1-'Control Panel'!$Q$18)","v":393303.92499999999},null,null,null,null,null,{"$f":"M21*WT_C!$M50*(1-'Control Panel'!$Q$24)","v":0},{"$f":"N21*WT_C!$N50*(1-'Control Panel'!$Q$25)","v":0},null,null,null,null,null,null,{"$f":"I21*WT_C!$B50","v":0},{"$f":"J21*WT_C!$B50","v":0},{"$f":"K21*WT_C!$D50","v":0},{"$f":"L21*WT_C!$D50","v":0}]
["Softscape",794380.33499999985,794380.33499999985,0,null,{"$f":"C22*G22*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":0},{"$f":"C22*H22*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":0},{"$f":"C22*F22*(1-'Control Panel'!$Q$18)","v":794380.33499999985},null,null,null,null,null,{"$f":"M22*WT_C!$M51*(1-'Control Panel'!$Q$24)","v":0},{"$f":"N22*WT_C!$N51*(1-'Control Panel'!$Q$25)","v":0},null,null,null,null,null,null,{"$f":"I22*WT_C!$B51","v":0},{"$f":"J22*WT_C!$B51","v":0},{"$f":"K22*WT_C!$D51","v":0},{"$f":"L22*WT_C!$D51","v":0}]
["Buildings Total",0,0,0,null,{"$f":"C23*G23*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":0},{"$f":"C23*H23*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":0},{"$f":"C23*F23*(1-'Control Panel'!$Q$18)","v":0},null,null,null,null,null,{"$f":"M23*WT_C!$M52*(1-'Control Panel'!$Q$24)","v":0},{"$f":"N23*WT_C!$N52*(1-'Control Panel'!$Q$25)","v":0},{"$f":"-(E23*'Control Panel'!$K$93*'Control Panel'!$Q$26)","v":0},{"$f":"-(E23*'Control Panel'!$K$94*'Control Panel'!$Q$27)","v":0},null,null,null,null,{"$f":"I23*WT_C!$B52","v":0},{"$f":"J23*WT_C!$B52","v":0},{"$f":"K23*WT_C!$D52","v":0},{"$f":"L23*WT_C!$D52","v":0}]
["Housing",52537326.649290517,27071595.24381325,25465731.40547727,null,{"$f":"C24*G24*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":26479224.788986791},{"$f":"C24*H24*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":25357128.723975766},{"$f":"C24*F24*(1-'Control Panel'!$Q$18)","v":0},null,null,null,null,null,{"$f":"M24*WT_C!$M53*(1-'Control Panel'!$Q$24)","v":13819.946535738001},{"$f":"N24*WT_C!$N53*(1-'Control Panel'!$Q$25)","v":114157.2554892},null,null,null,null,null,null,{"$f":"I24*WT_C!$B53","v":292917.13965296996},{"$f":"J24*WT_C!$B53","v":0},{"$f":"K24*WT_C!$D53","v":171476.11314855001},{"$f":"L24*WT_C!$D53","v":108602.68150150267}]
["Commercial/Government",5448486.652130086,3310571.9818987735,2137914.670231312,null,{"$f":"C25*G25*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":3285099.4707083153},{"$f":"C25*H25*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":2134546.5855523124},{"$f":"C25*F25*(1-'Control Panel'!$Q$18)","v":0},null,null,null,null,null,{"$f":"M25*WT_C!$M54*(1-'Control Panel'!$Q$24)","v":259.5836022510411},{"$f":"N25*WT_C!$N54*(1-'Control Panel'!$Q$25)","v":3430.1010443878645},null,null,null,null,null,null,{"$f":"I25*WT_C!$B54","v":16464.85408195122},{"$f":"J25*WT_C!$B54","v":0},{"$f":"K25*WT_C!$D54","v":5317.9724618679356},{"$f":"L25*WT_C!$D54","v":3368.0846789994389}]
["Retail",5048671.3903879058,2626356.1850322653,2422315.20535564,null,{"$f":"C26*G26*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":2589605.9645488434},{"$f":"C26*H26*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":2417633.9405012242},{"$f":"C26*F26*(1-'Control Panel'!$Q$18)","v":0},null,null,null,null,null,{"$f":"M26*WT_C!$M55*(1-'Control Panel'!$Q$24)","v":360.1306794288418},{"$f":"N26*WT_C!$N55*(1-'Control Panel'!$Q$25)","v":4767.0290508824746},null,null,null,null,null,null,{"$f":"I26*WT_C!$B55","v":24231.667734486196},{"$f":"J26*WT_C!$B55","v":0},{"$f":"K26*WT_C!$D55","v":7391.3930186244024},{"$f":"L26*WT_C!$D55","v":4681.2648544155791}]
["Hotel",0,0,0,null,{"$f":"C27*G27*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":0},{"$f":"C27*H27*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":0},{"$f":"C27*F27*(1-'Control Panel'!$Q$18)","v":0},null,null,null,null,null,{"$f":"M27*WT_C!$M56*(1-'Control Panel'!$Q$24)","v":0},{"$f":"N27*WT_C!$N56*(1-'Control Panel'!$Q$25)","v":0},null,null,null,null,null,null,{"$f":"I27*WT_C!$B56","v":0},{"$f":"J27*WT_C!$B56","v":0},{"$f":"K27*WT_C!$D56","v":0},{"$f":"L27*WT_C!$D56","v":0}]
["Social",1495953.6354319178,769458.90631650004,726494.72911541769,null,{"$f":"C28*G28*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":756355.02850500005},{"$f":"C28*H28*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":724303.37261249998},{"$f":"C28*F28*(1-'Control Panel'!$Q$18)","v":0},null,null,null,null,null,{"$f":"M28*WT_C!$M57*(1-'Control Panel'!$Q$24)","v":257.11399350000005},{"$f":"N28*WT_C!$N57*(1-'Control Panel'!$Q$25)","v":2289.2534280000004},null,null,null,null,null,null,{"$f":"I28*WT_C!$B57","v":7097.5102274999981},{"$f":"J28*WT_C!$B57","v":0},{"$f":"K28*WT_C!$D57","v":3460.0001625},{"$f":"L28*WT_C!$D57","v":2191.3565029177503}]
["Other/Utility",89300,32300,57000,null,{"$f":"C29*G29*(1-'Control Panel'!$Q$14)*(1-'Control Panel'!$Q$16)","v":32300},{"$f":"C29*H29*(1-'Control Panel'!$Q$15)*(1-'Control Panel'!$Q$17)","v":57000},{"$f":"C29*F29*(1-'Control Panel'!$Q$18)","v":0},null,null,{"$f":"$P$43-'Control Panel'!$Q$21","v":0},{"$f":"$Q$43-'Control Panel'!$Q$22","v":0},null,{"$f":"M29*WT_C!$M58*(1-'Control Panel'!$Q$24)","v":0},{"$f":"N29*WT_C!$N58*(1-'Control Panel'!$Q$25)","v":0},null,null,null,null,null,null,{"$f":"I29*WT_C!$B58","v":0},{"$f":"J29*WT_C!$B58","v":0},{"$f":"K29*WT_C!$D58","v":0},{"$f":"L29*WT_C!$D58","v":0}]
["Total",{"$f":"SUM(B49:B58)","v":65807422.587240428},{"$f":"SUM(C49:C58)","v":34997966.577060789},{"$f":"SUM(D49:D58)","v":30809456.010179643},null,{"$f":"SUM(F49:F58)","v":33142585.252748951},{"$f":"SUM(G49:G58)","v":30690612.622641802},{"$f":"SUM(H49:H58)","v":1187684.2599999998},{"$f":"SUM(I50:I58)","v":0},{"$f":"SUM(J50:J58)","v":0},{"$f":"SUM(K50:K58)","v":0},{"$f":"SUM(L50:L58)","v":0},{"$f":"SUM(M50:M58)","v":0},{"$f":"SUM(N49:N58)","v":14696.774810917883},{"$f":"SUM(O49:O58)","v":124643.63901247033},{"$f":"SUM(P49:P58)","v":0},{"$f":"SUM(Q49:Q58)","v":0},null,null,null,null,{"$f":"SUM(V49:V58)","v":340711.17169690738},{"$f":"SUM(W49:W58)","v":0},{"$f":"SUM(X49:X58)","v":187645.47879154232},{"$f":"SUM(Y49:Y58)","v":118843.38753783544}]
["5. Scenario 2 Calculations"]
[null,null,null,null,null,{"$f":"F46","v":"Strategy E1 + E2"},null,{"$f":"H46","v":"Strategy E3"},{"$f":"I46","v":"Strategy E4"},null,{"$f":"K46","v":"Strategy E5"},null,{"$f":"M46","v":"Strategy E6"},{"$f":"N46","v":"Strategy E7"},{"$f":"O46","v":"Strategy E8"},"Strategy E9","Strategy E10","E11",null,null,null,"Non-Stratey Related Inputs"]
[null,"Total Energy","Total Electricity","Total Thermal",null,"Building Electricity Demand","Building Thermal Demand","Land Exterior Lighting","Renewable Electricity Supply","Renewable Thermal Supply","District Electricity Supply","District Thermal Supply","Electricity Supplied by Off-site Renewables",{"$f":"N47","v":"Greywater Electricity Improvement"},{"$f":"O47","v":"Blackwater Electricity Improvement"},"PV Electricity Generation","Solar Thermal Hot Water Heating","Wind Power Generation",null,null,null,"Water Electricity","Water Thermal","Waste Electricity","Waste Thermal"]
[null,"kWh/yr",{"$f":"$B$48","v":"kWh/yr"},{"$f":"$B$48","v":"kWh/yr"},null,{"$f":"$B$48","v":"kWh/yr"},"kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr","kWh/yr",null,null,null,"kWh/yr","kWh/yr","kWh/yr","kWh/yr"]
["Site",{"$f":"C64+D64","v":-54500000},{"$f":"F64+I64+K64+M64+H64+V64+X64+N64+O64+P64+R64","v":-29500000},{"$f":"G64+J64+L64+W64+Y64+Q64","v":-25000000},null,{"$f":"C20*G20*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":0},{"$f":"C20*H20*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":0},{"$f":"C20*F20*(1-'Control Panel'!$R$18)","v":0},{"$f":"-'Control Panel'!$R$19","v":-17000000},{"$f":"-'Control Panel'!$R$20","v":-25000000},null,null,{"$f":"-'Control Panel'!$R$23","v":-12500000},{"$f":"M20*WT_C!$M64*(1-'Control Panel'!$R$24)","v":0},{"$f":"N20*WT_C!$N64*(1-'Control Panel'!$R$25)","v":0},null,null,{"$f":"-('Control Panel'!R28)","v":0},null,null,null,{"$f":"I20*WT_C!$B64","v":0},{"$f":"J20*WT_C!$B64","v":0},{"$f":"K20*WT_C!$D64","v":0},{"$f":"L20*WT_C!$D64","v":0}]
["Hardscape",{"$f":"C65+D65","v":323897.34999999998},{"$f":"F65+I65+K65+M65+H65+V65+X65+N65+O65+P65","v":323897.34999999998},{"$f":"G65+J65+L65+W65+Y65+Q65","v":0},null,{"$f":"C21*G21*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":0},{"$f":"C21*H21*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":0},{"$f":"C21*F21*(1-'Control Panel'!$R$18)","v":323897.34999999998},null,null,null,null,null,{"$f":"M21*WT_C!$M65*(1-'Control Panel'!$R$24)","v":0},{"$f":"N21*WT_C!$N65*(1-'Control Panel'!$R$25)","v":0},null,null,null,null,null,null,{"$f":"I21*WT_C!$B65","v":0},{"$f":"J21*WT_C!$B65","v":0},{"$f":"K21*WT_C!$D65","v":0},{"$f":"L21*WT_C!$D65","v":0}]
["Softscape",{"$f":"C66+D66","v":654195.56999999983},654195.56999999983,{"$f":"G66+J66+L66+W66+Y66+Q66","v":0},null,{"$f":"C22*G22*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":0},{"$f":"C22*H22*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":0},{"$f":"C22*F22*(1-'Control Panel'!$R$18)","v":654195.56999999983},null,null,null,null,null,{"$f":"M22*WT_C!$M66*(1-'Control Panel'!$R$24)","v":0},{"$f":"N22*WT_C!$N66*(1-'Control Panel'!$R$25)","v":0},null,null,null,null,null,null,{"$f":"I22*WT_C!$B66","v":0},{"$f":"J22*WT_C!$B66","v":0},{"$f":"K22*WT_C!$D66","v":0},{"$f":"L22*WT_C!$D66","v":0}]
["Buildings Total",{"$f":"C67+D67","v":0},0,0,null,{"$f":"C23*G23*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":0},{"$f":"C23*H23*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":0},{"$f":"C23*F23*(1-'Control Panel'!$R$18)","v":0},null,null,null,null,null,{"$f":"M23*WT_C!$M67*(1-'Control Panel'!$R$24)","v":0},{"$f":"N23*WT_C!$N67*(1-'Control Panel'!$R$25)","v":0},{"$f":"-(E23*'Control Panel'!$M$93*'Control Panel'!$R$26)","v":0},{"$f":"-(E23*'Control Panel'!$M$94*'Control Panel'!$R$27)","v":0},null,null,null,null,{"$f":"I23*WT_C!$B67","v":0},{"$f":"J23*WT_C!$B67","v":0},{"$f":"K23*WT_C!$D67","v":0},{"$f":"L23*WT_C!$D67","v":0}]
["Housing",43469675.214132033,21412532.93341152,22057142.280720513,null,{"$f":"C24*G24*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":20658714.076856568},{"$f":"C24*H24*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":21976178.227445666},{"$f":"C24*F24*(1-'Control Panel'!$R$18)","v":0},null,null,null,null,null,{"$f":"M24*WT_C!$M68*(1-'Control Panel'!$R$24)","v":32444.937507746254},{"$f":"N24*WT_C!$N68*(1-'Control Panel'!$R$25)","v":361715.41810720798},null,null,null,null,null,null,{"$f":"I24*WT_C!$B68","v":231821.86773374997},{"$f":"J24*WT_C!$B68","v":0},{"$f":"K24*WT_C!$D68","v":127836.63320624996},{"$f":"L24*WT_C!$D68","v":80964.053274846345}]
["Commercial/Government",4427158.5191835798,2578590.9923461438,1848567.5268374358,null,{"$f":"C25*G25*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":2562987.8223482831},{"$f":"C25*H25*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":1849940.3741453376},{"$f":"C25*F25*(1-'Control Panel'!$R$18)","v":0},null,null,null,null,null,{"$f":"M25*WT_C!$M69*(1-'Control Panel'!$R$24)","v":626.21603141225467},{"$f":"N25*WT_C!$N69*(1-'Control Panel'!$R$25)","v":11159.575315645452},null,null,null,null,null,null,{"$f":"I25*WT_C!$B69","v":5985.0094776918495},{"$f":"J25*WT_C!$B69","v":0},{"$f":"K25*WT_C!$D69","v":-2167.6308268887574},{"$f":"L25*WT_C!$D69","v":-1372.8473079017258}]
["Retail",4134390.3570000962,2041491.0351429421,2092899.3218571541,null,{"$f":"C26*G26*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":2020373.693703742},{"$f":"C26*H26*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":2095282.7484343946},{"$f":"C26*F26*(1-'Control Panel'!$R$18)","v":0},null,null,null,null,null,{"$f":"M26*WT_C!$M70*(1-'Control Panel'!$R$24)","v":854.09756222703913},{"$f":"N26*WT_C!$N70*(1-'Control Panel'!$R$25)","v":15411.363589290977},null,null,null,null,null,null,{"$f":"I26*WT_C!$B70","v":8615.1457963196226},{"$f":"J26*WT_C!$B70","v":0},{"$f":"K26*WT_C!$D70","v":-3763.2655086374384},{"$f":"L26*WT_C!$D70","v":-2383.4265772404356}]
["Hotel",0,0,0,null,{"$f":"C27*G27*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":0},{"$f":"C27*H27*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":0},{"$f":"C27*F27*(1-'Control Panel'!$R$18)","v":0},null,null,null,null,null,{"$f":"M27*WT_C!$M71*(1-'Control Panel'!$R$24)","v":0},{"$f":"N27*WT_C!$N71*(1-'Control Panel'!$R$25)","v":0},null,null,null,null,null,null,{"$f":"I27*WT_C!$B71","v":0},{"$f":"J27*WT_C!$B71","v":0},{"$f":"K27*WT_C!$D71","v":0},{"$f":"L27*WT_C!$D71","v":0}]
["Social",1233576.3058033497,604688.90576849994,628887.40003484988,null,{"$f":"C28*G28*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":590097.42161999992},{"$f":"C28*H28*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":627729.58959749993},{"$f":"C28*F28*(1-'Control Panel'!$R$18)","v":0},null,null,null,null,null,{"$f":"M28*WT_C!$M72*(1-'Control Panel'!$R$24)","v":600.14880449999998},{"$f":"N28*WT_C!$N72*(1-'Control Panel'!$R$25)","v":7350.3793439999999},null,null,null,null,null,null,{"$f":"I28*WT_C!$B72","v":4812.8534999999993},{"$f":"J28*WT_C!$B72","v":0},{"$f":"K28*WT_C!$D72","v":1828.1024999999993},{"$f":"L28*WT_C!$D72","v":1157.8104373499996}]
["Other/Utility",74600,25200,49400,null,{"$f":"C29*G29*(1-'Control Panel'!$R$14)*(1-'Control Panel'!$R$16)","v":25200},{"$f":"C29*H29*(1-'Control Panel'!$R$15)*(1-'Control Panel'!$R$17)","v":49400},{"$f":"C29*F29*(1-'Control Panel'!$R$18)","v":0},null,null,{"$f":"$P$43-'Control Panel'!$R$21","v":0},{"$f":"$Q$43-'Control Panel'!$R$22","v":0},null,{"$f":"M29*WT_C!$M73*(1-'Control Panel'!$R$24)","v":0},{"$f":"N29*WT_C!$N73*(1-'Control Panel'!$R$25)","v":0},null,null,null,null,null,null,{"$f":"I29*WT_C!$B73","v":0},{"$f":"J29*WT_C!$B73","v":0},{"$f":"K29*WT_C!$D73","v":0},{"$f":"L29*WT_C!$D73","v":0}]
["Total",{"$f":"SUM(B64:B73)","v":-182506.68388093915},{"$f":"SUM(C64:C73)","v":-1859403.2133308926},{"$f":"SUM(D64:D73)","v":1676896.5294499532},null,{"$f":"SUM(F64:F73)","v":25857373.014528591},{"$f":"SUM(G64:G73)","v":26598530.939622898},{"$f":"SUM(H64:H73)","v":978092.91999999981},{"$f":"SUM(I65:I73)","v":0},{"$f":"SUM(J65:J73)","v":0},{"$f":"SUM(K65:K73)","v":0},{"$f":"SUM(L65:L73)","v":0},{"$f":"SUM(M65:M73)","v":0},{"$f":"SUM(N64:N73)","v":34525.399905885548},{"$f":"SUM(O64:O73)","v":395636.73635614442},null,null,null,null,null,null,{"$f":"SUM(V64:V73)","v":251234.87650776142},{"$f":"SUM(W64:W73)","v":0},{"$f":"SUM(X64:X73)","v":123733.83937072376},{"$f":"SUM(Y64:Y73)","v":78365.58982705418}]

{"sheet":"WT_C","index":17,"n_rows":74,"n_cols":35,"rows_kept":74,"cut":false,"hidden":true,"merged":[[44,4,44,67],[1,0,1,1],[59,5,59,68],[60,6,60,7],[60,8,60,9],[45,8,45,9],[45,6,45,7],[60,1,60,3],[45,1,45,3]]}
[{"$f":"CONCATENATE(\"Calculation: \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Calculation: WT_C"}]
["                     Scenario Control Panel                      "]
["1. Code Input Table"]
[null,"Residents/Guests/Employees/Students","GFA","Lawn/Grass","Canopy Tree Coverage","Open Space - Hardscape","Total Roof Area","Roof Area - Green","Total Potable Water Use","Flow %","Dish %","Leaks %","Process %","Cooling %","Laundry %","Flush %","Irrigation %","Average Rainfall","Efficiency of Greywater System","Efficiency of Blackwater System","Rainwater Runoff Coefficient","Irrigation Efficiency","Evapotranspiration","Runoff Coefficient","Rainfall Depth","Rainfall Intensity"]
[null,"TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL","WCON","PWPO-FL","PWPO-DI","PWPO-LE","PWPO-PR","PWPO-CO","PWPO-LA","PWNP-FL","PWNP-IR","ARAD","EGRW","EBLW","RRCO","IRDD","EVAP","RRCO","2YSD","2YSI"]
["Site","-","-","-","-","-","-","-","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE"]
["Hardscape","-","-","-","-","OSHS-M","-","-","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD"]
["Softscape","-","-","OSG1-M","OSG3-M","OSGR-M","-","-","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT"]
["Buildings Total","-","BNET-M","-","-","-","RTRA-M","RORA-M","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT"]
["Housing","DPOP","-","-","-","-","-","-","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS"]
["Commercial/Government","-","CGFA","-","-","-","-","-","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM"]
["Retail","-","RGFA-M","-","-","-","-","-","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA"]
["Hotel","DHOT","-","-","-","-","-","-","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE"]
["Social","DSTU","-","-","-","-","-","-","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI"]
["Other/Utility","-","UGFA-M","-","-","-","-","-","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE"]
[]
["2. Value Lookup Table"]
[null,{"$f":"IF(B4=\"\",\"\",B4)","v":"Residents/Guests/Employees/Students"},"GFA","Lawn/Grass","Canopy Tree Coverage","Open Space - Hardscape","Total Roof Area","Roof Area - Green","Total Potable Water Use",{"$f":"IF(J4=\"\",\"\",J4)","v":"Flow %"},"Dish %","Leaks %","Process %","Cooling %","Laundry %","Flush %","Irrigation %","Average Rainfall","Efficiency of Greywater System","Efficiency of Blackwater System","Rainwater Runoff Coefficient","Irrigation Efficiency",{"$f":"IF(W4=\"\",\"\",W4)","v":"Evapotranspiration"},{"$f":"IF(X4=\"\",\"\",X4)","v":"Runoff Coefficient"},{"$f":"IF(Y4=\"\",\"\",Y4)","v":"Rainfall Depth"},{"$f":"IF(Z4=\"\",\"\",Z4)","v":"Rainfall Intensity"},null,{"$f":"IF(AB4=\"\",\"\",AB4)","v":""},"","","","","","",""]
[null,null,null,"m2","m2","m2","m2","m2",{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)","v":"Lppd, Lsqmd,Lspd"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)","v":"mm/yr"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)","v":"mm/yr"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)","v":"mm"},{"$f":"HLOOKUP(\"UNIT\",Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)","v":"mm/hr"}]
["Site",{"$f":"IF(ISERROR(HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E6,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E6,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F6,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F6,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G6,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G6,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H6,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H6,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I6,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I6,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J6,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J6,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K6,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K6,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L6,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L6,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M6,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M6,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N6,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N6,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O6,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O6,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P6,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P6,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q6,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q6,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R6,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R6,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S6,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S6,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T6,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T6,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U6,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U6,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V6,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V6,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W6,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W6,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":817.51},{"$f":"IF(ISERROR(HLOOKUP(X6,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X6,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y6,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y6,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z6,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z6,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Hardscape",{"$f":"IF(ISERROR(HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E7,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E7,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F7,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F7,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":66101.5},{"$f":"IF(ISERROR(HLOOKUP(G7,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G7,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H7,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H7,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I7,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I7,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J7,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J7,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K7,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K7,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L7,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L7,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M7,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M7,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N7,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N7,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O7,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O7,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P7,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P7,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q7,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q7,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R7,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R7,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S7,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S7,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T7,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T7,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U7,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U7,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0.95},{"$f":"IF(ISERROR(HLOOKUP(V7,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V7,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W7,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W7,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X7,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X7,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0.95},{"$f":"IF(ISERROR(HLOOKUP(Y7,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y7,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z7,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z7,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Softscape",{"$f":"IF(ISERROR(HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":57910.670000000013},{"$f":"IF(ISERROR(HLOOKUP(E8,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E8,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":75578.829999999987},{"$f":"IF(ISERROR(HLOOKUP(F8,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F8,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":133509.29999999999},{"$f":"IF(ISERROR(HLOOKUP(G8,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G8,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H8,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H8,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I8,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I8,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":7.1669999999999998},{"$f":"IF(ISERROR(HLOOKUP(J8,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J8,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K8,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K8,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L8,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L8,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M8,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M8,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N8,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N8,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O8,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O8,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P8,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P8,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q8,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q8,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(R8,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R8,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S8,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S8,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T8,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T8,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U8,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U8,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0.25},{"$f":"IF(ISERROR(HLOOKUP(V8,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V8,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0.625},{"$f":"IF(ISERROR(HLOOKUP(W8,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W8,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X8,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X8,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0.25},{"$f":"IF(ISERROR(HLOOKUP(Y8,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y8,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z8,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z8,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Buildings Total",{"$f":"IF(ISERROR(HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":379236.10151695419},{"$f":"IF(ISERROR(HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E9,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E9,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F9,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F9,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G9,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G9,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":60066},{"$f":"IF(ISERROR(HLOOKUP(H9,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H9,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":30033},{"$f":"IF(ISERROR(HLOOKUP(I9,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I9,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J9,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J9,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K9,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K9,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L9,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L9,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M9,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M9,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N9,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N9,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O9,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O9,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P9,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P9,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0.68899999999999995},{"$f":"IF(ISERROR(HLOOKUP(Q9,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q9,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R9,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R9,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S9,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S9,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T9,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T9,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U9,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U9,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0.95},{"$f":"IF(ISERROR(HLOOKUP(V9,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V9,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W9,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W9,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X9,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X9,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0.95},{"$f":"IF(ISERROR(HLOOKUP(Y9,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y9,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z9,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z9,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Housing",{"$f":"IF(ISERROR(HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":7317},{"$f":"IF(ISERROR(HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E10,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E10,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F10,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F10,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G10,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G10,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H10,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H10,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I10,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I10,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":257},{"$f":"IF(ISERROR(HLOOKUP(J10,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J10,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0.37},{"$f":"IF(ISERROR(HLOOKUP(K10,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K10,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(L10,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L10,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0.11},{"$f":"IF(ISERROR(HLOOKUP(M10,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M10,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N10,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N10,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O10,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O10,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0.22},{"$f":"IF(ISERROR(HLOOKUP(P10,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P10,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0.28000000000000003},{"$f":"IF(ISERROR(HLOOKUP(Q10,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q10,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R10,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R10,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S10,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S10,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(T10,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T10,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(U10,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U10,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V10,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V10,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W10,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W10,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X10,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X10,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y10,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y10,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z10,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z10,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Commercial/Government",{"$f":"IF(ISERROR(HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":29711.481261154076},{"$f":"IF(ISERROR(HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E11,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E11,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F11,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F11,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G11,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G11,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H11,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H11,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I11,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I11,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":4},{"$f":"IF(ISERROR(HLOOKUP(J11,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J11,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0.222},{"$f":"IF(ISERROR(HLOOKUP(K11,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K11,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":2.8000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(L11,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L11,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0.106},{"$f":"IF(ISERROR(HLOOKUP(M11,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M11,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(N11,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N11,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0.311},{"$f":"IF(ISERROR(HLOOKUP(O11,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O11,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P11,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P11,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0.32200000000000001},{"$f":"IF(ISERROR(HLOOKUP(Q11,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q11,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R11,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R11,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S11,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S11,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(T11,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T11,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(U11,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U11,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V11,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V11,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W11,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W11,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X11,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X11,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y11,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y11,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z11,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z11,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Retail",{"$f":"IF(ISERROR(HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":24643.720255800123},{"$f":"IF(ISERROR(HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E12,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E12,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F12,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F12,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G12,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G12,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H12,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H12,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I12,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I12,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":5},{"$f":"IF(ISERROR(HLOOKUP(J12,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J12,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0.17100000000000001},{"$f":"IF(ISERROR(HLOOKUP(K12,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K12,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(L12,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L12,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0.112},{"$f":"IF(ISERROR(HLOOKUP(M12,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M12,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":1.2E-2},{"$f":"IF(ISERROR(HLOOKUP(N12,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N12,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0.32900000000000001},{"$f":"IF(ISERROR(HLOOKUP(O12,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O12,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(P12,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P12,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(Q12,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q12,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R12,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R12,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S12,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S12,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(T12,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T12,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(U12,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U12,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V12,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V12,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W12,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W12,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X12,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X12,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y12,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y12,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z12,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z12,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Hotel",{"$f":"IF(ISERROR(HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E13,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E13,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F13,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F13,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G13,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G13,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H13,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H13,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I13,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I13,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":187.5},{"$f":"IF(ISERROR(HLOOKUP(J13,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J13,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0.33800000000000002},{"$f":"IF(ISERROR(HLOOKUP(K13,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K13,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(L13,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L13,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":9.5000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(M13,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M13,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(N13,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N13,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":5.5E-2},{"$f":"IF(ISERROR(HLOOKUP(O13,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O13,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0.191},{"$f":"IF(ISERROR(HLOOKUP(P13,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P13,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0.28000000000000003},{"$f":"IF(ISERROR(HLOOKUP(Q13,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q13,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R13,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R13,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S13,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S13,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(T13,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T13,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(U13,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U13,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V13,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V13,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W13,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W13,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X13,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X13,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y13,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y13,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z13,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z13,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Social",{"$f":"IF(ISERROR(HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":400},{"$f":"IF(ISERROR(HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E14,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E14,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F14,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F14,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G14,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G14,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H14,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H14,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I14,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I14,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":105},{"$f":"IF(ISERROR(HLOOKUP(J14,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J14,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0.28000000000000003},{"$f":"IF(ISERROR(HLOOKUP(K14,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K14,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0.04},{"$f":"IF(ISERROR(HLOOKUP(L14,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L14,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(M14,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M14,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":0.04},{"$f":"IF(ISERROR(HLOOKUP(N14,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N14,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0.11},{"$f":"IF(ISERROR(HLOOKUP(O14,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O14,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0.19},{"$f":"IF(ISERROR(HLOOKUP(P14,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P14,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(Q14,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q14,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R14,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R14,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S14,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S14,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(T14,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T14,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(U14,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U14,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V14,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V14,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W14,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W14,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X14,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X14,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y14,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y14,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z14,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z14,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
["Other/Utility",{"$f":"IF(ISERROR(HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":800},{"$f":"IF(ISERROR(HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E15,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E15,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F15,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(F15,LU_C1!$6:$994,MATCH(F$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G15,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(G15,LU_C1!$6:$994,MATCH(G$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H15,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(H15,LU_C1!$6:$994,MATCH(H$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I15,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(I15,Water!$A$6:$EZ$30,MATCH(I$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J15,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(J15,Water!$A$6:$EZ$30,MATCH(J$5,Water!$A$6:$A$30,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(K15,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(K15,Water!$A$6:$EZ$30,MATCH(K$5,Water!$A$6:$A$30,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(L15,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(L15,Water!$A$6:$EZ$30,MATCH(L$5,Water!$A$6:$A$30,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(M15,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(M15,Water!$A$6:$EZ$30,MATCH(M$5,Water!$A$6:$A$30,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(N15,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(N15,Water!$A$6:$EZ$30,MATCH(N$5,Water!$A$6:$A$30,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(O15,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(O15,Water!$A$6:$EZ$30,MATCH(O$5,Water!$A$6:$A$30,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(P15,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(P15,Water!$A$6:$EZ$30,MATCH(P$5,Water!$A$6:$A$30,0),FALSE))","v":0.26},{"$f":"IF(ISERROR(HLOOKUP(Q15,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Q15,Water!$A$6:$EZ$30,MATCH(Q$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R15,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(R15,Water!$A$6:$EZ$30,MATCH(R$5,Water!$A$6:$A$30,0),FALSE))","v":842.3},{"$f":"IF(ISERROR(HLOOKUP(S15,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(S15,Water!$A$6:$EZ$30,MATCH(S$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(T15,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(T15,Water!$A$6:$EZ$30,MATCH(T$5,Water!$A$6:$A$30,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(U15,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(U15,Water!$A$6:$EZ$30,MATCH(U$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V15,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(V15,Water!$A$6:$EZ$30,MATCH(V$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W15,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(W15,Water!$A$6:$EZ$30,MATCH(W$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X15,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(X15,Water!$A$6:$EZ$30,MATCH(X$5,Water!$A$6:$A$30,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y15,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Y15,Water!$A$6:$EZ$30,MATCH(Y$5,Water!$A$6:$A$30,0),FALSE))","v":51.11},{"$f":"IF(ISERROR(HLOOKUP(Z15,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE)),0,HLOOKUP(Z15,Water!$A$6:$EZ$30,MATCH(Z$5,Water!$A$6:$A$30,0),FALSE))","v":2.12}]
[]
["3. Baseline Calculations"]
[null,"Total Potable Water Use","Waste Water Generated","Indoor Water Use","Flow ","Dish ","Leaks","Process ","Cooling ","Laundry","Flush","Irrigation","Maximum Greywater Produced","Maximum Blackwater Produced","Maximum Rainwater Collection"]
[null,"ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr"]
["Site",{"$f":"C20*I20*365/1000000","v":0},{"$f":"E34+F34+H34+J34+K34","v":0},{"$f":"E34+F34+H34++I34+J34+K34","v":0},{"$f":"J20*$B34","v":0},{"$f":"K20*$B34","v":0},{"$f":"L20*$B34","v":0},{"$f":"M20*$B34","v":0},{"$f":"N20*$B34","v":0},{"$f":"O20*$B34","v":0},{"$f":"P20*$B34","v":0},{"$f":"Q20*$B34","v":0},{"$f":"S20*(E34+F34+J34)","v":0},{"$f":"T20*(E34+F34+H34+J34+K34)","v":0},{"$f":"U20*R20*(G20-H20)/100000","v":0}]
["Hardscape",{"$f":"C21*I21*365/1000000","v":0},{"$f":"E35+F35+H35+J35+K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Softscape",{"$f":"D22*I22*365/1000000","v":151.49170673985003},0,0,0,0,0,0,0,0,0,{"$f":"Q22*$B36","v":151.49170673985003},0,0,0]
["Buildings Total",{"$f":"C23*I23*365/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U23*R23*(G23-H23)/100000","v":240.31956104999998}]
["Housing",{"$f":"B24*I24*365/1000000","v":686.37118499999997},{"$f":"E38+F38+H38+J38+K38","v":610.87035464999997},610.87035464999997,253.95733844999998,13.727423699999999,75.500830350000001,0,0,151.0016607,192.18393180000001,0,376.81778056500002,549.78331918499998,0]
["Commercial/Government",{"$f":"C25*I25*260/1000000","v":30.899940511600242},18.014665318262942,27.624546817370614,6.8597867935752541,0.86519833432480675,3.2753936942296256,0.33989934562760266,9.6098814991076758,0,9.9497808447352778,0,6.9524866151100548,16.213198786436649,0]
["Retail",{"$f":"C26*I26*365/1000000","v":44.974789466835226},25.140907311960888,39.937613046549686,7.6906889988288238,1.5741176313392331,5.0371764202855456,0.53969747360202269,14.796705734588789,1.5741176313392331,13.762285576851578,0,9.7550318353565597,22.6268165807648,0]
["Hotel",{"$f":"B27*I27*365/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Social",{"$f":"B28*I28*365/1000000","v":15.33},12.1107,13.797000000000001,4.2924000000000007,0.61319999999999997,1.5330000000000001,0.61319999999999997,1.6862999999999999,2.9127000000000001,3.6791999999999998,0,7.0364700000000004,10.89963,0]
["Other/Utility",{"$f":"C29*I29*365/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B34:B43)","v":929.06762171828552},{"$f":"SUM(C34:C43)","v":666.13662728022371},{"$f":"SUM(D34:D43)","v":692.22951451392032},272.80021424240402,16.779939665664038,85.34640046451517,1.4927968192296253,26.092887233696462,155.48847833133922,219.57519822158687,151.49170673985003,400.56176901546661,599.52296455220153,240.31956104999998]
["4. Scenario 1 Calculations",null,{"$f":"B38-B53","v":267.9181283529}]
[null,"Strategy 8 (Total reduction)",null,null,null,"Strategy 1","Strategy 2",null,"Strategy 3",null,"Strategy 4","Strategy 5","Strategy 6","Strategy 7"]
[null,"Total Potable Water Use","Total Non-Potable Water Use","Total Waste Water Generated",null,"Water efficient landscaping","Low Flow Fixtures","Low Flush Fixtures","Water efficient appliances - Dish","Water efficient appliances - Laundry","Leak Reduction","Rainwater harvesting","Greywater Treatment","Blackwater Treatment",null,"Wastewater not through Grey or Black Treatment","Greywater + Blackwater Sludge Waste",null,"Total Non-Potable Demand","Total Potable Demand",null,"Sum of Grey/Black Flow/Dish/Laundry","Input Greywater Flow/Dish/Laundry","Input Blackwater Flow/Dish/Laundry","Total Flow/Dish/Laundry Max Recycle"]
[null,"ML/yr","ML/yr","ML/yr",null,"ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr"]
["Site",{"$f":"(H34+I34+F49+G49+H49+I49+J49+K49)*(1-'Control Panel'!$Q$37)-C49","v":0},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L49+M49+N49,S49)*(1-'Control Panel'!$Q$37)","v":0},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L49+M49+N49-S49,0)+P49+Q49)*(1-'Control Panel'!$Q$37)","v":0},null,{"$f":"(1-'Control Panel'!$Q$30)*L34","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E34)","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(K34)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(F34)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(J34)","v":0},{"$f":"(1-'Control Panel'!$Q$33)*G34","v":0},{"$f":"O34*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G49)+(I49+J49))*S20","v":0},{"$f":"T20*'Control Panel'!$Q$36*(G49+H49+I49+H34+J49)","v":0},null,{"$f":"(G49+H49+I49+J49+H34)-'Control Panel'!$Q$36*(H34+H49)-V49","v":0},{"$f":"'Control Panel'!$Q$35*(G49+I49+J49)*(1-S20)+(1-T20)*'Control Panel'!$Q$36*((G49+H49)+I49+J49+H34)","v":0},null,{"$f":"H49+F49+I34","v":0},{"$f":"G49+I49+J49+H34+K49","v":0},null,{"$f":"X49+W49","v":0},{"$f":"'Control Panel'!$Q$35*(G49+I49+J49)","v":0},{"$f":"'Control Panel'!$Q$36*(G49+I49+J49)","v":0},{"$f":"((G49)+I49+J49)","v":0}]
["Hardscape",{"$f":"(H35+I35+F50+G50+H50+I50+J50+K50)*(1-'Control Panel'!$Q$37)-C50","v":0},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L50+M50+N50,S50)*(1-'Control Panel'!$Q$37)","v":0},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L50+M50+N50-S50,0)+P50+Q50)*(1-'Control Panel'!$Q$37)","v":0},null,{"$f":"(1-'Control Panel'!$Q$30)*L35","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E35)","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(K35)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(F35)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(J35)","v":0},{"$f":"(1-'Control Panel'!$Q$33)*G35","v":0},{"$f":"O35*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G50)+(I50+J50))*S21","v":0},{"$f":"T21*'Control Panel'!$Q$36*(G50+H50+I50+H35+J50)","v":0},null,{"$f":"(G50+H50+I50+J50+H35)-'Control Panel'!$Q$36*(H35+H50)-V50","v":0},{"$f":"'Control Panel'!$Q$35*(G50+I50+J50)*(1-S21)+(1-T21)*'Control Panel'!$Q$36*((G50+H50)+I50+J50+H35)","v":0},null,0,0,null,{"$f":"X50+W50","v":0},{"$f":"'Control Panel'!$Q$35*(G50+I50+J50)","v":0},{"$f":"'Control Panel'!$Q$36*(G50+I50+J50)","v":0},0]
["Softscape",{"$f":"(H36+I36+F51+G51+H51+I51+J51+K51)*(1-'Control Panel'!$Q$37)-C51","v":75.745853369925015},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L51+M51+N51,S51)*(1-'Control Panel'!$Q$37)","v":0},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L51+M51+N51-S51,0)+P51+Q51)*(1-'Control Panel'!$Q$37)","v":0},null,{"$f":"(1-'Control Panel'!$Q$30)*L36","v":75.745853369925015},{"$f":"(1-'Control Panel'!$Q$31)*(E36)","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(K36)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(F36)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(J36)","v":0},{"$f":"(1-'Control Panel'!$Q$33)*G36","v":0},{"$f":"O36*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G51)+(I51+J51))*S22","v":0},{"$f":"T22*'Control Panel'!$Q$36*(G51+H51+I51+H36+J51)","v":0},null,{"$f":"(G51+H51+I51+J51+H36)-'Control Panel'!$Q$36*(H36+H51)-V51","v":0},{"$f":"'Control Panel'!$Q$35*(G51+I51+J51)*(1-S22)+(1-T22)*'Control Panel'!$Q$36*((G51+H51)+I51+J51+H36)","v":0},null,75.745853369925015,0,null,0,{"$f":"'Control Panel'!$Q$35*(G51+I51+J51)","v":0},{"$f":"'Control Panel'!$Q$36*(G51+I51+J51)","v":0},0]
["Buildings Total",{"$f":"(H37+I37+F52+G52+H52+I52+J52+K52)*(1-'Control Panel'!$Q$37)-C52","v":-24.031956104999999},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L52+M52+N52,S52)*(1-'Control Panel'!$Q$37)","v":24.031956104999999},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L52+M52+N52-S52,0)+P52+Q52)*(1-'Control Panel'!$Q$37)","v":0},null,{"$f":"(1-'Control Panel'!$Q$30)*L37","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E37)","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(K37)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(F37)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(J37)","v":0},{"$f":"(1-'Control Panel'!$Q$33)*G37","v":0},{"$f":"O37*'Control Panel'!$Q$34","v":24.031956104999999},{"$f":"'Control Panel'!$Q$35*((G52)+(I52+J52))*S23","v":0},{"$f":"T23*'Control Panel'!$Q$36*(G52+H52+I52+H37+J52)","v":0},null,{"$f":"(G52+H52+I52+J52+H37)-'Control Panel'!$Q$36*(H37+H52)-V52","v":0},{"$f":"'Control Panel'!$Q$35*(G52+I52+J52)*(1-S23)+(1-T23)*'Control Panel'!$Q$36*((G52+H52)+I52+J52+H37)","v":0},null,0,0,null,0,{"$f":"'Control Panel'!$Q$35*(G52+I52+J52)","v":0},{"$f":"'Control Panel'!$Q$36*(G52+I52+J52)","v":0},0]
["Housing",{"$f":"(H38+I38+F53+G53+H53+I53+J53+K53)*(1-'Control Panel'!$Q$37)-C53","v":418.45305664709997},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L53+M53+N53,S53)*(1-'Control Panel'!$Q$37)","v":137.50760320290001},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L53+M53+N53-S53,0)+P53+Q53)*(1-'Control Panel'!$Q$37)","v":342.95222629710003},null,{"$f":"(1-'Control Panel'!$Q$30)*L38","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E38)","v":203.16587075999999},{"$f":"(1-'Control Panel'!$Q$31)*(K38)","v":153.74714544000003},{"$f":"(1-'Control Panel'!$Q$32)*(F38)","v":10.295567774999999},{"$f":"(1-'Control Panel'!$Q$32)*(J38)","v":113.251245525},{"$f":"(1-'Control Panel'!$Q$33)*G38","v":75.500830350000001},{"$f":"O38*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G53)+(I53+J53))*S24","v":29.404141565400003},{"$f":"T24*'Control Panel'!$Q$36*(G53+H53+I53+H38+J53)","v":108.1034616375},null,{"$f":"(G53+H53+I53+J53+H38)-'Control Panel'!$Q$36*(H38+H53)-V53","v":327.67360371900003},{"$f":"'Control Panel'!$Q$35*(G53+I53+J53)*(1-S24)+(1-T24)*'Control Panel'!$Q$36*((G53+H53)+I53+J53+H38)","v":15.278622578099997},null,153.74714544000003,402.21351441000002,null,114.349439421,{"$f":"'Control Panel'!$Q$35*(G53+I53+J53)","v":32.671268406000003},{"$f":"'Control Panel'!$Q$36*(G53+I53+J53)","v":81.678171015000004},326.71268406000002]
["Commercial/Government",{"$f":"(H39+I39+F54+G54+H54+I54+J54+K54)*(1-'Control Panel'!$Q$37)-C54","v":23.521220117073174},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L54+M54+N54,S54)*(1-'Control Panel'!$Q$37)","v":3.8005072832837601},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L54+M54+N54-S54,0)+P54+Q54)*(1-'Control Panel'!$Q$37)","v":10.635944923735872},null,{"$f":"(1-'Control Panel'!$Q$30)*L39","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E39)","v":5.4878294348602035},{"$f":"(1-'Control Panel'!$Q$31)*(K39)","v":7.9598246757882229},{"$f":"(1-'Control Panel'!$Q$32)*(F39)","v":0.64889875074360504},{"$f":"(1-'Control Panel'!$Q$32)*(J39)","v":0},{"$f":"(1-'Control Panel'!$Q$33)*G39","v":3.2753936942296256},{"$f":"O39*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G54)+(I54+J54))*S25","v":0.55230553670434279},{"$f":"T25*'Control Panel'!$Q$36*(G54+H54+I54+H39+J54)","v":3.2482017465794173},null,{"$f":"(G54+H54+I54+J54+H39)-'Control Panel'!$Q$36*(H39+H54)-V54","v":10.213666336704343},{"$f":"'Control Panel'!$Q$35*(G54+I54+J54)*(1-S25)+(1-T25)*'Control Panel'!$Q$36*((G54+H54)+I54+J54+H39)","v":0.42227858703152882},null,17.569706174895899,9.7520212254610374,null,2.1478548649613329,{"$f":"'Control Panel'!$Q$35*(G54+I54+J54)","v":0.61367281856038092},{"$f":"'Control Panel'!$Q$36*(G54+I54+J54)","v":1.5341820464009521},6.1367281856038085]
["Retail",{"$f":"(H40+I40+F55+G55+H55+I55+J55+K55)*(1-'Control Panel'!$Q$37)-C55","v":34.616668192123136},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L55+M55+N55,S55)*(1-'Control Panel'!$Q$37)","v":5.2804675439063908},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L55+M55+N55-S55,0)+P55+Q55)*(1-'Control Panel'!$Q$37)","v":14.782786037248805},null,{"$f":"(1-'Control Panel'!$Q$30)*L40","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E40)","v":6.1525511990630593},{"$f":"(1-'Control Panel'!$Q$31)*(K40)","v":11.009828461481263},{"$f":"(1-'Control Panel'!$Q$32)*(F40)","v":1.1805882235044249},{"$f":"(1-'Control Panel'!$Q$32)*(J40)","v":1.1805882235044249},{"$f":"(1-'Control Panel'!$Q$33)*G40","v":5.0371764202855456},{"$f":"O40*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G55)+(I55+J55))*S26","v":0.76623548814647191},{"$f":"T26*'Control Panel'!$Q$36*(G55+H55+I55+H40+J55)","v":4.5142320557599191},null,{"$f":"(G55+H55+I55+J55+H40)-'Control Panel'!$Q$36*(H40+H55)-V55","v":14.196067421259206},{"$f":"'Control Panel'!$Q$35*(G55+I55+J55)*(1-S26)+(1-T26)*'Control Panel'!$Q$36*((G55+H55)+I55+J55+H40)","v":0.58671861598959885},null,25.806534196070054,14.090601539959478,null,2.9798046761251684,{"$f":"'Control Panel'!$Q$35*(G55+I55+J55)","v":0.85137276460719102},{"$f":"'Control Panel'!$Q$36*(G55+I55+J55)","v":2.1284319115179775},8.51372764607191]
["Hotel",{"$f":"(H41+I41+F56+G56+H56+I56+J56+K56)*(1-'Control Panel'!$Q$37)-C56","v":0},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L56+M56+N56,S56)*(1-'Control Panel'!$Q$37)","v":0},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L56+M56+N56-S56,0)+P56+Q56)*(1-'Control Panel'!$Q$37)","v":0},null,{"$f":"(1-'Control Panel'!$Q$30)*L41","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E41)","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(K41)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(F41)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(J41)","v":0},{"$f":"(1-'Control Panel'!$Q$33)*G41","v":0},{"$f":"O41*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G56)+(I56+J56))*S27","v":0},{"$f":"T27*'Control Panel'!$Q$36*(G56+H56+I56+H41+J56)","v":0},null,{"$f":"(G56+H56+I56+J56+H41)-'Control Panel'!$Q$36*(H41+H56)-V56","v":0},{"$f":"'Control Panel'!$Q$35*(G56+I56+J56)*(1-S27)+(1-T27)*'Control Panel'!$Q$36*((G56+H56)+I56+J56+H41)","v":0},null,0,0,null,0,{"$f":"'Control Panel'!$Q$35*(G56+I56+J56)","v":0},{"$f":"'Control Panel'!$Q$36*(G56+I56+J56)","v":0},0]
["Social",{"$f":"(H42+I42+F57+G57+H57+I57+J57+K57)*(1-'Control Panel'!$Q$37)-C57","v":10.139300324999997},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L57+M57+N57,S57)*(1-'Control Panel'!$Q$37)","v":2.7149046750000005},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L57+M57+N57-S57,0)+P57+Q57)*(1-'Control Panel'!$Q$37)","v":6.9200003250000002},null,{"$f":"(1-'Control Panel'!$Q$30)*L42","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E42)","v":3.4339200000000005},{"$f":"(1-'Control Panel'!$Q$31)*(K42)","v":2.9433600000000002},{"$f":"(1-'Control Panel'!$Q$32)*(F42)","v":0.45989999999999998},{"$f":"(1-'Control Panel'!$Q$32)*(J42)","v":2.1845249999999998},{"$f":"(1-'Control Panel'!$Q$33)*G42","v":1.5330000000000001},{"$f":"O42*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G57)+(I57+J57))*S28","v":0.54705105000000009},{"$f":"T28*'Control Panel'!$Q$36*(G57+H57+I57+H42+J57)","v":2.1678536250000002},null,{"$f":"(G57+H57+I57+J57+H42)-'Control Panel'!$Q$36*(H42+H57)-V57","v":6.6183442499999998},{"$f":"'Control Panel'!$Q$35*(G57+I57+J57)*(1-S28)+(1-T28)*'Control Panel'!$Q$36*((G57+H57)+I57+J57+H42)","v":0.30165607499999991},null,4.6296600000000003,8.2245450000000009,null,2.1274207500000002,{"$f":"'Control Panel'!$Q$35*(G57+I57+J57)","v":0.60783450000000006},{"$f":"'Control Panel'!$Q$36*(G57+I57+J57)","v":1.5195862500000001},6.0783450000000006]
["Other/Utility",{"$f":"(H43+I43+F58+G58+H58+I58+J58+K58)*(1-'Control Panel'!$Q$37)-C58","v":0},{"$f":"IF(($L$59+$M$59+$N$59)<$S$59,L58+M58+N58,S58)*(1-'Control Panel'!$Q$37)","v":0},{"$f":"(IF(($L$59+$M$59+$N$59)>$S$59,L58+M58+N58-S58,0)+P58+Q58)*(1-'Control Panel'!$Q$37)","v":0},null,{"$f":"(1-'Control Panel'!$Q$30)*L43","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(E43)","v":0},{"$f":"(1-'Control Panel'!$Q$31)*(K43)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(F43)","v":0},{"$f":"(1-'Control Panel'!$Q$32)*(J43)","v":0},{"$f":"(1-'Control Panel'!$Q$33)*G43","v":0},{"$f":"O43*'Control Panel'!$Q$34","v":0},{"$f":"'Control Panel'!$Q$35*((G58)+(I58+J58))*S29","v":0},{"$f":"T29*'Control Panel'!$Q$36*(G58+H58+I58+H43+J58)","v":0},null,{"$f":"(G58+H58+I58+J58+H43)-'Control Panel'!$Q$36*(H43+H58)-V58","v":0},{"$f":"'Control Panel'!$Q$35*(G58+I58+J58)*(1-S29)+(1-T29)*'Control Panel'!$Q$36*((G58+H58)+I58+J58+H43)","v":0},null,0,0,null,0,{"$f":"'Control Panel'!$Q$35*(G58+I58+J58)","v":0},{"$f":"'Control Panel'!$Q$36*(G58+I58+J58)","v":0},0]
["Total",{"$f":"SUM(B49:B58)","v":538.44414254622131},{"$f":"SUM(C49:C58)","v":173.33543881009018},{"$f":"SUM(D49:D58)","v":375.29095758308466},null,{"$f":"SUM(F49:F58)","v":75.745853369925015},{"$f":"SUM(G49:G58)","v":218.24017139392325},175.66015857726953,12.584954749248029,116.61635874850442,85.34640046451517,24.031956104999999,31.269733640250816,118.03374906483934,null,{"$f":"SUM(P49:P58)","v":358.70168172696361},{"$f":"SUM(Q49:Q58)","v":16.589275856121127},null,{"$f":"SUM(S49:S58)","v":277.49889918089099},{"$f":"SUM(T49:T58)","v":434.28068217542051},null,{"$f":"SUM(V49:V58)","v":121.6045197120865},{"$f":"SUM(W49:W58)","v":34.744148489167578},{"$f":"SUM(X49:X58)","v":86.860371222918943},{"$f":"SUM(Y49:Y58)","v":347.44148489167577}]
["5. Scenario 2 Calculations"]
[null,"Strategy 8 (Total reduction)",null,null,null,"Strategy 1","Strategy 2",null,"Strategy 3",null,"Strategy 4","Strategy 5","Strategy 6","Strategy 7"]
[null,"Total Potable Water Use","Total Non-Potable Water Use","Total Waste Water Generated",null,"Water efficient landscaping","Low Flow Fixtures","Low Flush Fixtures","Water efficient appliances - Dish","Water efficient appliances - Laundry","Leak Reduction","Rainwater harvesting","Greywater Treatment","Blackwater Treatment",null,"Wastewater not through Grey or Black Treatment","Greywater + Blackwater Sludge Waste",null,"Total Non-Potable Demand","Total Potable Demand",null,"Sum of Grey/Black Flow/Dish/Laundry","Input Greywater Flow/Dish/Laundry","Input Blackwater Flow/Dish/Laundry","Total Flow/Dish/Laundry Max Recycle"]
[null,"ML/yr","ML/yr","ML/yr",null,"ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr","ML/yr"]
["Site",{"$f":"(H34+I34+F64+G64+H64+I64+J64+K64)*(1-'Control Panel'!$R$37)-C64","v":0},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L64+M64+N64,S64)*(1-'Control Panel'!$R$37)","v":0},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L64+M64+N64-S64,0)+P64+Q64)*(1-'Control Panel'!$R$37)","v":0},null,{"$f":"(1-'Control Panel'!$R$30)*L34","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E34)","v":0},{"$f":"(1-'Control Panel'!$R$31)*(K34)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(F34)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(J34)","v":0},{"$f":"(1-'Control Panel'!$R$33)*G34","v":0},{"$f":"O34*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G64)+(I64+J64))*S20","v":0},{"$f":"T20*'Control Panel'!$R$36*(G64+H64+I64+H34+J64)","v":0},null,{"$f":"(G64+H64+I64+J64+H34)-'Control Panel'!$R$36*(H34+H64)-V64","v":0},{"$f":"'Control Panel'!$R$35*(G64+I64+J64)*(1-S20)+(1-T20)*'Control Panel'!$R$36*((G64+H64)+I64+J64+H34)","v":0},null,{"$f":"H64+F64+I34","v":0},{"$f":"G64+I64+J64+H34+K64","v":0},null,{"$f":"X64+W64","v":0},{"$f":"'Control Panel'!$R$35*(G64+I64+J64)","v":0},{"$f":"'Control Panel'!$R$36*(G64+I64+J64)","v":0},{"$f":"((G64)+I64+J64)","v":0}]
["Hardscape",{"$f":"(H35+I35+F65+G65+H65+I65+J65+K65)*(1-'Control Panel'!$R$37)-C65","v":0},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L65+M65+N65,S65)*(1-'Control Panel'!$R$37)","v":0},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L65+M65+N65-S65,0)+P65+Q65)*(1-'Control Panel'!$R$37)","v":0},null,{"$f":"(1-'Control Panel'!$R$30)*L35","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E35)","v":0},{"$f":"(1-'Control Panel'!$R$31)*(K35)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(F35)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(J35)","v":0},{"$f":"(1-'Control Panel'!$R$33)*G35","v":0},{"$f":"O35*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G65)+(I65+J65))*S21","v":0},{"$f":"T21*'Control Panel'!$R$36*(G65+H65+I65+H35+J65)","v":0},null,{"$f":"(G65+H65+I65+J65+H35)-'Control Panel'!$R$36*(H35+H65)-V65","v":0},{"$f":"'Control Panel'!$R$35*(G65+I65+J65)*(1-S21)+(1-T21)*'Control Panel'!$R$36*((G65+H65)+I65+J65+H35)","v":0},null,{"$f":"H65+F65+I35","v":0},{"$f":"G65+I65+J65+H35+K65","v":0},null,{"$f":"X65+W65","v":0},{"$f":"'Control Panel'!$R$35*(G65+I65+J65)","v":0},{"$f":"'Control Panel'!$R$36*(G65+I65+J65)","v":0},{"$f":"((G65)+I65+J65)","v":0}]
["Softscape",{"$f":"(H36+I36+F66+G66+H66+I66+J66+K66)*(1-'Control Panel'!$R$37)-C66","v":0},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L66+M66+N66,S66)*(1-'Control Panel'!$R$37)","v":7.5745853369925085},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L66+M66+N66-S66,0)+P66+Q66)*(1-'Control Panel'!$R$37)","v":-7.5745853369925085},null,{"$f":"(1-'Control Panel'!$R$30)*L36","v":7.5745853369925085},{"$f":"(1-'Control Panel'!$R$31)*(E36)","v":0},{"$f":"(1-'Control Panel'!$R$31)*(K36)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(F36)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(J36)","v":0},{"$f":"(1-'Control Panel'!$R$33)*G36","v":0},{"$f":"O36*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G66)+(I66+J66))*S22","v":0},{"$f":"T22*'Control Panel'!$R$36*(G66+H66+I66+H36+J66)","v":0},null,{"$f":"(G66+H66+I66+J66+H36)-'Control Panel'!$R$36*(H36+H66)-V66","v":0},{"$f":"'Control Panel'!$R$35*(G66+I66+J66)*(1-S22)+(1-T22)*'Control Panel'!$R$36*((G66+H66)+I66+J66+H36)","v":0},null,7.5745853369925085,0,null,0,{"$f":"'Control Panel'!$R$35*(G66+I66+J66)","v":0},{"$f":"'Control Panel'!$R$36*(G66+I66+J66)","v":0},0]
["Buildings Total",{"$f":"(H37+I37+F67+G67+H67+I67+J67+K67)*(1-'Control Panel'!$R$37)-C67","v":0},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L67+M67+N67,S67)*(1-'Control Panel'!$R$37)","v":0},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L67+M67+N67-S67,0)+P67+Q67)*(1-'Control Panel'!$R$37)","v":72.09586831499999},null,{"$f":"(1-'Control Panel'!$R$30)*L37","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E37)","v":0},{"$f":"(1-'Control Panel'!$R$31)*(K37)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(F37)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(J37)","v":0},{"$f":"(1-'Control Panel'!$R$33)*G37","v":0},{"$f":"O37*'Control Panel'!$R$34","v":72.09586831499999},{"$f":"'Control Panel'!$R$35*((G67)+(I67+J67))*S23","v":0},{"$f":"T23*'Control Panel'!$R$36*(G67+H67+I67+H37+J67)","v":0},null,{"$f":"(G67+H67+I67+J67+H37)-'Control Panel'!$R$36*(H37+H67)-V67","v":0},{"$f":"'Control Panel'!$R$35*(G67+I67+J67)*(1-S23)+(1-T23)*'Control Panel'!$R$36*((G67+H67)+I67+J67+H37)","v":0},null,0,0,null,0,{"$f":"'Control Panel'!$R$35*(G67+I67+J67)","v":0},{"$f":"'Control Panel'!$R$36*(G67+I67+J67)","v":0},0]
["Housing",{"$f":"(H38+I38+F68+G68+H68+I68+J68+K68)*(1-'Control Panel'!$R$37)-C68","v":331.17409676249997},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L68+M68+N68,S68)*(1-'Control Panel'!$R$37)","v":124.91955567000001},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L68+M68+N68-S68,0)+P68+Q68)*(1-'Control Panel'!$R$37)","v":255.67326641249991},null,{"$f":"(1-'Control Panel'!$R$30)*L38","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E38)","v":165.0722699925},{"$f":"(1-'Control Panel'!$R$31)*(K38)","v":124.91955567000001},{"$f":"(1-'Control Panel'!$R$32)*(F38)","v":7.5500830350000001},{"$f":"(1-'Control Panel'!$R$32)*(J38)","v":83.050913385000001},{"$f":"(1-'Control Panel'!$R$33)*G38","v":75.500830350000001},{"$f":"O38*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G68)+(I68+J68))*S24","v":69.031781931375008},{"$f":"T24*'Control Panel'!$R$36*(G68+H68+I68+H38+J68)","v":342.53353987424998},null,{"$f":"(G68+H68+I68+J68+H38)-'Control Panel'!$R$36*(H38+H68)-V68","v":-76.701979923750059},{"$f":"'Control Panel'!$R$35*(G68+I68+J68)*(1-S24)+(1-T24)*'Control Panel'!$R$36*((G68+H68)+I68+J68+H38)","v":45.729480200624991},null,124.91955567000001,331.17409676249997,null,332.37524633625003,{"$f":"'Control Panel'!$R$35*(G68+I68+J68)","v":76.701979923750002},{"$f":"'Control Panel'!$R$36*(G68+I68+J68)","v":255.6732664125},255.6732664125]
["Commercial/Government",{"$f":"(H39+I39+F69+G69+H69+I69+J69+K69)*(1-'Control Panel'!$R$37)-C69","v":8.5500135395597852},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L69+M69+N69,S69)*(1-'Control Panel'!$R$37)","v":16.077239048185607},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L69+M69+N69-S69,0)+P69+Q69)*(1-'Control Panel'!$R$37)","v":-4.3352616537775148},null,{"$f":"(1-'Control Panel'!$R$30)*L39","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E39)","v":4.4588614158239155},{"$f":"(1-'Control Panel'!$R$31)*(K39)","v":6.4673575490779305},{"$f":"(1-'Control Panel'!$R$32)*(F39)","v":0.47585908387864373},{"$f":"(1-'Control Panel'!$R$32)*(J39)","v":0},{"$f":"(1-'Control Panel'!$R$33)*G39","v":3.2753936942296256},{"$f":"O39*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G69)+(I69+J69))*S25","v":1.3323745349196907},{"$f":"T25*'Control Panel'!$R$36*(G69+H69+I69+H39+J69)","v":10.567779654967284},null,{"$f":"(G69+H69+I69+J69+H39)-'Control Panel'!$R$36*(H39+H69)-V69","v":-1.4804161499107673},{"$f":"'Control Panel'!$R$35*(G69+I69+J69)*(1-S25)+(1-T25)*'Control Panel'!$R$36*((G69+H69)+I69+J69+H39)","v":1.3222393544318858},null,16.077239048185607,8.5500135395597869,null,6.4151366496133262,{"$f":"'Control Panel'!$R$35*(G69+I69+J69)","v":1.4804161499107675},{"$f":"'Control Panel'!$R$36*(G69+I69+J69)","v":4.9347204997025589},4.9347204997025589]
["Retail",{"$f":"(H40+I40+F70+G70+H70+I70+J70+K70)*(1-'Control Panel'!$R$37)-C70","v":12.307351137599461},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L70+M70+N70,S70)*(1-'Control Panel'!$R$37)","v":23.742191359542318},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L70+M70+N70-S70,0)+P70+Q70)*(1-'Control Panel'!$R$37)","v":-7.5265310172748769},null,{"$f":"(1-'Control Panel'!$R$30)*L40","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E40)","v":4.9989478492387356},{"$f":"(1-'Control Panel'!$R$31)*(K40)","v":8.9454856249535268},{"$f":"(1-'Control Panel'!$R$32)*(F40)","v":0.86576469723657823},{"$f":"(1-'Control Panel'!$R$32)*(J40)","v":0.86576469723657823},{"$f":"(1-'Control Panel'!$R$33)*G40","v":5.0371764202855456},{"$f":"O40*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G70)+(I70+J70))*S26","v":1.8172288558022109},{"$f":"T26*'Control Panel'!$R$36*(G70+H70+I70+H40+J70)","v":14.594094308040697},null,{"$f":"(G70+H70+I70+J70+H40)-'Control Panel'!$R$36*(H40+H70)-V70","v":-2.0191431731135676},{"$f":"'Control Panel'!$R$35*(G70+I70+J70)*(1-S26)+(1-T26)*'Control Panel'!$R$36*((G70+H70)+I70+J70+H40)","v":1.8234803515381004},null,23.742191359542318,12.307351137599461,null,8.7496204168254597,{"$f":"'Control Panel'!$R$35*(G70+I70+J70)","v":2.0191431731135676},{"$f":"'Control Panel'!$R$36*(G70+I70+J70)","v":6.730477243711892},6.730477243711892]
["Hotel",{"$f":"(H41+I41+F71+G71+H71+I71+J71+K71)*(1-'Control Panel'!$R$37)-C71","v":0},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L71+M71+N71,S71)*(1-'Control Panel'!$R$37)","v":0},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L71+M71+N71-S71,0)+P71+Q71)*(1-'Control Panel'!$R$37)","v":0},null,{"$f":"(1-'Control Panel'!$R$30)*L41","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E41)","v":0},{"$f":"(1-'Control Panel'!$R$31)*(K41)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(F41)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(J41)","v":0},{"$f":"(1-'Control Panel'!$R$33)*G41","v":0},{"$f":"O41*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G71)+(I71+J71))*S27","v":0},{"$f":"T27*'Control Panel'!$R$36*(G71+H71+I71+H41+J71)","v":0},null,{"$f":"(G71+H71+I71+J71+H41)-'Control Panel'!$R$36*(H41+H71)-V71","v":0},{"$f":"'Control Panel'!$R$35*(G71+I71+J71)*(1-S27)+(1-T27)*'Control Panel'!$R$36*((G71+H71)+I71+J71+H41)","v":0},null,0,0,null,0,{"$f":"'Control Panel'!$R$35*(G71+I71+J71)","v":0},{"$f":"'Control Panel'!$R$36*(G71+I71+J71)","v":0},0]
["Social",{"$f":"(H42+I42+F72+G72+H72+I72+J72+K72)*(1-'Control Panel'!$R$37)-C72","v":6.8755049999999995},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L72+M72+N72,S72)*(1-'Control Panel'!$R$37)","v":4.0777799999999997},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L72+M72+N72-S72,0)+P72+Q72)*(1-'Control Panel'!$R$37)","v":3.6562049999999986},null,{"$f":"(1-'Control Panel'!$R$30)*L42","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E42)","v":2.7900600000000004},{"$f":"(1-'Control Panel'!$R$31)*(K42)","v":2.3914800000000001},{"$f":"(1-'Control Panel'!$R$32)*(F42)","v":0.33726},{"$f":"(1-'Control Panel'!$R$32)*(J42)","v":1.6019850000000002},{"$f":"(1-'Control Panel'!$R$33)*G42","v":1.5330000000000001},{"$f":"O42*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G72)+(I72+J72))*S28","v":1.2769123499999999},{"$f":"T28*'Control Panel'!$R$36*(G72+H72+I72+H42+J72)","v":6.9605864999999998},null,{"$f":"(G72+H72+I72+J72+H42)-'Control Panel'!$R$36*(H42+H72)-V72","v":-1.4187915000000011},{"$f":"'Control Panel'!$R$35*(G72+I72+J72)*(1-S28)+(1-T28)*'Control Panel'!$R$36*((G72+H72)+I72+J72+H42)","v":0.91527764999999972},null,4.0777799999999997,6.8755050000000013,null,6.1480965000000012,{"$f":"'Control Panel'!$R$35*(G72+I72+J72)","v":1.4187915000000002},{"$f":"'Control Panel'!$R$36*(G72+I72+J72)","v":4.729305000000001},4.729305000000001]
["Other/Utility",{"$f":"(H43+I43+F73+G73+H73+I73+J73+K73)*(1-'Control Panel'!$R$37)-C73","v":0},{"$f":"IF(($L$74+$M$74+$N$74)<$S$74,L73+M73+N73,S73)*(1-'Control Panel'!$R$37)","v":0},{"$f":"(IF(($L$74+$M$74+$N$74)>$S$74,L73+M73+N73-S73,0)+P73+Q73)*(1-'Control Panel'!$R$37)","v":0},null,{"$f":"(1-'Control Panel'!$R$30)*L43","v":0},{"$f":"(1-'Control Panel'!$R$31)*(E43)","v":0},{"$f":"(1-'Control Panel'!$R$31)*(K43)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(F43)","v":0},{"$f":"(1-'Control Panel'!$R$32)*(J43)","v":0},{"$f":"(1-'Control Panel'!$R$33)*G43","v":0},{"$f":"O43*'Control Panel'!$R$34","v":0},{"$f":"'Control Panel'!$R$35*((G73)+(I73+J73))*S29","v":0},{"$f":"T29*'Control Panel'!$R$36*(G73+H73+I73+H43+J73)","v":0},null,{"$f":"(G73+H73+I73+J73+H43)-'Control Panel'!$R$36*(H43+H73)-V73","v":0},{"$f":"'Control Panel'!$R$35*(G73+I73+J73)*(1-S29)+(1-T29)*'Control Panel'!$R$36*((G73+H73)+I73+J73+H43)","v":0},null,0,0,null,0,{"$f":"'Control Panel'!$R$35*(G73+I73+J73)","v":0},{"$f":"'Control Panel'!$R$36*(G73+I73+J73)","v":0},0]
["Total",{"$f":"SUM(B64:B73)","v":358.90696643965924},{"$f":"SUM(C64:C73)","v":176.39135141472045},{"$f":"SUM(D64:D73)","v":311.98896171945501},null,{"$f":"SUM(F64:F73)","v":7.5745853369925085},177.32013925756266,142.72387884403147,9.2289668161152232,85.518663082236586,85.34640046451517,72.09586831499999,73.458297672096919,374.65600033725798,null,{"$f":"SUM(P64:P73)","v":-81.620330746774385},{"$f":"SUM(Q64:Q73)","v":49.790477556594979},null,{"$f":"SUM(S64:S73)","v":176.39135141472045},{"$f":"SUM(T64:T73)","v":358.90696643965924},null,{"$f":"SUM(V64:V73)","v":353.6880999026888},{"$f":"SUM(W64:W73)","v":81.620330746774329},{"$f":"SUM(X64:X73)","v":272.06776915591445},{"$f":"SUM(Y64:Y73)","v":272.06776915591445}]

{"sheet":"WS_C","index":18,"n_rows":74,"n_cols":116,"rows_kept":74,"cut":false,"hidden":true,"merged":[[1,0,1,1],[60,11,60,12],[60,13,60,14],[60,42,60,51],[45,42,45,51],[60,31,60,40],[45,31,45,40],[45,20,45,29],[60,20,60,29],[45,106,45,115],[60,106,60,115],[60,84,60,93],[60,53,60,62],[45,53,45,62],[45,95,45,104],[60,95,60,104],[45,64,45,82],[60,64,60,82],[45,84,45,93]]}
[{"$f":"CONCATENATE(\"Calculation - \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Calculation - WS_C"}]
["                     Scenario Control Panel                      "]
["1. Code Input Table"]
[null,"Area","Residents/Guests/Employees/Students","Total GFA","Operational Waste Generation Rate","Operational Waste diverted%","Operational Paper %","Operational Glass %","Operational Metal %","Operational Electronics %","Operational Plastic %","Operational Organic %","Operational C&D %","Operational Household hazardous %","Operational Special Waste %","Operational Mixed residue %","Construcion waste generated","Construction period","Construction Diversion","Wood %","Fill & Aggregate %  ","Steel  %"," Portland Cement Concrete  ","Drywall %","Asphalt %","Brick %  ","OCC %  ","Plastic %","Plaster %  ","Shingles % ","Electrical Wire % ","Construction Paper %","Ceiling Tiles %","Non-ferrous Metals %","Glass %","Ceramics %  ","Other %"]
[null,"TOTAL","TOTAL","TOTAL","WGEN","WDIVR","WGENPA","WGENGL","WGENME","WGENEL","WGENPL","WGENOR","WGENC","WGENHO","WGENSP","WGENMI","CWGEN","CPERD","CDIVR","CW-WO","CW-FI","CW-ST","CW-PO","CW-DR","CW-AS","CW-BR","CW-OC","CW-PC","CW-PR","CW-SH","CW-EL","CW-CO","CW-CG","CW-NO","CW-GL","CW-CE","CW-OT"]
["Site","LUGA-M","-","-","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE"]
["Hardscape","OSHS-M","-","-","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD"]
["Softscape","OSGR-M","-","-","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT"]
["Buildings Total","-","-","BNET-M","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT"]
["Housing","-","DPOP","HGFA-M","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS"]
["Commercial/Government","-","CEMP","CGFA","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM"]
["Retail","-","REMP","RGFA-M","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA"]
["Hotel","-","DHOT","IGFA-M","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE"]
["Social","-","DSTU","SGFA-M","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI"]
["Other/Utility","-","-","UGFA-M","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE"]
[]
["2. Value Lookup Table"]
[null,{"$f":"B4","v":"Area"},{"$f":"C4","v":"Residents/Guests/Employees/Students"},{"$f":"D4","v":"Total GFA"},{"$f":"E4","v":"Operational Waste Generation Rate"},{"$f":"F4","v":"Operational Waste diverted%"},"Operational Paper %","Operational Glass %","Operational Metal %","Operational Electronics %","Operational Plastic %","Operational Organic %","Operational C&D %","Operational Household hazardous %","Operational Special Waste %","Operational Mixed residue %",{"$f":"Q4","v":"Construcion waste generated"},{"$f":"R4","v":"Construction period"},{"$f":"S4","v":"Construction Diversion"},{"$f":"T4","v":"Wood %"},"Fill & Aggregate %  ","Steel  %"," Portland Cement Concrete  ","Drywall %","Asphalt %","Brick %  ","OCC %  ","Plastic %","Plaster %  ","Shingles % ","Electrical Wire % ","Construction Paper %","Ceiling Tiles %","Non-ferrous Metals %","Glass %","Ceramics %  ","Other %"]
[null,"m2",null,"m2",{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)","v":"kg/hh/day\nkg/m2/day"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)","v":"kg/m2"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)","v":"years"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)","v":"%"}]
["Site",{"$f":"IF(ISERROR(HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":289709.79999999993},{"$f":"IF(ISERROR(HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E6,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E6,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F6,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F6,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G6,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G6,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H6,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H6,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I6,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I6,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J6,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J6,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K6,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K6,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L6,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L6,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M6,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M6,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N6,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N6,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O6,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O6,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P6,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P6,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q6,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q6,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":18.899999999999999},{"$f":"IF(ISERROR(HLOOKUP(R6,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R6,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S6,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S6,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T6,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T6,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(U6,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U6,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0.128},{"$f":"IF(ISERROR(HLOOKUP(V6,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V6,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(W6,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W6,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":6.9000000000000006E-2},{"$f":"IF(ISERROR(HLOOKUP(X6,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X6,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(Y6,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y6,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":3.4000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(Z6,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z6,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":4.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AA6,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA6,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":4.4999999999999998E-2},{"$f":"IF(ISERROR(HLOOKUP(AB6,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB6,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AC6,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC6,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(AD6,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD6,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AE6,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE6,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AF6,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF6,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AG6,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG6,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(AH6,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH6,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(AI6,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI6,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AJ6,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ6,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AK6,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK6,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":8.4000000000000005E-2}]
["Hardscape",{"$f":"IF(ISERROR(HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":66101.5},{"$f":"IF(ISERROR(HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E7,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E7,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F7,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F7,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G7,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G7,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H7,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H7,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I7,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I7,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J7,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J7,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K7,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K7,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L7,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L7,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M7,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M7,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N7,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N7,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O7,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O7,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P7,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P7,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q7,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q7,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R7,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R7,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S7,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S7,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T7,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T7,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U7,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U7,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V7,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V7,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W7,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W7,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X7,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X7,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y7,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y7,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z7,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z7,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA7,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA7,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB7,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB7,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC7,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC7,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD7,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD7,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE7,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE7,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF7,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF7,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG7,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG7,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AH7,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH7,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AI7,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI7,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AJ7,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ7,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AK7,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK7,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":0}]
["Softscape",{"$f":"IF(ISERROR(HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":133509.29999999999},{"$f":"IF(ISERROR(HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E8,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E8,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":1.242E-3},{"$f":"IF(ISERROR(HLOOKUP(F8,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F8,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(G8,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G8,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H8,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H8,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I8,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I8,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J8,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J8,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K8,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K8,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L8,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L8,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(M8,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M8,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N8,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N8,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O8,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O8,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P8,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P8,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q8,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q8,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R8,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R8,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S8,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S8,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T8,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T8,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U8,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U8,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V8,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V8,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W8,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W8,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X8,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X8,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y8,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y8,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z8,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z8,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA8,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA8,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB8,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB8,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC8,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC8,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD8,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD8,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE8,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE8,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF8,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF8,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG8,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG8,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AH8,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH8,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AI8,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI8,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AJ8,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ8,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AK8,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK8,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":0}]
["Buildings Total",{"$f":"IF(ISERROR(HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":379236.10151695419},{"$f":"IF(ISERROR(HLOOKUP(E9,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E9,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F9,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F9,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G9,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G9,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H9,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H9,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I9,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I9,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J9,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J9,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K9,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K9,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L9,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L9,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M9,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M9,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N9,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N9,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O9,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O9,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P9,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P9,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q9,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q9,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R9,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R9,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S9,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S9,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T9,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T9,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U9,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U9,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V9,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V9,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W9,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W9,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X9,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X9,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y9,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y9,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z9,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z9,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA9,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA9,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB9,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB9,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC9,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC9,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD9,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD9,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE9,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE9,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF9,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF9,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG9,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG9,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AH9,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH9,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AI9,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI9,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AJ9,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ9,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AK9,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK9,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":0}]
["Housing",{"$f":"IF(ISERROR(HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":7317},{"$f":"IF(ISERROR(HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":315080.90000000008},{"$f":"IF(ISERROR(HLOOKUP(E10,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E10,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":1.67},{"$f":"IF(ISERROR(HLOOKUP(F10,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F10,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0.44},{"$f":"IF(ISERROR(HLOOKUP(G10,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G10,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0.36099999999999999},{"$f":"IF(ISERROR(HLOOKUP(H10,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H10,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":6.5000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(I10,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I10,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":3.2000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(J10,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J10,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":6.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(K10,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K10,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0.121},{"$f":"IF(ISERROR(HLOOKUP(L10,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L10,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0.32500000000000001},{"$f":"IF(ISERROR(HLOOKUP(M10,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M10,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":1.2E-2},{"$f":"IF(ISERROR(HLOOKUP(N10,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N10,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":3.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(O10,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O10,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":7.4999999999999997E-2},{"$f":"IF(ISERROR(HLOOKUP(P10,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P10,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q10,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q10,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":18.899999999999999},{"$f":"IF(ISERROR(HLOOKUP(R10,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R10,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S10,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S10,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0.12},{"$f":"IF(ISERROR(HLOOKUP(T10,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T10,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(U10,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U10,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0.128},{"$f":"IF(ISERROR(HLOOKUP(V10,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V10,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(W10,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W10,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":6.9000000000000006E-2},{"$f":"IF(ISERROR(HLOOKUP(X10,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X10,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(Y10,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y10,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":3.4000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(Z10,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z10,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":4.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AA10,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA10,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":4.4999999999999998E-2},{"$f":"IF(ISERROR(HLOOKUP(AB10,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB10,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AC10,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC10,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(AD10,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD10,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AE10,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE10,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AF10,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF10,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AG10,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG10,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(AH10,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH10,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(AI10,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI10,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AJ10,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ10,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AK10,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK10,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":8.4000000000000005E-2}]
["Commercial/Government",{"$f":"IF(ISERROR(HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":990.38270870513588},{"$f":"IF(ISERROR(HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":29711.481261154076},{"$f":"IF(ISERROR(HLOOKUP(E11,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E11,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":2.6700000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(F11,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F11,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0.18},{"$f":"IF(ISERROR(HLOOKUP(G11,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G11,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0.53500000000000003},{"$f":"IF(ISERROR(HLOOKUP(H11,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H11,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":1.7000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(I11,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I11,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":1.4999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(J11,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J11,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K11,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K11,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0.11700000000000001},{"$f":"IF(ISERROR(HLOOKUP(L11,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L11,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0.22700000000000001},{"$f":"IF(ISERROR(HLOOKUP(M11,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M11,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(N11,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N11,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(O11,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O11,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":8.9999999999999993E-3},{"$f":"IF(ISERROR(HLOOKUP(P11,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P11,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q11,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q11,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":18.899999999999999},{"$f":"IF(ISERROR(HLOOKUP(R11,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R11,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S11,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S11,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0.12},{"$f":"IF(ISERROR(HLOOKUP(T11,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T11,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(U11,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U11,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0.128},{"$f":"IF(ISERROR(HLOOKUP(V11,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V11,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(W11,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W11,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":6.9000000000000006E-2},{"$f":"IF(ISERROR(HLOOKUP(X11,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X11,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(Y11,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y11,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":3.4000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(Z11,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z11,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":4.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AA11,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA11,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":4.4999999999999998E-2},{"$f":"IF(ISERROR(HLOOKUP(AB11,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB11,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AC11,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC11,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(AD11,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD11,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AE11,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE11,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AF11,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF11,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AG11,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG11,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(AH11,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH11,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(AI11,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI11,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AJ11,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ11,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AK11,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK11,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":8.4000000000000005E-2}]
["Retail",{"$f":"IF(ISERROR(HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":314},{"$f":"IF(ISERROR(HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":24643.720255800123},{"$f":"IF(ISERROR(HLOOKUP(E12,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E12,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":2.5999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(F12,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F12,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0.18},{"$f":"IF(ISERROR(HLOOKUP(G12,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G12,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0.47399999999999998},{"$f":"IF(ISERROR(HLOOKUP(H12,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H12,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":1.7000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(I12,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I12,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":0.04},{"$f":"IF(ISERROR(HLOOKUP(J12,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J12,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(K12,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K12,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0.109},{"$f":"IF(ISERROR(HLOOKUP(L12,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L12,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0.22},{"$f":"IF(ISERROR(HLOOKUP(M12,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M12,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0.11700000000000001},{"$f":"IF(ISERROR(HLOOKUP(N12,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N12,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(O12,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O12,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":8.0000000000000002E-3},{"$f":"IF(ISERROR(HLOOKUP(P12,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P12,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q12,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q12,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":18.899999999999999},{"$f":"IF(ISERROR(HLOOKUP(R12,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R12,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S12,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S12,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0.12},{"$f":"IF(ISERROR(HLOOKUP(T12,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T12,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(U12,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U12,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0.128},{"$f":"IF(ISERROR(HLOOKUP(V12,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V12,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(W12,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W12,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":6.9000000000000006E-2},{"$f":"IF(ISERROR(HLOOKUP(X12,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X12,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(Y12,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y12,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":3.4000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(Z12,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z12,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":4.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AA12,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA12,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":4.4999999999999998E-2},{"$f":"IF(ISERROR(HLOOKUP(AB12,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB12,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AC12,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC12,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(AD12,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD12,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AE12,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE12,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AF12,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF12,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AG12,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG12,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(AH12,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH12,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(AI12,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI12,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AJ12,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ12,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AK12,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK12,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":8.4000000000000005E-2}]
["Hotel",{"$f":"IF(ISERROR(HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E13,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E13,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":0.28799999999999998},{"$f":"IF(ISERROR(HLOOKUP(F13,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F13,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0.18},{"$f":"IF(ISERROR(HLOOKUP(G13,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G13,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0.33200000000000002},{"$f":"IF(ISERROR(HLOOKUP(H13,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H13,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":5.2999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(I13,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I13,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":3.1E-2},{"$f":"IF(ISERROR(HLOOKUP(J13,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J13,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":3.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(K13,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K13,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":7.8E-2},{"$f":"IF(ISERROR(HLOOKUP(L13,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L13,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0.45300000000000001},{"$f":"IF(ISERROR(HLOOKUP(M13,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M13,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(N13,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N13,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":1E-3},{"$f":"IF(ISERROR(HLOOKUP(O13,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O13,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P13,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P13,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q13,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q13,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":18.899999999999999},{"$f":"IF(ISERROR(HLOOKUP(R13,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R13,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S13,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S13,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0.12},{"$f":"IF(ISERROR(HLOOKUP(T13,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T13,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(U13,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U13,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0.128},{"$f":"IF(ISERROR(HLOOKUP(V13,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V13,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(W13,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W13,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":6.9000000000000006E-2},{"$f":"IF(ISERROR(HLOOKUP(X13,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X13,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(Y13,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y13,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":3.4000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(Z13,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z13,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":4.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AA13,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA13,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":4.4999999999999998E-2},{"$f":"IF(ISERROR(HLOOKUP(AB13,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB13,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AC13,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC13,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(AD13,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD13,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AE13,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE13,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AF13,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF13,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AG13,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG13,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(AH13,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH13,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(AI13,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI13,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AJ13,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ13,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AK13,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK13,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":8.4000000000000005E-2}]
["Social",{"$f":"IF(ISERROR(HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":400},{"$f":"IF(ISERROR(HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":9000},{"$f":"IF(ISERROR(HLOOKUP(E14,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E14,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F14,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F14,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0.18},{"$f":"IF(ISERROR(HLOOKUP(G14,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G14,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H14,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H14,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I14,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I14,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J14,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J14,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K14,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K14,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L14,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L14,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M14,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M14,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N14,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N14,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O14,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O14,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P14,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P14,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q14,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q14,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":18.899999999999999},{"$f":"IF(ISERROR(HLOOKUP(R14,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R14,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S14,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S14,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0.12},{"$f":"IF(ISERROR(HLOOKUP(T14,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T14,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(U14,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U14,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0.128},{"$f":"IF(ISERROR(HLOOKUP(V14,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V14,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(W14,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W14,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":6.9000000000000006E-2},{"$f":"IF(ISERROR(HLOOKUP(X14,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X14,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(Y14,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y14,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":3.4000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(Z14,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z14,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":4.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AA14,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA14,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":4.4999999999999998E-2},{"$f":"IF(ISERROR(HLOOKUP(AB14,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB14,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AC14,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC14,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(AD14,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD14,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AE14,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE14,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AF14,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF14,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AG14,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG14,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(AH14,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH14,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(AI14,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI14,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AJ14,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ14,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AK14,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK14,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":8.4000000000000005E-2}]
["Other/Utility",{"$f":"IF(ISERROR(HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":800},{"$f":"IF(ISERROR(HLOOKUP(E15,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(E15,Waste!$A$6:$EZ$48,MATCH(E$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F15,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(F15,Waste!$A$6:$EZ$48,MATCH(F$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G15,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(G15,Waste!$A$6:$EZ$48,MATCH(G$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H15,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(H15,Waste!$A$6:$EZ$48,MATCH(H$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I15,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(I15,Waste!$A$6:$EZ$48,MATCH(I$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J15,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(J15,Waste!$A$6:$EZ$48,MATCH(J$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K15,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(K15,Waste!$A$6:$EZ$48,MATCH(K$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L15,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(L15,Waste!$A$6:$EZ$48,MATCH(L$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M15,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(M15,Waste!$A$6:$EZ$48,MATCH(M$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N15,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(N15,Waste!$A$6:$EZ$48,MATCH(N$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O15,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(O15,Waste!$A$6:$EZ$48,MATCH(O$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P15,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(P15,Waste!$A$6:$EZ$48,MATCH(P$5,Waste!$A$6:$A$48,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q15,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Q15,Waste!$A$6:$EZ$48,MATCH(Q$5,Waste!$A$6:$A$48,0),FALSE))","v":18.899999999999999},{"$f":"IF(ISERROR(HLOOKUP(R15,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(R15,Waste!$A$6:$EZ$48,MATCH(R$5,Waste!$A$6:$A$48,0),FALSE))","v":1},{"$f":"IF(ISERROR(HLOOKUP(S15,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(S15,Waste!$A$6:$EZ$48,MATCH(S$5,Waste!$A$6:$A$48,0),FALSE))","v":0.12},{"$f":"IF(ISERROR(HLOOKUP(T15,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(T15,Waste!$A$6:$EZ$48,MATCH(T$5,Waste!$A$6:$A$48,0),FALSE))","v":0.30599999999999999},{"$f":"IF(ISERROR(HLOOKUP(U15,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(U15,Waste!$A$6:$EZ$48,MATCH(U$5,Waste!$A$6:$A$48,0),FALSE))","v":0.128},{"$f":"IF(ISERROR(HLOOKUP(V15,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(V15,Waste!$A$6:$EZ$48,MATCH(V$5,Waste!$A$6:$A$48,0),FALSE))","v":7.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(W15,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(W15,Waste!$A$6:$EZ$48,MATCH(W$5,Waste!$A$6:$A$48,0),FALSE))","v":6.9000000000000006E-2},{"$f":"IF(ISERROR(HLOOKUP(X15,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(X15,Waste!$A$6:$EZ$48,MATCH(X$5,Waste!$A$6:$A$48,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(Y15,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Y15,Waste!$A$6:$EZ$48,MATCH(Y$5,Waste!$A$6:$A$48,0),FALSE))","v":3.4000000000000002E-2},{"$f":"IF(ISERROR(HLOOKUP(Z15,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(Z15,Waste!$A$6:$EZ$48,MATCH(Z$5,Waste!$A$6:$A$48,0),FALSE))","v":4.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AA15,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AA15,Waste!$A$6:$EZ$48,MATCH(AA$5,Waste!$A$6:$A$48,0),FALSE))","v":4.4999999999999998E-2},{"$f":"IF(ISERROR(HLOOKUP(AB15,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AB15,Waste!$A$6:$EZ$48,MATCH(AB$5,Waste!$A$6:$A$48,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AC15,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AC15,Waste!$A$6:$EZ$48,MATCH(AC$5,Waste!$A$6:$A$48,0),FALSE))","v":1.0999999999999999E-2},{"$f":"IF(ISERROR(HLOOKUP(AD15,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AD15,Waste!$A$6:$EZ$48,MATCH(AD$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AE15,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AE15,Waste!$A$6:$EZ$48,MATCH(AE$5,Waste!$A$6:$A$48,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AF15,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AF15,Waste!$A$6:$EZ$48,MATCH(AF$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AG15,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AG15,Waste!$A$6:$EZ$48,MATCH(AG$5,Waste!$A$6:$A$48,0),FALSE))","v":2.9000000000000001E-2},{"$f":"IF(ISERROR(HLOOKUP(AH15,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AH15,Waste!$A$6:$EZ$48,MATCH(AH$5,Waste!$A$6:$A$48,0),FALSE))","v":2E-3},{"$f":"IF(ISERROR(HLOOKUP(AI15,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AI15,Waste!$A$6:$EZ$48,MATCH(AI$5,Waste!$A$6:$A$48,0),FALSE))","v":3.5000000000000003E-2},{"$f":"IF(ISERROR(HLOOKUP(AJ15,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AJ15,Waste!$A$6:$EZ$48,MATCH(AJ$5,Waste!$A$6:$A$48,0),FALSE))","v":5.0000000000000001E-3},{"$f":"IF(ISERROR(HLOOKUP(AK15,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE)),0,HLOOKUP(AK15,Waste!$A$6:$EZ$48,MATCH(AK$5,Waste!$A$6:$A$48,0),FALSE))","v":8.4000000000000005E-2}]
[]
["3. Baseline Calculations"]
[null,"Total Waste Generated","Total Waste Diverted","Total Waste Landfilled","Total Organics Diverted","Total Recylables Diverted","Total Paper Diverted","Total Organic - Food Diverted","Total Organic - Yard Diverted","Total Paper Landfilled","Total Organics - Food Landfilled","Total Organics - yard Landfilled","Total Wood/textile Landfilled","Total Other Landfilled","Total Paper Generated","Total Glass Generated","Total Metal Generated","Total Electronics Generated","Total Plastic Generated","Total Organic Generated","Total C&D Generated","Total Household Hazardous Generated","Total Special Waste Generated","Construction Waste Generated","Construction Waste Diverted","Construction Waste Landfilled","Total Wood C&D Generated","Total Fill & Aggregate C&D Generated","Total Steel C&D Generated"," Total Portland Cement Concrete  C&D Generated","Total Drywall C&D Generated","Total Asphalt C&D Generated","Total Brick C&D Generated","Total OCC C&D Generated  ","Total Plastic C&D Generated","Total Plaster C&D Generated  ","Total Shingles C&D Generated","Total Electrical Wire C&D Generated ","Total Construction Paper C&D Generated","Total Ceiling Tiles C&D Generated","Total Non-ferrous Metals C&D Generated","Total Glass C&D Generated","Total Ceramics C&D Generated  ","Total Other C&D Generated"]
[null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr"]
["Site",{"$f":"B20*E20*365/1000","v":0},{"$f":"B34*F20","v":0},{"$f":"B34-C34","v":0},{"$f":"$F20*SUM(T34)","v":0},{"$f":"$F20*SUM(O34:Q34,S34)","v":0},{"$f":"$F20*O34","v":0},{"$f":"$F20*T34","v":0},0,{"$f":"(1-$F20)*O34","v":0},{"$f":"(1-$F20)*T34","v":0},0,{"$f":"(1-$F20)*SUM(U34)","v":0},{"$f":"(1-$F20)*SUM(P34:S34,V34:W34)","v":0},{"$f":"$B34*G20","v":0},{"$f":"$B34*H20","v":0},{"$f":"$B34*I20","v":0},{"$f":"$B34*J20","v":0},{"$f":"$B34*K20","v":0},{"$f":"$B34*L20","v":0},{"$f":"$B34*M20","v":0},{"$f":"$B34*N20","v":0},{"$f":"$B34*O20","v":0},{"$f":"IF(AND(Q20=0,R20=0),0,$D20*Q20/R20)","v":0},{"$f":"$X34*S20","v":0},{"$f":"X34-Y34","v":0},{"$f":"$X34*T20","v":0},{"$f":"$X34*U20","v":0},{"$f":"$X34*V20","v":0},{"$f":"$X34*W20","v":0},{"$f":"$X34*X20","v":0},{"$f":"$X34*Y20","v":0},{"$f":"$X34*Z20","v":0},{"$f":"$X34*AA20","v":0},{"$f":"$X34*AB20","v":0},{"$f":"$X34*AC20","v":0},{"$f":"$X34*AD20","v":0},{"$f":"$X34*AE20","v":0},{"$f":"$X34*AF20","v":0},{"$f":"$X34*AG20","v":0},{"$f":"$X34*AH20","v":0},{"$f":"$X34*AI20","v":0},{"$f":"$X34*AJ20","v":0},{"$f":"$X34*AK20","v":0}]
["Hardscape",{"$f":"B21*E21*365/1000","v":0},{"$f":"B35*F21","v":0},{"$f":"B35-C35","v":0},0,0,{"$f":"$F21*O35","v":0},{"$f":"$F21*T35","v":0},0,{"$f":"(1-$F21)*O35","v":0},{"$f":"(1-$F21)*T35","v":0},0,0,{"$f":"(1-$F21)*SUM(P35:S35,V35:W35)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X35-Y35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Softscape",{"$f":"B22*E22*365/1000","v":60.52377096899999},8.4733279356599986,52.050443033339988,8.4733279356599986,0,0,0,{"$f":"$F22*T36","v":8.4733279356599986},0,0,{"$f":"(1-$F22)*T36","v":52.050443033339988},0,0,0,0,0,0,0,60.52377096899999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buildings Total",{"$f":"D23*E23*365/1000","v":0},0,0,0,0,0,0,0,0,{"$f":"(1-$F23)*T37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Housing",{"$f":"C24*E24*365/1000","v":4460.0773499999996},{"$f":"B38*F24","v":1962.4340339999999},2497.6433159999997,637.79106105000005,1136.2493056859998,708.43868627399991,637.79106105000005,0,901.64923707599996,811.73407770000006,0,29.971719791999998,754.28828143200008,1610.0879233499998,289.90502774999999,142.72247519999999,26.760464099999997,539.66935934999992,1449.52513875,53.520928199999993,13.380232049999998,334.50580124999993,5955029.0100000007,714603.48120000004,5240425.5288000004,1822238.8770600001,762243.71328000014,470447.29179000005,410897.00169000006,529997.58189000003,202470.98634000003,23820.116040000004,267976.30545000004,178650.87030000001,65505.319110000004,208426.01535000003,59550.290100000006,29775.145050000003,172695.84129000004,11910.058020000002,208426.01535000003,29775.145050000003,500222.4368400001]
["Commercial/Government",{"$f":"D25*E25*365/1000","v":289.55324063057708},52.119583313503874,237.4336573170732,11.83114541216538,35.649794986436653,27.883977072724573,11.83114541216538,0,127.02700666463419,53.897440210975624,0,18.757258928048785,37.989385170731715,154.91098373735875,4.9224050907198107,4.3432986094586559,0,33.877729153777523,65.728585623141001,22.87470600981559,0.57910648126115416,2.6059791656751936,561546.99583581195,67385.639500297431,494161.35633551452,171833.38072575844,71878.015466983925,44362.212671029141,38746.742712671024,49977.682629387258,19092.597858417608,2246.1879833432477,25269.614812611537,16846.409875074358,6177.0169541939313,19654.14485425342,5615.4699583581196,2807.7349791790598,16284.862879238548,1123.0939916716238,19654.14485425342,2807.7349791790598,47169.947650208203]
["Retail",{"$f":"D26*E26*365/1000","v":233.86890522754314},42.096402940957766,191.77250228658536,9.261208647010708,26.941697882212971,19.953694994013979,9.261208647010708,0,90.900166083841469,42.189950503048784,0,22.43738276753049,35.669685425304884,110.85386107785544,3.9757713888682336,9.3547562091017262,0.46773781045508628,25.491710669802202,51.451159150059489,27.362661911622549,2.3386890522754316,1.8709512418203451,465766.31283462228,55891.957540154668,409874.35529446759,142524.4917273944,59618.088042831652,36795.538713935159,32137.875585588939,41453.201842281378,15836.054636377159,1863.0652513384891,20959.484077558001,13972.989385038667,5123.4294411808451,16301.820949211782,4657.6631283462229,2328.8315641731115,13507.223072204048,931.53262566924457,16301.820949211782,2328.8315641731115,39124.370278108276]
["Hotel",{"$f":"C27*E27*365/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Social",{"$f":"C28*E28*365/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170100,20412,149688,52050.6,21772.799999999999,13437.9,11736.900000000001,15138.9,5783.4000000000005,680.4,7654.5,5103,1871.1,5953.5000000000009,1701,850.5,4932.9000000000005,340.2,5953.5000000000009,850.5,14288.400000000001]
["Other/Utility",{"$f":"D29*E29*365/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15119.999999999998,1814.3999999999996,13305.599999999999,4626.7199999999993,1935.36,1194.4799999999998,1043.28,1345.6799999999998,514.07999999999993,60.48,680.39999999999986,453.59999999999991,166.31999999999996,529.19999999999993,151.19999999999999,75.599999999999994,438.47999999999996,30.24,529.19999999999993,75.599999999999994,1270.08]
[null,null,{"$f":"SUM(C34:C43)","v":2065.1233481901218},null,null,{"$f":"SUM(F34:F43)","v":1198.8407985546496},{"$f":"SUM(G34:G43)","v":756.2763583407384},658.8834151091761,8.4733279356599986,{"$f":"SUM(J34:J43)","v":1119.5764098244756},{"$f":"SUM(K34:K43)","v":907.82146841402448},{"$f":"SUM(L34:L43)","v":52.050443033339988},{"$f":"SUM(M34:M43)","v":71.16636148757928},827.94735202803668,{"$f":"SUM(O34:O43)","v":1875.852768165214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O38-J38","v":708.43868627399979}]
["4. Scenario 1 Calculations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy 1",null,null,null,null,null,null,null,null,null,null,"Strategy 2",null,null,null,null,null,null,null,null,null,null,"Strategy 3",null,null,null,null,null,null,null,null,null,null,"Strategy 4",null,null,null,null,null,null,null,null,null,null,"Strategy 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy 6",null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!I45","v":"[Insert Strategy & Link With Model]"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!I46","v":"[Insert Strategy & Link With Model]"}]
[null,{"$f":"B32","v":"Total Waste Generated"},{"$f":"C32","v":"Total Waste Diverted"},"Total Waste Landfilled","Total Organics Diverted","Total Recylables Diverted","Total Paper Diverted","Total Organic - Food Diverted","Total Organic - Yard Diverted","Total Wood/Textile Diverted","Total Other Diverted","Total Paper Landfilled","Total Orgaincs - Food Landfilled","Total Organics - yard Landfilled","Total Wood/textile Landfilled","Total Other Landfilled","Total C&D Generated","Total C&D Diverted","Total C&D Landfilled",null,"Waste Generated",{"$f":"O32","v":"Total Paper Generated"},{"$f":"P32","v":"Total Glass Generated"},{"$f":"Q32","v":"Total Metal Generated"},"Total Electronics Generated","Total Plastic Generated","Total Organic Generated","Total C&D Generated","Total Household Hazardous Generated","Total Special Waste Generated",null,"Waste Diverted",{"$f":"CONCATENATE(LEFT(O32,LEN(O32)-10),\" Diverted\")","v":"Total Paper Diverted"},{"$f":"CONCATENATE(LEFT(P32,LEN(P32)-10),\" Diverted\")","v":"Total Glass Diverted"},{"$f":"CONCATENATE(LEFT(Q32,LEN(Q32)-10),\" Diverted\")","v":"Total Metal Diverted"},"Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Waste Diverted",{"$f":"CONCATENATE(LEFT(O32,LEN(O32)-10),\" Diverted\")","v":"Total Paper Diverted"},{"$f":"CONCATENATE(LEFT(P32,LEN(P32)-10),\" Diverted\")","v":"Total Glass Diverted"},{"$f":"CONCATENATE(LEFT(Q32,LEN(Q32)-10),\" Diverted\")","v":"Total Metal Diverted"},"Total Electronics Diverted","Total Plastic Diverted",{"$f":"CONCATENATE(LEFT(T32,LEN(T32)-10),\" Diverted\")","v":"Total Organic Diverted"},"Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Waste Diverted",{"$f":"CONCATENATE(LEFT(O32,LEN(O32)-10),\" Diverted\")","v":"Total Paper Diverted"},{"$f":"CONCATENATE(LEFT(P32,LEN(P32)-10),\" Diverted\")","v":"Total Glass Diverted"},{"$f":"CONCATENATE(LEFT(Q32,LEN(Q32)-10),\" Diverted\")","v":"Total Metal Diverted"},"Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,{"$f":"CONCATENATE(LEFT(X32,LEN(X32)-10),\" Diverted\")","v":"Construction Waste Diverted"},{"$f":"CONCATENATE(LEFT(AA32,LEN(AA32)-10),\" Diverted\")","v":"Total Wood C&D Diverted"},"Total Fill & Aggregate C&D Diverted","Total Steel C&D Diverted"," Total Portland Cement Concrete  C&D Diverted","Total Drywall C&D Diverted","Total Asphalt C&D Diverted","Total Brick C&D Diverted","Total OCC C&D G Diverted","Total Plastic C&D Diverted","Total Plaster C&D G Diverted","Total Shingles C&D Diverted","Total Electrical Wire C&D  Diverted","Total Construction Paper C&D Diverted","Total Ceiling Tiles C&D Diverted","Total Non-ferrous Metals C&D Diverted","Total Glass C&D Diverted","Total Ceramics C&D G Diverted","Total Other C&D Diverted",null,"Waste Diverted",{"$f":"BC47","v":"Total Paper Diverted"},{"$f":"BD47","v":"Total Glass Diverted"},"Total Metal Diverted","Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Waste Diverted",{"$f":"CH47","v":"Total Paper Diverted"},{"$f":"CI47","v":"Total Glass Diverted"},"Total Metal Diverted","Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Waste Diverted",{"$f":"CS47","v":"Total Paper Diverted"},{"$f":"CT47","v":"Total Glass Diverted"},{"$f":"CU47","v":"Total Metal Diverted"},{"$f":"CV47","v":"Total Electronics Diverted"},{"$f":"CW47","v":"Total Plastic Diverted"},{"$f":"CX47","v":"Total Organic Diverted"},{"$f":"CY47","v":"Total C&D Diverted"},{"$f":"CZ47","v":"Total Household Hazardous Diverted"},{"$f":"DA47","v":"Total Special Waste Diverted"}]
[null,{"$f":"B33","v":"mton/yr"},{"$f":"C33","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",{"$f":"E33","v":"mton/yr"},{"$f":"P48","v":"mton/yr"},{"$f":"Q48","v":"mton/yr"},{"$f":"R48","v":"mton/yr"},null,"mton/yr",{"$f":"$U$48","v":"mton/yr"},{"$f":"$U$48","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$48","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr"]
["Site",{"$f":"U49","v":0},{"$f":"IF(AF49+AQ49+CG49+CR49+DC49>B49,B49,AF49+AQ49+CG49+CR49+DC49)","v":0},{"$f":"B49-C49","v":0},{"$f":"AL49+AW49+CX49+DI49","v":0},{"$f":"SUM(AG49:AI49,AK49)+SUM(AR49:AT49,AV49)+SUM(BD49:BE49,BG49)+SUM(CH49:CJ49,CL49)+SUM(CS49:CU49,CW49)","v":0},{"$f":"SUM(AG49,AR49,CH49,CS49,DD49)","v":0},{"$f":"SUM(AL49,AW49,CX49,DI49)","v":0},{"$f":"SUM(AL49,AW49,BH49,CX49,DI49)","v":0},{"$f":"SUM(AM49,AX49,BI49,CN49,CY49,DJ49)","v":0},{"$f":"SUM(AJ49,AN49:AO49,AU49,AY49:AZ49,BF49,BJ49:BK49,CK49,CO49:CP49,CV49,CZ49:DA49,DG49,DK49:DL49)","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V49-AG49-AR49-CH49-CS49,O34-AG49-AR49-CH49-CS49-DD49)<0,0,IF('Control Panel'!$J$39=TRUE,V49-AG49-AR49-CH49-CS49-DD49,O34-AG49-AR49-CH49-CS49-DD49))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA49-AL49-AW49-CX49,T34-AL49-AW49-CX49)<0,0,IF('Control Panel'!$J$39=TRUE,AA49-AL49-AW49-CX49,T34-AL49-AW49-CX49))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA49-AL49-AW49-CX49,T34-AL49-AW49-CX49-DI49)<0,0,IF('Control Panel'!$J$39=TRUE,AA49-AL49-AW49-CX49-DI49,T34-AL49-AW49-CX49-DI49))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB49-AM49-AX49-CN49,U34-AM49-AX49-CN49-CY49-DJ49)<0,0,IF('Control Panel'!$J$39=TRUE,AB49-AM49-AX49-CN49-CY49-DJ49,U34-AM49-AX49-CN49-CY49-DJ49))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W49:Z49,AC49:AD49)-SUM(AH49:AK49,AN49:AO49)-SUM(CK49,CO49:CP49)-SUM(CV49,CZ49:DA49)-SUM(DG49,DK49:DL49),SUM(P34:S34,V34:W34)-SUM(AH49:AK49,AN49:AO49)-SUM(AS49:AV49,AY49:AZ49)-SUM(CK49,CO49:CP49)-SUM(CV49,CZ49:DA49)-SUM(DG49,DK49:DL49))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W49:Z49,AC49:AD49)-SUM(AH49:AK49,AN49:AO49)-SUM(CK49,CO49:CP49)-SUM(CV49,CZ49:DA49),SUM(P34:S34,V34:W34)-SUM(AH49:AK49,AN49:AO49)-SUM(AS49:AV49,AY49:AZ49)-SUM(CK49,CO49:CP49)-SUM(CV49,CZ49:DA49)-SUM(DG49,DK49:DL49)))","v":0},{"$f":"X34","v":0},{"$f":"BM49","v":0},{"$f":"Q49-R49","v":0},null,{"$f":"(1-'Control Panel'!$Q$39)*B34","v":0},{"$f":"$U49*G20","v":0},{"$f":"$U49*H20","v":0},{"$f":"$U49*I20","v":0},{"$f":"$U49*J20","v":0},{"$f":"$U49*K20","v":0},{"$f":"$U49*L20","v":0},{"$f":"$U49*M20","v":0},{"$f":"$U49*N20","v":0},{"$f":"$U49*O20","v":0},null,{"$f":"SUM(AG49:AO49)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F20)>0.99,0.99,('Control Panel'!$Q$40+$F20))*V49,O34*IF(('Control Panel'!$Q$40+$F20)>0.99,0.99,('Control Panel'!$Q$40+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F20)>0.99,0.99,('Control Panel'!$Q$40+$F20))*W49,P34*IF(('Control Panel'!$Q$40+$F20)>0.99,0.99,('Control Panel'!$Q$40+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F20)>0.99,0.99,('Control Panel'!$Q$40+$F20))*X49,Q34*IF(('Control Panel'!$Q$40+$F20)>0.99,0.99,('Control Panel'!$Q$40+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F20)>1,1,($F20))*Y49,R34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F20)>0.85,0.85,('Control Panel'!$Q$40+$F20))*Z49,S34*IF(('Control Panel'!$Q$40+$F20)>0.85,0.85,('Control Panel'!$Q$40+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F20)>0.9,0.9,('Control Panel'!$Q$40+$F20))*AA49,T34*IF(('Control Panel'!$Q$40+$F20)>0.9,0.9,('Control Panel'!$Q$40+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F20)>1,1,($F20))*AB49,U34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F20)>1,1,($F20))*AC49,V34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F20)>1,1,($F20))*AD49,W34*IF(($F20)>1,1,($F20))),0),0)","v":0},null,{"$f":"SUM(AR49:AZ49)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G34+BC49>O34,O34,G34+BC49),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))*V49,O34*IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F20)>0.99,0.99,('Control Panel'!$Q$41+$F20))*W49,P34*IF(('Control Panel'!$Q$41+$F20)>0.99,0.99,('Control Panel'!$Q$41+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F20)>0.99,0.99,('Control Panel'!$Q$41+$F20))*X49,Q34*IF(('Control Panel'!$Q$41+$F20)>0.99,0.99,('Control Panel'!$Q$41+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F20)>0.99,0.99,('Control Panel'!$Q$41+$F20))*Y49,R34*IF(('Control Panel'!$Q$41+$F20)>0.99,0.99,('Control Panel'!$Q$41+$F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))*Z49,S34*IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E34+BH49>T34,T34,E34+BH49),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))*AA49,T34*IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F20)>1,1,('Control Panel'!$Q$40+$F20))*AB49,U34*IF(('Control Panel'!$Q$40+$F20)>1,1,('Control Panel'!$Q$40+$F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F20)>1,1,($F20))*AC49,V34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))*AD49,W34*IF(('Control Panel'!$Q$41+$F20)>1,1,('Control Panel'!$Q$41+$F20))),0),0)","v":0},null,{"$f":"SUM(BC49:BK49)","v":0},{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V49,O34*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA49,T34*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S20)*X34","v":0},{"$f":"$BM49*T20","v":0},{"$f":"$BM49*U20","v":0},{"$f":"$BM49*V20","v":0},{"$f":"$BM49*W20","v":0},{"$f":"$BM49*X20","v":0},{"$f":"$BM49*Y20","v":0},{"$f":"$BM49*Z20","v":0},{"$f":"$BM49*AA20","v":0},{"$f":"$BM49*AB20","v":0},{"$f":"$BM49*AC20","v":0},{"$f":"$BM49*AD20","v":0},{"$f":"$BM49*AE20","v":0},{"$f":"$BM49*AF20","v":0},{"$f":"$BM49*AG20","v":0},{"$f":"$BM49*AH20","v":0},{"$f":"$BM49*AI20","v":0},{"$f":"$BM49*AJ20","v":0},{"$f":"$BM49*AK20","v":0},null,{"$f":"SUM(CH49:CP49)","v":0},0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F20)>0.99,0.99,('Control Panel'!$Q$44+$F20))*Y49,R34*IF(('Control Panel'!$Q$44+$F20)>0.99,0.99,('Control Panel'!$Q$44+$F20))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F20)>1,1,('Control Panel'!$Q$40+$F20))*BR49,BK34*IF(('Control Panel'!$Q$40+$F20)>1,1,('Control Panel'!$Q$40+$F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F20)>0.99,0.99,('Control Panel'!$Q$44+$F20))*AC49,V34*IF(('Control Panel'!$Q$44+$F20)>0.99,0.99,('Control Panel'!$Q$44+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F20)>0.99,0.99,('Control Panel'!$Q$44+$F20))*AD49,W34*IF(('Control Panel'!$Q$44+$F20)>0.99,0.99,('Control Panel'!$Q$44+$F20))),0)","v":0},null,{"$f":"SUM(CS49:DA49)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V49,O34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W49,P34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X49,Q34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y49,R34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z49,S34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA49,T34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB49,U34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC49,V34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD49,W34*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,{"$f":"SUM(DD49:DL49)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V49,O34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W49,P34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X49,Q34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y49,R34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z49,S34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA49,T34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB49,U34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC49,V34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD49,W34*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Hardscape",{"$f":"U50","v":0},{"$f":"IF(AF50+AQ50+CG50+CR50+DC50>B50,B50,AF50+AQ50+CG50+CR50+DC50)","v":0},0,{"$f":"AL50+AW50+CX50+DI50","v":0},{"$f":"SUM(AG50:AI50,AK50)+SUM(AR50:AT50,AV50)+SUM(BD50:BE50,BG50)+SUM(CH50:CJ50,CL50)+SUM(CS50:CU50,CW50)","v":0},{"$f":"SUM(AG50,AR50,CH50,CS50,DD50)","v":0},{"$f":"SUM(AL50,AW50,CX50,DI50)","v":0},{"$f":"SUM(AL50,AW50,BH50,CX50,DI50)","v":0},{"$f":"SUM(AM50,AX50,BI50,CN50,CY50,DJ50)","v":0},{"$f":"SUM(AJ50,AN50:AO50,AU50,AY50:AZ50,BF50,BJ50:BK50,CK50,CO50:CP50,CV50,CZ50:DA50,DG50,DK50:DL50)","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V50-AG50-AR50-CH50-CS50,O35-AG50-AR50-CH50-CS50-DD50)<0,0,IF('Control Panel'!$J$39=TRUE,V50-AG50-AR50-CH50-CS50-DD50,O35-AG50-AR50-CH50-CS50-DD50))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA50-AL50-AW50-CX50,T35-AL50-AW50-CX50)<0,0,IF('Control Panel'!$J$39=TRUE,AA50-AL50-AW50-CX50,T35-AL50-AW50-CX50))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA50-AL50-AW50-CX50,T35-AL50-AW50-CX50-DI50)<0,0,IF('Control Panel'!$J$39=TRUE,AA50-AL50-AW50-CX50-DI50,T35-AL50-AW50-CX50-DI50))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB50-AM50-AX50-CN50,U35-AM50-AX50-CN50-CY50-DJ50)<0,0,IF('Control Panel'!$J$39=TRUE,AB50-AM50-AX50-CN50-CY50-DJ50,U35-AM50-AX50-CN50-CY50-DJ50))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W50:Z50,AC50:AD50)-SUM(AH50:AK50,AN50:AO50)-SUM(CK50,CO50:CP50)-SUM(CV50,CZ50:DA50)-SUM(DG50,DK50:DL50),SUM(P35:S35,V35:W35)-SUM(AH50:AK50,AN50:AO50)-SUM(AS50:AV50,AY50:AZ50)-SUM(CK50,CO50:CP50)-SUM(CV50,CZ50:DA50)-SUM(DG50,DK50:DL50))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W50:Z50,AC50:AD50)-SUM(AH50:AK50,AN50:AO50)-SUM(CK50,CO50:CP50)-SUM(CV50,CZ50:DA50),SUM(P35:S35,V35:W35)-SUM(AH50:AK50,AN50:AO50)-SUM(AS50:AV50,AY50:AZ50)-SUM(CK50,CO50:CP50)-SUM(CV50,CZ50:DA50)-SUM(DG50,DK50:DL50)))","v":0},{"$f":"X35","v":0},{"$f":"BM50","v":0},{"$f":"Q50-R50","v":0},null,{"$f":"(1-'Control Panel'!$Q$39)*B35","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG50:AO50)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F21)>0.99,0.99,('Control Panel'!$Q$40+$F21))*V50,O35*IF(('Control Panel'!$Q$40+$F21)>0.99,0.99,('Control Panel'!$Q$40+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F21)>0.99,0.99,('Control Panel'!$Q$40+$F21))*W50,P35*IF(('Control Panel'!$Q$40+$F21)>0.99,0.99,('Control Panel'!$Q$40+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F21)>0.99,0.99,('Control Panel'!$Q$40+$F21))*X50,Q35*IF(('Control Panel'!$Q$40+$F21)>0.99,0.99,('Control Panel'!$Q$40+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F21)>1,1,($F21))*Y50,R35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F21)>0.85,0.85,('Control Panel'!$Q$40+$F21))*Z50,S35*IF(('Control Panel'!$Q$40+$F21)>0.85,0.85,('Control Panel'!$Q$40+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F21)>0.9,0.9,('Control Panel'!$Q$40+$F21))*AA50,T35*IF(('Control Panel'!$Q$40+$F21)>0.9,0.9,('Control Panel'!$Q$40+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F21)>1,1,($F21))*AB50,U35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F21)>1,1,($F21))*AC50,V35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F21)>1,1,($F21))*AD50,W35*IF(($F21)>1,1,($F21))),0),0)","v":0},null,{"$f":"SUM(AR50:AZ50)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G35+BC50>O35,O35,G35+BC50),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))*V50,O35*IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F21)>0.99,0.99,('Control Panel'!$Q$41+$F21))*W50,P35*IF(('Control Panel'!$Q$41+$F21)>0.99,0.99,('Control Panel'!$Q$41+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F21)>0.99,0.99,('Control Panel'!$Q$41+$F21))*X50,Q35*IF(('Control Panel'!$Q$41+$F21)>0.99,0.99,('Control Panel'!$Q$41+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F21)>0.99,0.99,('Control Panel'!$Q$41+$F21))*Y50,R35*IF(('Control Panel'!$Q$41+$F21)>0.99,0.99,('Control Panel'!$Q$41+$F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))*Z50,S35*IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E35+BH50>T35,T35,E35+BH50),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))*AA50,T35*IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F21)>1,1,('Control Panel'!$Q$40+$F21))*AB50,U35*IF(('Control Panel'!$Q$40+$F21)>1,1,('Control Panel'!$Q$40+$F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F21)>1,1,($F21))*AC50,V35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))*AD50,W35*IF(('Control Panel'!$Q$41+$F21)>1,1,('Control Panel'!$Q$41+$F21))),0),0)","v":0},null,{"$f":"SUM(BC50:BK50)","v":0},{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V50,O35*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA50,T35*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S21)*X35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CH50:CP50)","v":0},0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F21)>0.99,0.99,('Control Panel'!$Q$44+$F21))*Y50,R35*IF(('Control Panel'!$Q$44+$F21)>0.99,0.99,('Control Panel'!$Q$44+$F21))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F21)>1,1,('Control Panel'!$Q$40+$F21))*BR50,BK35*IF(('Control Panel'!$Q$40+$F21)>1,1,('Control Panel'!$Q$40+$F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F21)>0.99,0.99,('Control Panel'!$Q$44+$F21))*AC50,V35*IF(('Control Panel'!$Q$44+$F21)>0.99,0.99,('Control Panel'!$Q$44+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F21)>0.99,0.99,('Control Panel'!$Q$44+$F21))*AD50,W35*IF(('Control Panel'!$Q$44+$F21)>0.99,0.99,('Control Panel'!$Q$44+$F21))),0)","v":0},null,{"$f":"SUM(CS50:DA50)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V50,O35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W50,P35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X50,Q35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y50,R35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z50,S35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA50,T35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB50,U35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC50,V35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD50,W35*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,{"$f":"SUM(DD50:DL50)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V50,O35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W50,P35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X50,Q35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y50,R35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z50,S35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA50,T35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB50,U35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC50,V35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD50,W35*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Softscape",60.52377096899999,19.367606710079997,{"$f":"B51-C51","v":41.156164258919993},19.367606710079997,0,0,0,19.367606710079997,0,0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V51-AG51-AR51-CH51-CS51,O36-AG51-AR51-CH51-CS51-DD51)<0,0,IF('Control Panel'!$J$39=TRUE,V51-AG51-AR51-CH51-CS51-DD51,O36-AG51-AR51-CH51-CS51-DD51))","v":0},0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA51-AL51-AW51-CX51,T36-AL51-AW51-CX51-DI51)<0,0,IF('Control Panel'!$J$39=TRUE,AA51-AL51-AW51-CX51-DI51,T36-AL51-AW51-CX51-DI51))","v":41.156164258919993},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB51-AM51-AX51-CN51,U36-AM51-AX51-CN51-CY51-DJ51)<0,0,IF('Control Panel'!$J$39=TRUE,AB51-AM51-AX51-CN51-CY51-DJ51,U36-AM51-AX51-CN51-CY51-DJ51))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W51:Z51,AC51:AD51)-SUM(AH51:AK51,AN51:AO51)-SUM(CK51,CO51:CP51)-SUM(CV51,CZ51:DA51)-SUM(DG51,DK51:DL51),SUM(P36:S36,V36:W36)-SUM(AH51:AK51,AN51:AO51)-SUM(AS51:AV51,AY51:AZ51)-SUM(CK51,CO51:CP51)-SUM(CV51,CZ51:DA51)-SUM(DG51,DK51:DL51))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W51:Z51,AC51:AD51)-SUM(AH51:AK51,AN51:AO51)-SUM(CK51,CO51:CP51)-SUM(CV51,CZ51:DA51),SUM(P36:S36,V36:W36)-SUM(AH51:AK51,AN51:AO51)-SUM(AS51:AV51,AY51:AZ51)-SUM(CK51,CO51:CP51)-SUM(CV51,CZ51:DA51)-SUM(DG51,DK51:DL51)))","v":0},0,0,0,null,{"$f":"(1-'Control Panel'!$Q$39)*B36","v":60.52377096899999},0,0,0,0,0,60.52377096899999,0,0,0,null,19.367606710079997,{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F22)>0.99,0.99,('Control Panel'!$Q$40+$F22))*V51,O36*IF(('Control Panel'!$Q$40+$F22)>0.99,0.99,('Control Panel'!$Q$40+$F22))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F22)>0.99,0.99,('Control Panel'!$Q$40+$F22))*W51,P36*IF(('Control Panel'!$Q$40+$F22)>0.99,0.99,('Control Panel'!$Q$40+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F22)>0.99,0.99,('Control Panel'!$Q$40+$F22))*X51,Q36*IF(('Control Panel'!$Q$40+$F22)>0.99,0.99,('Control Panel'!$Q$40+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F22)>1,1,($F22))*Y51,R36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F22)>0.85,0.85,('Control Panel'!$Q$40+$F22))*Z51,S36*IF(('Control Panel'!$Q$40+$F22)>0.85,0.85,('Control Panel'!$Q$40+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F22)>0.9,0.9,('Control Panel'!$Q$40+$F22))*AA51,T36*IF(('Control Panel'!$Q$40+$F22)>0.9,0.9,('Control Panel'!$Q$40+$F22))),0))","v":19.367606710079997},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F22)>1,1,($F22))*AB51,U36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F22)>1,1,($F22))*AC51,V36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F22)>1,1,($F22))*AD51,W36*IF(($F22)>1,1,($F22))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G36+BC51>O36,O36,G36+BC51),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))*V51,O36*IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F22)>0.99,0.99,('Control Panel'!$Q$41+$F22))*W51,P36*IF(('Control Panel'!$Q$41+$F22)>0.99,0.99,('Control Panel'!$Q$41+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F22)>0.99,0.99,('Control Panel'!$Q$41+$F22))*X51,Q36*IF(('Control Panel'!$Q$41+$F22)>0.99,0.99,('Control Panel'!$Q$41+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F22)>0.99,0.99,('Control Panel'!$Q$41+$F22))*Y51,R36*IF(('Control Panel'!$Q$41+$F22)>0.99,0.99,('Control Panel'!$Q$41+$F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))*Z51,S36*IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E36+BH51>T36,T36,E36+BH51),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))*AA51,T36*IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F22)>1,1,('Control Panel'!$Q$40+$F22))*AB51,U36*IF(('Control Panel'!$Q$40+$F22)>1,1,('Control Panel'!$Q$40+$F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F22)>1,1,($F22))*AC51,V36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))*AD51,W36*IF(('Control Panel'!$Q$41+$F22)>1,1,('Control Panel'!$Q$41+$F22))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V51,O36*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA51,T36*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S22)*X36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F22)>0.99,0.99,('Control Panel'!$Q$44+$F22))*Y51,R36*IF(('Control Panel'!$Q$44+$F22)>0.99,0.99,('Control Panel'!$Q$44+$F22))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F22)>1,1,('Control Panel'!$Q$40+$F22))*BR51,BK36*IF(('Control Panel'!$Q$40+$F22)>1,1,('Control Panel'!$Q$40+$F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F22)>0.99,0.99,('Control Panel'!$Q$44+$F22))*AC51,V36*IF(('Control Panel'!$Q$44+$F22)>0.99,0.99,('Control Panel'!$Q$44+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F22)>0.99,0.99,('Control Panel'!$Q$44+$F22))*AD51,W36*IF(('Control Panel'!$Q$44+$F22)>0.99,0.99,('Control Panel'!$Q$44+$F22))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V51,O36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W51,P36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X51,Q36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y51,R36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z51,S36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA51,T36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB51,U36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC51,V36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD51,W36*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V51,O36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W51,P36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X51,Q36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y51,R36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z51,S36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA51,T36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB51,U36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC51,V36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD51,W36*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Buildings Total",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V52-AG52-AR52-CH52-CS52,O37-AG52-AR52-CH52-CS52-DD52)<0,0,IF('Control Panel'!$J$39=TRUE,V52-AG52-AR52-CH52-CS52-DD52,O37-AG52-AR52-CH52-CS52-DD52))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA52-AL52-AW52-CX52,T37-AL52-AW52-CX52-DI52)<0,0,IF('Control Panel'!$J$39=TRUE,AA52-AL52-AW52-CX52-DI52,T37-AL52-AW52-CX52-DI52))","v":0},{"$f":"IF('Control Panel'!$J$39=TRUE,AA52-AG52,T37-AG52)","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB52-AM52-AX52-CN52,U37-AM52-AX52-CN52-CY52-DJ52)<0,0,IF('Control Panel'!$J$39=TRUE,AB52-AM52-AX52-CN52-CY52-DJ52,U37-AM52-AX52-CN52-CY52-DJ52))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W52:Z52,AC52:AD52)-SUM(AH52:AK52,AN52:AO52)-SUM(CK52,CO52:CP52)-SUM(CV52,CZ52:DA52)-SUM(DG52,DK52:DL52),SUM(P37:S37,V37:W37)-SUM(AH52:AK52,AN52:AO52)-SUM(AS52:AV52,AY52:AZ52)-SUM(CK52,CO52:CP52)-SUM(CV52,CZ52:DA52)-SUM(DG52,DK52:DL52))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W52:Z52,AC52:AD52)-SUM(AH52:AK52,AN52:AO52)-SUM(CK52,CO52:CP52)-SUM(CV52,CZ52:DA52),SUM(P37:S37,V37:W37)-SUM(AH52:AK52,AN52:AO52)-SUM(AS52:AV52,AY52:AZ52)-SUM(CK52,CO52:CP52)-SUM(CV52,CZ52:DA52)-SUM(DG52,DK52:DL52)))","v":0},0,0,0,null,{"$f":"(1-'Control Panel'!$Q$39)*B37","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F23)>0.99,0.99,('Control Panel'!$Q$40+$F23))*V52,O37*IF(('Control Panel'!$Q$40+$F23)>0.99,0.99,('Control Panel'!$Q$40+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F23)>0.99,0.99,('Control Panel'!$Q$40+$F23))*W52,P37*IF(('Control Panel'!$Q$40+$F23)>0.99,0.99,('Control Panel'!$Q$40+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F23)>0.99,0.99,('Control Panel'!$Q$40+$F23))*X52,Q37*IF(('Control Panel'!$Q$40+$F23)>0.99,0.99,('Control Panel'!$Q$40+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F23)>1,1,($F23))*Y52,R37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F23)>0.85,0.85,('Control Panel'!$Q$40+$F23))*Z52,S37*IF(('Control Panel'!$Q$40+$F23)>0.85,0.85,('Control Panel'!$Q$40+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F23)>0.9,0.9,('Control Panel'!$Q$40+$F23))*AA52,T37*IF(('Control Panel'!$Q$40+$F23)>0.9,0.9,('Control Panel'!$Q$40+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F23)>1,1,($F23))*AB52,U37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F23)>1,1,($F23))*AC52,V37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F23)>1,1,($F23))*AD52,W37*IF(($F23)>1,1,($F23))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G37+BC52>O37,O37,G37+BC52),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))*V52,O37*IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F23)>0.99,0.99,('Control Panel'!$Q$41+$F23))*W52,P37*IF(('Control Panel'!$Q$41+$F23)>0.99,0.99,('Control Panel'!$Q$41+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F23)>0.99,0.99,('Control Panel'!$Q$41+$F23))*X52,Q37*IF(('Control Panel'!$Q$41+$F23)>0.99,0.99,('Control Panel'!$Q$41+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F23)>0.99,0.99,('Control Panel'!$Q$41+$F23))*Y52,R37*IF(('Control Panel'!$Q$41+$F23)>0.99,0.99,('Control Panel'!$Q$41+$F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))*Z52,S37*IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E37+BH52>T37,T37,E37+BH52),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))*AA52,T37*IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F23)>1,1,('Control Panel'!$Q$40+$F23))*AB52,U37*IF(('Control Panel'!$Q$40+$F23)>1,1,('Control Panel'!$Q$40+$F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F23)>1,1,($F23))*AC52,V37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))*AD52,W37*IF(('Control Panel'!$Q$41+$F23)>1,1,('Control Panel'!$Q$41+$F23))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V52,O37*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA52,T37*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S23)*X37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F23)>0.99,0.99,('Control Panel'!$Q$44+$F23))*Y52,R37*IF(('Control Panel'!$Q$44+$F23)>0.99,0.99,('Control Panel'!$Q$44+$F23))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F23)>1,1,('Control Panel'!$Q$40+$F23))*BR52,BK37*IF(('Control Panel'!$Q$40+$F23)>1,1,('Control Panel'!$Q$40+$F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F23)>0.99,0.99,('Control Panel'!$Q$44+$F23))*AC52,V37*IF(('Control Panel'!$Q$44+$F23)>0.99,0.99,('Control Panel'!$Q$44+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F23)>0.99,0.99,('Control Panel'!$Q$44+$F23))*AD52,W37*IF(('Control Panel'!$Q$44+$F23)>0.99,0.99,('Control Panel'!$Q$44+$F23))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V52,O37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W52,P37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X52,Q37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y52,R37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z52,S37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA52,T37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB52,U37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC52,V37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD52,W37*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V52,O37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W52,P37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X52,Q37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y52,R37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z52,S37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA52,T37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB52,U37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC52,V37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD52,W37*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Housing",4460.0773499999996,2851.9518606840002,{"$f":"B53-C53","v":1608.1254893159994},898.705586025,1601.0785671029998,998.25451247699982,898.705586025,0,0,352.16770755599987,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V53-AG53-AR53-CH53-CS53,O38-AG53-AR53-CH53-CS53-DD53)<0,0,IF('Control Panel'!$J$39=TRUE,V53-AG53-AR53-CH53-CS53-DD53,O38-AG53-AR53-CH53-CS53-DD53))","v":611.83341087299993},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA53-AL53-AW53-CX53,T38-AL53-AW53-CX53-DI53)<0,0,IF('Control Panel'!$J$39=TRUE,AA53-AL53-AW53-CX53-DI53,T38-AL53-AW53-CX53-DI53))","v":550.81955272499999},0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB53-AM53-AX53-CN53,U38-AM53-AX53-CN53-CY53-DJ53)<0,0,IF('Control Panel'!$J$39=TRUE,AB53-AM53-AX53-CN53-CY53-DJ53,U38-AM53-AX53-CN53-CY53-DJ53))","v":53.520928199999993},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W53:Z53,AC53:AD53)-SUM(AH53:AK53,AN53:AO53)-SUM(CK53,CO53:CP53)-SUM(CV53,CZ53:DA53)-SUM(DG53,DK53:DL53),SUM(P38:S38,V38:W38)-SUM(AH53:AK53,AN53:AO53)-SUM(AS53:AV53,AY53:AZ53)-SUM(CK53,CO53:CP53)-SUM(CV53,CZ53:DA53)-SUM(DG53,DK53:DL53))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W53:Z53,AC53:AD53)-SUM(AH53:AK53,AN53:AO53)-SUM(CK53,CO53:CP53)-SUM(CV53,CZ53:DA53),SUM(P38:S38,V38:W38)-SUM(AH53:AK53,AN53:AO53)-SUM(AS53:AV53,AY53:AZ53)-SUM(CK53,CO53:CP53)-SUM(CV53,CZ53:DA53)-SUM(DG53,DK53:DL53)))","v":391.9515975180002},5955029.0100000007,5180875.2387000006,774153.77130000014,null,{"$f":"(1-'Control Panel'!$Q$39)*B38","v":4460.0773499999996},1610.0879233499998,289.90502774999999,142.72247519999999,26.760464099999997,539.66935934999992,1449.52513875,53.520928199999993,13.380232049999998,334.50580124999993,null,{"$f":"SUM(AG53:AO53)","v":2499.7841531280001},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F24)>0.99,0.99,('Control Panel'!$Q$40+$F24))*V53,O38*IF(('Control Panel'!$Q$40+$F24)>0.99,0.99,('Control Panel'!$Q$40+$F24))),0))","v":998.25451247699982},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F24)>0.99,0.99,('Control Panel'!$Q$40+$F24))*W53,P38*IF(('Control Panel'!$Q$40+$F24)>0.99,0.99,('Control Panel'!$Q$40+$F24))),0)","v":179.74111720499999},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F24)>0.99,0.99,('Control Panel'!$Q$40+$F24))*X53,Q38*IF(('Control Panel'!$Q$40+$F24)>0.99,0.99,('Control Panel'!$Q$40+$F24))),0)","v":88.48793462399999},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F24)>1,1,($F24))*Y53,R38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F24)>0.85,0.85,('Control Panel'!$Q$40+$F24))*Z53,S38*IF(('Control Panel'!$Q$40+$F24)>0.85,0.85,('Control Panel'!$Q$40+$F24))),0)","v":334.59500279699995},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F24)>0.9,0.9,('Control Panel'!$Q$40+$F24))*AA53,T38*IF(('Control Panel'!$Q$40+$F24)>0.9,0.9,('Control Panel'!$Q$40+$F24))),0))","v":898.705586025},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F24)>1,1,($F24))*AB53,U38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F24)>1,1,($F24))*AC53,V38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F24)>1,1,($F24))*AD53,W38*IF(($F24)>1,1,($F24))),0),0)","v":0},null,{"$f":"SUM(AR53:AZ53)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G38+BC53>O38,O38,G38+BC53),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))*V53,O38*IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F24)>0.99,0.99,('Control Panel'!$Q$41+$F24))*W53,P38*IF(('Control Panel'!$Q$41+$F24)>0.99,0.99,('Control Panel'!$Q$41+$F24))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F24)>0.99,0.99,('Control Panel'!$Q$41+$F24))*X53,Q38*IF(('Control Panel'!$Q$41+$F24)>0.99,0.99,('Control Panel'!$Q$41+$F24))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F24)>0.99,0.99,('Control Panel'!$Q$41+$F24))*Y53,R38*IF(('Control Panel'!$Q$41+$F24)>0.99,0.99,('Control Panel'!$Q$41+$F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))*Z53,S38*IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E38+BH53>T38,T38,E38+BH53),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))*AA53,T38*IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F24)>1,1,('Control Panel'!$Q$40+$F24))*AB53,U38*IF(('Control Panel'!$Q$40+$F24)>1,1,('Control Panel'!$Q$40+$F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F24)>1,1,($F24))*AC53,V38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))*AD53,W38*IF(('Control Panel'!$Q$41+$F24)>1,1,('Control Panel'!$Q$41+$F24))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V53,O38*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA53,T38*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S24)*X38","v":5180875.2387000006},1585347.8230422002,663152.03055360005,409289.14385730005,357480.39147030009,461097.89624430001,176149.75811580004,20723.500954800002,233139.38574150001,155426.25716100002,56989.627625700006,181330.63335450002,51808.752387000008,25904.376193500004,150245.38192230003,10361.750477400001,181330.63335450002,25904.376193500004,435193.52005080006,null,352.16770755599987,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F24)>0.99,0.99,('Control Panel'!$Q$44+$F24))*Y53,R38*IF(('Control Panel'!$Q$44+$F24)>0.99,0.99,('Control Panel'!$Q$44+$F24))),0)","v":25.154836253999996},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F24)>1,1,('Control Panel'!$Q$40+$F24))*BR53,BK38*IF(('Control Panel'!$Q$40+$F24)>1,1,('Control Panel'!$Q$40+$F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F24)>0.99,0.99,('Control Panel'!$Q$44+$F24))*AC53,V38*IF(('Control Panel'!$Q$44+$F24)>0.99,0.99,('Control Panel'!$Q$44+$F24))),0)","v":12.577418126999998},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F24)>0.99,0.99,('Control Panel'!$Q$44+$F24))*AD53,W38*IF(('Control Panel'!$Q$44+$F24)>0.99,0.99,('Control Panel'!$Q$44+$F24))),0)","v":314.43545317499991},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V53,O38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W53,P38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X53,Q38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y53,R38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z53,S38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA53,T38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB53,U38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC53,V38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD53,W38*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V53,O38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W53,P38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X53,Q38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y53,R38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z53,S38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA53,T38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB53,U38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC53,V38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD53,W38*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Commercial/Government",289.55324063057708,97.127739037120776,192.42550159345632,23.662290824330761,71.299589972873306,55.767954145449146,23.662290824330761,0,0,2.1658582399167163,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V54-AG54-AR54-CH54-CS54,O39-AG54-AR54-CH54-CS54-DD54)<0,0,IF('Control Panel'!$J$39=TRUE,V54-AG54-AR54-CH54-CS54-DD54,O39-AG54-AR54-CH54-CS54-DD54))","v":99.143029591909595},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA54-AL54-AW54-CX54,T39-AL54-AW54-CX54-DI54)<0,0,IF('Control Panel'!$J$39=TRUE,AA54-AL54-AW54-CX54-DI54,T39-AL54-AW54-CX54-DI54))","v":42.06629479881024},0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB54-AM54-AX54-CN54,U39-AM54-AX54-CN54-CY54-DJ54)<0,0,IF('Control Panel'!$J$39=TRUE,AB54-AM54-AX54-CN54-CY54-DJ54,U39-AM54-AX54-CN54-CY54-DJ54))","v":22.87470600981559},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W54:Z54,AC54:AD54)-SUM(AH54:AK54,AN54:AO54)-SUM(CK54,CO54:CP54)-SUM(CV54,CZ54:DA54)-SUM(DG54,DK54:DL54),SUM(P39:S39,V39:W39)-SUM(AH54:AK54,AN54:AO54)-SUM(AS54:AV54,AY54:AZ54)-SUM(CK54,CO54:CP54)-SUM(CV54,CZ54:DA54)-SUM(DG54,DK54:DL54))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W54:Z54,AC54:AD54)-SUM(AH54:AK54,AN54:AO54)-SUM(CK54,CO54:CP54)-SUM(CV54,CZ54:DA54),SUM(P39:S39,V39:W39)-SUM(AH54:AK54,AN54:AO54)-SUM(AS54:AV54,AY54:AZ54)-SUM(CK54,CO54:CP54)-SUM(CV54,CZ54:DA54)-SUM(DG54,DK54:DL54)))","v":28.631024433551463},561546.99583581195,488545.88637715636,73001.109458655585,null,{"$f":"(1-'Control Panel'!$Q$39)*B39","v":289.55324063057708},154.91098373735875,4.9224050907198107,4.3432986094586559,0,33.877729153777523,65.728585623141001,22.87470600981559,0.57910648126115416,2.6059791656751936,null,94.96188079720406,{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F25)>0.99,0.99,('Control Panel'!$Q$40+$F25))*V54,O39*IF(('Control Panel'!$Q$40+$F25)>0.99,0.99,('Control Panel'!$Q$40+$F25))),0))","v":55.767954145449146},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F25)>0.99,0.99,('Control Panel'!$Q$40+$F25))*W54,P39*IF(('Control Panel'!$Q$40+$F25)>0.99,0.99,('Control Panel'!$Q$40+$F25))),0)","v":1.7720658326591319},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F25)>0.99,0.99,('Control Panel'!$Q$40+$F25))*X54,Q39*IF(('Control Panel'!$Q$40+$F25)>0.99,0.99,('Control Panel'!$Q$40+$F25))),0)","v":1.563587499405116},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F25)>1,1,($F25))*Y54,R39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F25)>0.85,0.85,('Control Panel'!$Q$40+$F25))*Z54,S39*IF(('Control Panel'!$Q$40+$F25)>0.85,0.85,('Control Panel'!$Q$40+$F25))),0)","v":12.195982495359909},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F25)>0.9,0.9,('Control Panel'!$Q$40+$F25))*AA54,T39*IF(('Control Panel'!$Q$40+$F25)>0.9,0.9,('Control Panel'!$Q$40+$F25))),0))","v":23.662290824330761},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F25)>1,1,($F25))*AB54,U39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F25)>1,1,($F25))*AC54,V39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F25)>1,1,($F25))*AD54,W39*IF(($F25)>1,1,($F25))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G39+BC54>O39,O39,G39+BC54),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))*V54,O39*IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F25)>0.99,0.99,('Control Panel'!$Q$41+$F25))*W54,P39*IF(('Control Panel'!$Q$41+$F25)>0.99,0.99,('Control Panel'!$Q$41+$F25))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F25)>0.99,0.99,('Control Panel'!$Q$41+$F25))*X54,Q39*IF(('Control Panel'!$Q$41+$F25)>0.99,0.99,('Control Panel'!$Q$41+$F25))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F25)>0.99,0.99,('Control Panel'!$Q$41+$F25))*Y54,R39*IF(('Control Panel'!$Q$41+$F25)>0.99,0.99,('Control Panel'!$Q$41+$F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))*Z54,S39*IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E39+BH54>T39,T39,E39+BH54),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))*AA54,T39*IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F25)>1,1,('Control Panel'!$Q$40+$F25))*AB54,U39*IF(('Control Panel'!$Q$40+$F25)>1,1,('Control Panel'!$Q$40+$F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F25)>1,1,($F25))*AC54,V39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))*AD54,W39*IF(('Control Panel'!$Q$41+$F25)>1,1,('Control Panel'!$Q$41+$F25))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V54,O39*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA54,T39*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S25)*X39","v":488545.88637715636},149495.04123140985,62533.873456276015,38595.12502379535,33709.666160023793,43480.583887566914,16610.560136823318,1954.1835455086255,21984.564886972035,14656.376591314691,5374.0047501487197,17099.106023200475,4885.4588637715633,2442.7294318857817,14167.830704937534,977.09177275431273,17099.106023200475,2442.7294318857817,41037.854455681139,null,2.1658582399167163,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F25)>0.99,0.99,('Control Panel'!$Q$44+$F25))*Y54,R39*IF(('Control Panel'!$Q$44+$F25)>0.99,0.99,('Control Panel'!$Q$44+$F25))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F25)>1,1,('Control Panel'!$Q$40+$F25))*BR54,BK39*IF(('Control Panel'!$Q$40+$F25)>1,1,('Control Panel'!$Q$40+$F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F25)>0.99,0.99,('Control Panel'!$Q$44+$F25))*AC54,V39*IF(('Control Panel'!$Q$44+$F25)>0.99,0.99,('Control Panel'!$Q$44+$F25))),0)","v":0.3937924072575848},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F25)>0.99,0.99,('Control Panel'!$Q$44+$F25))*AD54,W39*IF(('Control Panel'!$Q$44+$F25)>0.99,0.99,('Control Panel'!$Q$44+$F25))),0)","v":1.7720658326591314},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V54,O39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W54,P39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X54,Q39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y54,R39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z54,S39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA54,T39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB54,U39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC54,V39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD54,W39*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V54,O39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W54,P39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X54,Q39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y54,R39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z54,S39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA54,T39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB54,U39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC54,V39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD54,W39*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Retail",233.86890522754314,75.586430169541941,158.28247505800118,18.522417294021416,53.883395764425934,39.907389988027958,18.522417294021416,0,0,3.1806171110945867,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V55-AG55-AR55-CH55-CS55,O40-AG55-AR55-CH55-CS55-DD55)<0,0,IF('Control Panel'!$J$39=TRUE,V55-AG55-AR55-CH55-CS55-DD55,O40-AG55-AR55-CH55-CS55-DD55))","v":70.946471089827483},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA55-AL55-AW55-CX55,T40-AL55-AW55-CX55-DI55)<0,0,IF('Control Panel'!$J$39=TRUE,AA55-AL55-AW55-CX55-DI55,T40-AL55-AW55-CX55-DI55))","v":32.928741856038073},0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB55-AM55-AX55-CN55,U40-AM55-AX55-CN55-CY55-DJ55)<0,0,IF('Control Panel'!$J$39=TRUE,AB55-AM55-AX55-CN55-CY55-DJ55,U40-AM55-AX55-CN55-CY55-DJ55))","v":27.362661911622549},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W55:Z55,AC55:AD55)-SUM(AH55:AK55,AN55:AO55)-SUM(CK55,CO55:CP55)-SUM(CV55,CZ55:DA55)-SUM(DG55,DK55:DL55),SUM(P40:S40,V40:W40)-SUM(AH55:AK55,AN55:AO55)-SUM(AS55:AV55,AY55:AZ55)-SUM(CK55,CO55:CP55)-SUM(CV55,CZ55:DA55)-SUM(DG55,DK55:DL55))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W55:Z55,AC55:AD55)-SUM(AH55:AK55,AN55:AO55)-SUM(CK55,CO55:CP55)-SUM(CV55,CZ55:DA55),SUM(P40:S40,V40:W40)-SUM(AH55:AK55,AN55:AO55)-SUM(AS55:AV55,AY55:AZ55)-SUM(CK55,CO55:CP55)-SUM(CV55,CZ55:DA55)-SUM(DG55,DK55:DL55)))","v":26.342993484830462},465766.31283462228,405216.69216612139,60549.620668500895,null,{"$f":"(1-'Control Panel'!$Q$39)*B40","v":233.86890522754314},110.85386107785544,3.9757713888682336,9.3547562091017262,0.46773781045508628,25.491710669802202,51.451159150059489,27.362661911622549,2.3386890522754316,1.8709512418203451,null,72.40581305844735,{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F26)>0.99,0.99,('Control Panel'!$Q$40+$F26))*V55,O40*IF(('Control Panel'!$Q$40+$F26)>0.99,0.99,('Control Panel'!$Q$40+$F26))),0))","v":39.907389988027958},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F26)>0.99,0.99,('Control Panel'!$Q$40+$F26))*W55,P40*IF(('Control Panel'!$Q$40+$F26)>0.99,0.99,('Control Panel'!$Q$40+$F26))),0)","v":1.431277699992564},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F26)>0.99,0.99,('Control Panel'!$Q$40+$F26))*X55,Q40*IF(('Control Panel'!$Q$40+$F26)>0.99,0.99,('Control Panel'!$Q$40+$F26))),0)","v":3.3677122352766213},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F26)>1,1,($F26))*Y55,R40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F26)>0.85,0.85,('Control Panel'!$Q$40+$F26))*Z55,S40*IF(('Control Panel'!$Q$40+$F26)>0.85,0.85,('Control Panel'!$Q$40+$F26))),0)","v":9.1770158411287923},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F26)>0.9,0.9,('Control Panel'!$Q$40+$F26))*AA55,T40*IF(('Control Panel'!$Q$40+$F26)>0.9,0.9,('Control Panel'!$Q$40+$F26))),0))","v":18.522417294021416},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F26)>1,1,($F26))*AB55,U40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F26)>1,1,($F26))*AC55,V40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F26)>1,1,($F26))*AD55,W40*IF(($F26)>1,1,($F26))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G40+BC55>O40,O40,G40+BC55),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))*V55,O40*IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F26)>0.99,0.99,('Control Panel'!$Q$41+$F26))*W55,P40*IF(('Control Panel'!$Q$41+$F26)>0.99,0.99,('Control Panel'!$Q$41+$F26))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F26)>0.99,0.99,('Control Panel'!$Q$41+$F26))*X55,Q40*IF(('Control Panel'!$Q$41+$F26)>0.99,0.99,('Control Panel'!$Q$41+$F26))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F26)>0.99,0.99,('Control Panel'!$Q$41+$F26))*Y55,R40*IF(('Control Panel'!$Q$41+$F26)>0.99,0.99,('Control Panel'!$Q$41+$F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))*Z55,S40*IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E40+BH55>T40,T40,E40+BH55),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))*AA55,T40*IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F26)>1,1,('Control Panel'!$Q$40+$F26))*AB55,U40*IF(('Control Panel'!$Q$40+$F26)>1,1,('Control Panel'!$Q$40+$F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F26)>1,1,($F26))*AC55,V40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))*AD55,W40*IF(('Control Panel'!$Q$41+$F26)>1,1,('Control Panel'!$Q$41+$F26))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V55,O40*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA55,T40*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S26)*X40","v":405216.69216612139},123996.30780283314,51867.736597263538,32012.118681123589,27959.951759462379,36064.285602784803,13777.367533648128,1620.8667686644856,18234.751147475461,12156.500764983641,4457.3836138273346,14182.584225814249,4052.166921661214,2026.083460830607,11751.284072817522,810.43338433224278,14182.584225814249,2026.083460830607,34038.2021419542,null,3.1806171110945867,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F26)>0.99,0.99,('Control Panel'!$Q$44+$F26))*Y55,R40*IF(('Control Panel'!$Q$44+$F26)>0.99,0.99,('Control Panel'!$Q$44+$F26))),0)","v":0.31806171110945863},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F26)>1,1,('Control Panel'!$Q$40+$F26))*BR55,BK40*IF(('Control Panel'!$Q$40+$F26)>1,1,('Control Panel'!$Q$40+$F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F26)>0.99,0.99,('Control Panel'!$Q$44+$F26))*AC55,V40*IF(('Control Panel'!$Q$44+$F26)>0.99,0.99,('Control Panel'!$Q$44+$F26))),0)","v":1.5903085555472933},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F26)>0.99,0.99,('Control Panel'!$Q$44+$F26))*AD55,W40*IF(('Control Panel'!$Q$44+$F26)>0.99,0.99,('Control Panel'!$Q$44+$F26))),0)","v":1.2722468444378345},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V55,O40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W55,P40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X55,Q40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y55,R40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z55,S40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA55,T40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB55,U40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC55,V40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD55,W40*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V55,O40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W55,P40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X55,Q40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y55,R40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z55,S40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA55,T40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB55,U40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC55,V40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD55,W40*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Hotel",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V56-AG56-AR56-CH56-CS56,O41-AG56-AR56-CH56-CS56-DD56)<0,0,IF('Control Panel'!$J$39=TRUE,V56-AG56-AR56-CH56-CS56-DD56,O41-AG56-AR56-CH56-CS56-DD56))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA56-AL56-AW56-CX56,T41-AL56-AW56-CX56-DI56)<0,0,IF('Control Panel'!$J$39=TRUE,AA56-AL56-AW56-CX56-DI56,T41-AL56-AW56-CX56-DI56))","v":0},0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB56-AM56-AX56-CN56,U41-AM56-AX56-CN56-CY56-DJ56)<0,0,IF('Control Panel'!$J$39=TRUE,AB56-AM56-AX56-CN56-CY56-DJ56,U41-AM56-AX56-CN56-CY56-DJ56))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W56:Z56,AC56:AD56)-SUM(AH56:AK56,AN56:AO56)-SUM(CK56,CO56:CP56)-SUM(CV56,CZ56:DA56)-SUM(DG56,DK56:DL56),SUM(P41:S41,V41:W41)-SUM(AH56:AK56,AN56:AO56)-SUM(AS56:AV56,AY56:AZ56)-SUM(CK56,CO56:CP56)-SUM(CV56,CZ56:DA56)-SUM(DG56,DK56:DL56))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W56:Z56,AC56:AD56)-SUM(AH56:AK56,AN56:AO56)-SUM(CK56,CO56:CP56)-SUM(CV56,CZ56:DA56),SUM(P41:S41,V41:W41)-SUM(AH56:AK56,AN56:AO56)-SUM(AS56:AV56,AY56:AZ56)-SUM(CK56,CO56:CP56)-SUM(CV56,CZ56:DA56)-SUM(DG56,DK56:DL56)))","v":0},0,0,0,null,{"$f":"(1-'Control Panel'!$Q$39)*B41","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F27)>0.99,0.99,('Control Panel'!$Q$40+$F27))*V56,O41*IF(('Control Panel'!$Q$40+$F27)>0.99,0.99,('Control Panel'!$Q$40+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F27)>0.99,0.99,('Control Panel'!$Q$40+$F27))*W56,P41*IF(('Control Panel'!$Q$40+$F27)>0.99,0.99,('Control Panel'!$Q$40+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F27)>0.99,0.99,('Control Panel'!$Q$40+$F27))*X56,Q41*IF(('Control Panel'!$Q$40+$F27)>0.99,0.99,('Control Panel'!$Q$40+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F27)>1,1,($F27))*Y56,R41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F27)>0.85,0.85,('Control Panel'!$Q$40+$F27))*Z56,S41*IF(('Control Panel'!$Q$40+$F27)>0.85,0.85,('Control Panel'!$Q$40+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F27)>0.9,0.9,('Control Panel'!$Q$40+$F27))*AA56,T41*IF(('Control Panel'!$Q$40+$F27)>0.9,0.9,('Control Panel'!$Q$40+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F27)>1,1,($F27))*AB56,U41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F27)>1,1,($F27))*AC56,V41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F27)>1,1,($F27))*AD56,W41*IF(($F27)>1,1,($F27))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G41+BC56>O41,O41,G41+BC56),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))*V56,O41*IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F27)>0.99,0.99,('Control Panel'!$Q$41+$F27))*W56,P41*IF(('Control Panel'!$Q$41+$F27)>0.99,0.99,('Control Panel'!$Q$41+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F27)>0.99,0.99,('Control Panel'!$Q$41+$F27))*X56,Q41*IF(('Control Panel'!$Q$41+$F27)>0.99,0.99,('Control Panel'!$Q$41+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F27)>0.99,0.99,('Control Panel'!$Q$41+$F27))*Y56,R41*IF(('Control Panel'!$Q$41+$F27)>0.99,0.99,('Control Panel'!$Q$41+$F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))*Z56,S41*IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E41+BH56>T41,T41,E41+BH56),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))*AA56,T41*IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F27)>1,1,('Control Panel'!$Q$40+$F27))*AB56,U41*IF(('Control Panel'!$Q$40+$F27)>1,1,('Control Panel'!$Q$40+$F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F27)>1,1,($F27))*AC56,V41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))*AD56,W41*IF(('Control Panel'!$Q$41+$F27)>1,1,('Control Panel'!$Q$41+$F27))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V56,O41*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA56,T41*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S27)*X41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F27)>0.99,0.99,('Control Panel'!$Q$44+$F27))*Y56,R41*IF(('Control Panel'!$Q$44+$F27)>0.99,0.99,('Control Panel'!$Q$44+$F27))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F27)>1,1,('Control Panel'!$Q$40+$F27))*BR56,BK41*IF(('Control Panel'!$Q$40+$F27)>1,1,('Control Panel'!$Q$40+$F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F27)>0.99,0.99,('Control Panel'!$Q$44+$F27))*AC56,V41*IF(('Control Panel'!$Q$44+$F27)>0.99,0.99,('Control Panel'!$Q$44+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F27)>0.99,0.99,('Control Panel'!$Q$44+$F27))*AD56,W41*IF(('Control Panel'!$Q$44+$F27)>0.99,0.99,('Control Panel'!$Q$44+$F27))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V56,O41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W56,P41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X56,Q41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y56,R41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z56,S41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA56,T41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB56,U41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC56,V41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD56,W41*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V56,O41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W56,P41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X56,Q41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y56,R41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z56,S41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA56,T41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB56,U41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC56,V41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD56,W41*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Social",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V57-AG57-AR57-CH57-CS57,O42-AG57-AR57-CH57-CS57-DD57)<0,0,IF('Control Panel'!$J$39=TRUE,V57-AG57-AR57-CH57-CS57-DD57,O42-AG57-AR57-CH57-CS57-DD57))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA57-AL57-AW57-CX57,T42-AL57-AW57-CX57-DI57)<0,0,IF('Control Panel'!$J$39=TRUE,AA57-AL57-AW57-CX57-DI57,T42-AL57-AW57-CX57-DI57))","v":0},0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB57-AM57-AX57-CN57,U42-AM57-AX57-CN57-CY57-DJ57)<0,0,IF('Control Panel'!$J$39=TRUE,AB57-AM57-AX57-CN57-CY57-DJ57,U42-AM57-AX57-CN57-CY57-DJ57))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W57:Z57,AC57:AD57)-SUM(AH57:AK57,AN57:AO57)-SUM(CK57,CO57:CP57)-SUM(CV57,CZ57:DA57)-SUM(DG57,DK57:DL57),SUM(P42:S42,V42:W42)-SUM(AH57:AK57,AN57:AO57)-SUM(AS57:AV57,AY57:AZ57)-SUM(CK57,CO57:CP57)-SUM(CV57,CZ57:DA57)-SUM(DG57,DK57:DL57))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W57:Z57,AC57:AD57)-SUM(AH57:AK57,AN57:AO57)-SUM(CK57,CO57:CP57)-SUM(CV57,CZ57:DA57),SUM(P42:S42,V42:W42)-SUM(AH57:AK57,AN57:AO57)-SUM(AS57:AV57,AY57:AZ57)-SUM(CK57,CO57:CP57)-SUM(CV57,CZ57:DA57)-SUM(DG57,DK57:DL57)))","v":0},170100,147987,22113,null,{"$f":"(1-'Control Panel'!$Q$39)*B42","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F28)>0.99,0.99,('Control Panel'!$Q$40+$F28))*V57,O42*IF(('Control Panel'!$Q$40+$F28)>0.99,0.99,('Control Panel'!$Q$40+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F28)>0.99,0.99,('Control Panel'!$Q$40+$F28))*W57,P42*IF(('Control Panel'!$Q$40+$F28)>0.99,0.99,('Control Panel'!$Q$40+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F28)>0.99,0.99,('Control Panel'!$Q$40+$F28))*X57,Q42*IF(('Control Panel'!$Q$40+$F28)>0.99,0.99,('Control Panel'!$Q$40+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F28)>1,1,($F28))*Y57,R42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F28)>0.85,0.85,('Control Panel'!$Q$40+$F28))*Z57,S42*IF(('Control Panel'!$Q$40+$F28)>0.85,0.85,('Control Panel'!$Q$40+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F28)>0.9,0.9,('Control Panel'!$Q$40+$F28))*AA57,T42*IF(('Control Panel'!$Q$40+$F28)>0.9,0.9,('Control Panel'!$Q$40+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F28)>1,1,($F28))*AB57,U42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F28)>1,1,($F28))*AC57,V42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F28)>1,1,($F28))*AD57,W42*IF(($F28)>1,1,($F28))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G42+BC57>O42,O42,G42+BC57),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))*V57,O42*IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F28)>0.99,0.99,('Control Panel'!$Q$41+$F28))*W57,P42*IF(('Control Panel'!$Q$41+$F28)>0.99,0.99,('Control Panel'!$Q$41+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F28)>0.99,0.99,('Control Panel'!$Q$41+$F28))*X57,Q42*IF(('Control Panel'!$Q$41+$F28)>0.99,0.99,('Control Panel'!$Q$41+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F28)>0.99,0.99,('Control Panel'!$Q$41+$F28))*Y57,R42*IF(('Control Panel'!$Q$41+$F28)>0.99,0.99,('Control Panel'!$Q$41+$F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))*Z57,S42*IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E42+BH57>T42,T42,E42+BH57),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))*AA57,T42*IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F28)>1,1,('Control Panel'!$Q$40+$F28))*AB57,U42*IF(('Control Panel'!$Q$40+$F28)>1,1,('Control Panel'!$Q$40+$F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F28)>1,1,($F28))*AC57,V42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))*AD57,W42*IF(('Control Panel'!$Q$41+$F28)>1,1,('Control Panel'!$Q$41+$F28))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V57,O42*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA57,T42*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S28)*X42","v":147987},45284.021999999997,18942.335999999999,11690.973,10211.103000000001,13170.842999999999,5031.558,591.94799999999998,6659.415,4439.6099999999997,1627.857,5179.5450000000001,1479.8700000000001,739.93500000000006,4291.6230000000005,295.97399999999999,5179.5450000000001,739.93500000000006,12430.908000000001,null,0,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F28)>0.99,0.99,('Control Panel'!$Q$44+$F28))*Y57,R42*IF(('Control Panel'!$Q$44+$F28)>0.99,0.99,('Control Panel'!$Q$44+$F28))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F28)>1,1,('Control Panel'!$Q$40+$F28))*BR57,BK42*IF(('Control Panel'!$Q$40+$F28)>1,1,('Control Panel'!$Q$40+$F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F28)>0.99,0.99,('Control Panel'!$Q$44+$F28))*AC57,V42*IF(('Control Panel'!$Q$44+$F28)>0.99,0.99,('Control Panel'!$Q$44+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F28)>0.99,0.99,('Control Panel'!$Q$44+$F28))*AD57,W42*IF(('Control Panel'!$Q$44+$F28)>0.99,0.99,('Control Panel'!$Q$44+$F28))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V57,O42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W57,P42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X57,Q42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y57,R42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z57,S42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA57,T42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB57,U42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC57,V42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD57,W42*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V57,O42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W57,P42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X57,Q42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y57,R42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z57,S42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA57,T42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB57,U42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC57,V42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD57,W42*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
["Other/Utility",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,V58-AG58-AR58-CH58-CS58,O43-AG58-AR58-CH58-CS58-DD58)<0,0,IF('Control Panel'!$J$39=TRUE,V58-AG58-AR58-CH58-CS58-DD58,O43-AG58-AR58-CH58-CS58-DD58))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AA58-AL58-AW58-CX58,T43-AL58-AW58-CX58-DI58)<0,0,IF('Control Panel'!$J$39=TRUE,AA58-AL58-AW58-CX58-DI58,T43-AL58-AW58-CX58-DI58))","v":0},0,{"$f":"IF(IF('Control Panel'!$J$39=TRUE,AB58-AM58-AX58-CN58,U43-AM58-AX58-CN58-CY58-DJ58)<0,0,IF('Control Panel'!$J$39=TRUE,AB58-AM58-AX58-CN58-CY58-DJ58,U43-AM58-AX58-CN58-CY58-DJ58))","v":0},{"$f":"IF(IF('Control Panel'!$J$39=TRUE,SUM(W58:Z58,AC58:AD58)-SUM(AH58:AK58,AN58:AO58)-SUM(CK58,CO58:CP58)-SUM(CV58,CZ58:DA58)-SUM(DG58,DK58:DL58),SUM(P43:S43,V43:W43)-SUM(AH58:AK58,AN58:AO58)-SUM(AS58:AV58,AY58:AZ58)-SUM(CK58,CO58:CP58)-SUM(CV58,CZ58:DA58)-SUM(DG58,DK58:DL58))<0,0,IF('Control Panel'!$J$39=TRUE,SUM(W58:Z58,AC58:AD58)-SUM(AH58:AK58,AN58:AO58)-SUM(CK58,CO58:CP58)-SUM(CV58,CZ58:DA58),SUM(P43:S43,V43:W43)-SUM(AH58:AK58,AN58:AO58)-SUM(AS58:AV58,AY58:AZ58)-SUM(CK58,CO58:CP58)-SUM(CV58,CZ58:DA58)-SUM(DG58,DK58:DL58)))","v":0},15119.999999999998,13154.399999999998,1965.6000000000004,null,{"$f":"(1-'Control Panel'!$Q$39)*B43","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F29)>0.99,0.99,('Control Panel'!$Q$40+$F29))*V58,O43*IF(('Control Panel'!$Q$40+$F29)>0.99,0.99,('Control Panel'!$Q$40+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F29)>0.99,0.99,('Control Panel'!$Q$40+$F29))*W58,P43*IF(('Control Panel'!$Q$40+$F29)>0.99,0.99,('Control Panel'!$Q$40+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F29)>0.99,0.99,('Control Panel'!$Q$40+$F29))*X58,Q43*IF(('Control Panel'!$Q$40+$F29)>0.99,0.99,('Control Panel'!$Q$40+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F29)>1,1,($F29))*Y58,R43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F29)>0.85,0.85,('Control Panel'!$Q$40+$F29))*Z58,S43*IF(('Control Panel'!$Q$40+$F29)>0.85,0.85,('Control Panel'!$Q$40+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,0,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F29)>0.9,0.9,('Control Panel'!$Q$40+$F29))*AA58,T43*IF(('Control Panel'!$Q$40+$F29)>0.9,0.9,('Control Panel'!$Q$40+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F29)>1,1,($F29))*AB58,U43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F29)>1,1,($F29))*AC58,V43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=TRUE,IF('Control Panel'!$J$39=TRUE,IF(($F29)>1,1,($F29))*AD58,W43*IF(($F29)>1,1,($F29))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$42=TRUE,IF(G43+BC58>O43,O43,G43+BC58),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))*V58,O43*IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F29)>0.99,0.99,('Control Panel'!$Q$41+$F29))*W58,P43*IF(('Control Panel'!$Q$41+$F29)>0.99,0.99,('Control Panel'!$Q$41+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F29)>0.99,0.99,('Control Panel'!$Q$41+$F29))*X58,Q43*IF(('Control Panel'!$Q$41+$F29)>0.99,0.99,('Control Panel'!$Q$41+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F29)>0.99,0.99,('Control Panel'!$Q$41+$F29))*Y58,R43*IF(('Control Panel'!$Q$41+$F29)>0.99,0.99,('Control Panel'!$Q$41+$F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))*Z58,S43*IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$J$42=TRUE,IF(E43+BH58>T43,T43,E43+BH58),IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))*AA58,T43*IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F29)>1,1,('Control Panel'!$Q$40+$F29))*AB58,U43*IF(('Control Panel'!$Q$40+$F29)>1,1,('Control Panel'!$Q$40+$F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(($F29)>1,1,($F29))*AC58,V43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=FALSE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))*AD58,W43*IF(('Control Panel'!$Q$41+$F29)>1,1,('Control Panel'!$Q$41+$F29))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*V58,O43*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$J$41=FALSE,'Control Panel'!$J$42=TRUE),IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))*AA58,T43*IF(('Control Panel'!$Q$42)>1,1,('Control Panel'!$Q$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$Q$43+S29)*X43","v":13154.399999999998},4025.2463999999991,1683.7631999999996,1039.1975999999997,907.65359999999987,1170.7415999999998,447.24959999999993,52.617599999999989,591.94799999999987,394.63199999999995,144.69839999999996,460.40399999999994,131.54399999999998,65.771999999999991,381.47759999999994,26.308799999999994,460.40399999999994,65.771999999999991,1104.9695999999999,null,0,0,0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F29)>0.99,0.99,('Control Panel'!$Q$44+$F29))*Y58,R43*IF(('Control Panel'!$Q$44+$F29)>0.99,0.99,('Control Panel'!$Q$44+$F29))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$40=FALSE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$40+$F29)>1,1,('Control Panel'!$Q$40+$F29))*BR58,BK43*IF(('Control Panel'!$Q$40+$F29)>1,1,('Control Panel'!$Q$40+$F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F29)>0.99,0.99,('Control Panel'!$Q$44+$F29))*AC58,V43*IF(('Control Panel'!$Q$44+$F29)>0.99,0.99,('Control Panel'!$Q$44+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$J$44=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$44+$F29)>0.99,0.99,('Control Panel'!$Q$44+$F29))*AD58,W43*IF(('Control Panel'!$Q$44+$F29)>0.99,0.99,('Control Panel'!$Q$44+$F29))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*V58,O43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*W58,P43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*X58,Q43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Y58,R43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*Z58,S43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AA58,T43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AB58,U43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AC58,V43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},{"$f":"IF('Control Panel'!$J$45=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))*AD58,W43*IF(('Control Panel'!$Q$45)>0.99,0.99,('Control Panel'!$Q$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*V58,O43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*W58,P43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*X58,Q43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Y58,R43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*Z58,S43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AA58,T43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AB58,U43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AC58,V43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0},{"$f":"IF('Control Panel'!$J$46=TRUE,IF('Control Panel'!$J$39=TRUE,IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))*AD58,W43*IF(('Control Panel'!$Q$46)>0.99,0.99,('Control Panel'!$Q$46))),0)","v":0}]
[null,{"$f":"SUM(B49:B58)","v":5044.0232668271201},{"$f":"SUM(C49:C58)","v":3044.0336366007427},{"$f":"SUM(D49:D58)","v":1999.9896302263769},{"$f":"SUM(E49:E58)","v":960.25790085343226},{"$f":"SUM(F49:F58)","v":1726.2615528402991},{"$f":"SUM(G49:G58)","v":1093.9298566104769},940.89029414335221,19.367606710079997,null,null,{"$f":"SUM(L49:L58)","v":781.92291155473697},{"$f":"SUM(M49:M58)","v":625.81458937984826},{"$f":"SUM(N49:N58)","v":41.156164258919993},{"$f":"SUM(O49:O58)","v":103.75829612143814},{"$f":"SUM(P49:P58)","v":446.92561543638215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF49:AF58)","v":2686.5194536937315}]
["5. Scenario 2 Calculations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy 1",null,null,null,null,null,null,null,null,null,null,"Strategy 2",null,null,null,null,null,null,null,null,null,null,"Strategy 3",null,null,null,null,null,null,null,null,null,null,"Strategy 4",null,null,null,null,null,null,null,null,null,null,"Strategy 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strategy 6",null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!I45","v":"[Insert Strategy & Link With Model]"},null,null,null,null,null,null,null,null,null,null,{"$f":"DC46","v":"[Insert Strategy & Link With Model]"}]
[null,{"$f":"B47","v":"Total Waste Generated"},{"$f":"C47","v":"Total Waste Diverted"},"Total Waste Landfilled","Total Organics Diverted",{"$f":"F47","v":"Total Recylables Diverted"},{"$f":"G47","v":"Total Paper Diverted"},"Total Organic - Food Diverted","Total Organic - Yard Diverted",{"$f":"J47","v":"Total Wood/Textile Diverted"},"Total Other Diverted","Total Paper Landfilled","Total Orgaincs - Food Landfilled","Total Organics - yard Landfilled","Total Wood/textile Landfilled","Total Other Landfilled",{"$f":"Q47","v":"Total C&D Generated"},"Total C&D Diverted","Total C&D Landfilled",null,"Waste Generated","Total Paper Generated","Total Glass Generated","Total Metal Generated","Total Electronics Generated","Total Plastic Generated","Total Organic Generated","Total C&D Generated","Total Household Hazardous Generated","Total Special Waste Generated",null,"Waste Diverted","Total Paper Diverted","Total Glass Diverted","Total Metal Diverted","Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Waste Diverted","Total Paper Diverted","Total Glass Diverted","Total Metal Diverted","Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Waste Diverted","Total Paper Diverted","Total Glass Diverted","Total Metal Diverted","Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Construction Waste Diverted","Total Wood C&D Diverted","Total Fill & Aggregate C&D Diverted","Total Steel C&D Diverted"," Total Portland Cement Concrete  C&D Diverted","Total Drywall C&D Diverted","Total Asphalt C&D Diverted","Total Brick C&D Diverted","Total OCC C&D G Diverted","Total Plastic C&D Diverted","Total Plaster C&D G Diverted","Total Shingles C&D Diverted","Total Electrical Wire C&D  Diverted","Total Construction Paper C&D Diverted","Total Ceiling Tiles C&D Diverted",{"$f":"CB47","v":"Total Non-ferrous Metals C&D Diverted"},"Total Glass C&D Diverted","Total Ceramics C&D G Diverted","Total Other C&D Diverted",null,"Waste Diverted",{"$f":"BC62","v":"Total Paper Diverted"},"Total Glass Diverted","Total Metal Diverted","Total Electronics Diverted","Total Plastic Diverted","Total Organic Diverted","Total C&D Diverted","Total Household Hazardous Diverted","Total Special Waste Diverted",null,"Waste Diverted",{"$f":"CH62","v":"Total Paper Diverted"},{"$f":"CI62","v":"Total Glass Diverted"},{"$f":"CJ62","v":"Total Metal Diverted"},{"$f":"CK62","v":"Total Electronics Diverted"},{"$f":"CL62","v":"Total Plastic Diverted"},{"$f":"CM62","v":"Total Organic Diverted"},{"$f":"CN62","v":"Total C&D Diverted"},{"$f":"CO62","v":"Total Household Hazardous Diverted"},{"$f":"CP62","v":"Total Special Waste Diverted"},null,"Waste Diverted",{"$f":"CS62","v":"Total Paper Diverted"},{"$f":"CT62","v":"Total Glass Diverted"},{"$f":"CU62","v":"Total Metal Diverted"},{"$f":"CV62","v":"Total Electronics Diverted"},{"$f":"CW62","v":"Total Plastic Diverted"},{"$f":"CX62","v":"Total Organic Diverted"},{"$f":"CY62","v":"Total C&D Diverted"},{"$f":"CZ62","v":"Total Household Hazardous Diverted"},{"$f":"DA62","v":"Total Special Waste Diverted"}]
[null,{"$f":"B48","v":"mton/yr"},{"$f":"C48","v":"mton/yr"},"mton/yr","mton/yr",{"$f":"F48","v":"mton/yr"},{"$f":"G48","v":"mton/yr"},"mton/yr","mton/yr",{"$f":"J48","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",{"$f":"Q48","v":"mton/yr"},"mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$U$48","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,{"$f":"$U$48","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr"]
["Site",{"$f":"U64","v":0},{"$f":"IF(AF64+AQ64+CG64+CR64+DC64>B64,B64,AF64+AQ64+CG64+CR64+DC64)","v":0},{"$f":"B64-C64","v":0},{"$f":"AL64+AW64+CX64+DI64","v":0},{"$f":"SUM(AG64:AI64,AK64)+SUM(AR64:AT64,AV64)+SUM(BD64:BE64,BG64)+SUM(CH64:CJ64,CL64)+SUM(CS64:CU64,CW64)","v":0},{"$f":"SUM(AG64,AR64,CH64,CS64,DD64)","v":0},{"$f":"SUM(AL64,AW64,CX64,DI64)","v":0},{"$f":"SUM(AL64,AW64,CX64,DI64)","v":0},{"$f":"SUM(AM64,AX64,BI64,CN64,CY64,DJ64)","v":0},{"$f":"SUM(AJ64,AN64:AO64,AU64,AY64:AZ64,BF64,BJ64:BK64,CK64,CO64:CP64,CV64,CZ64:DA64,DG64,DK64:DL64)","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V64-AG64-AR64-CH64-CS64,O34-AG64-AR64-CH64-CS64-DD64)<0,0,IF('Control Panel'!$L$39=TRUE,V64-AG64-AR64-CH64-CS64-DD64,O34-AG64-AR64-CH64-CS64-DD64))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA64-AL64-AW64-BH64-CX64,T34-AL64-AW64-BH64-CX64)<0,0,IF('Control Panel'!$L$39=TRUE,AA64-AL64-AW64-BH64-CX64,T34-AL64-AW64-BH64-CX64))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA64-AL64-AW64-BH64-CX64,T34-AL64-AW64-BH64-CX64)<0,0,IF('Control Panel'!$L$39=TRUE,AA64-AL64-AW64-BH64-CX64,T34-AL64-AW64-BH64-CX64))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB64-AM64-AX64-CN64,U34-AM64-AX64-CN64-CY64-DJ64)<0,0,IF('Control Panel'!$L$39=TRUE,AB64-AM64-AX64-CN64,U34-AM64-AX64-CN64))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W64:Z64,AC64:AD64)-SUM(AH64:AK64,AN64:AO64)-SUM(CK64,CO64:CP64)-SUM(CV64,CZ64:DA64)-SUM(DG64,DK64:DL64),SUM(P34:S34,V34:W34)-SUM(AH64:AK64,AN64:AO64)-SUM(AS64:AV64,AY64:AZ64)-SUM(CK64,CO64:CP64)-SUM(CV64,CZ64:DA64)-SUM(DG64,DK64:DL64))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W64:Z64,AC64:AD64)-SUM(AH64:AK64,AN64:AO64)-SUM(CK64,CO64:CP64)-SUM(CV64,CZ64:DA64),SUM(P34:S34,V34:W34)-SUM(AH64:AK64,AN64:AO64)-SUM(AS64:AV64,AY64:AZ64)-SUM(CK64,CO64:CP64)-SUM(CV64,CZ64:DA64)-SUM(DG64,DK64:DL64)))","v":0},{"$f":"X34","v":0},{"$f":"BM64","v":0},{"$f":"Q64-R64","v":0},null,{"$f":"(1-'Control Panel'!$R$39)*B34","v":0},{"$f":"$U64*G20","v":0},{"$f":"$U64*H20","v":0},{"$f":"$U64*I20","v":0},{"$f":"$U64*J20","v":0},{"$f":"$U64*K20","v":0},{"$f":"$U64*L20","v":0},{"$f":"$U64*M20","v":0},{"$f":"$U64*N20","v":0},{"$f":"$U64*O20","v":0},null,{"$f":"SUM(AG64:AO64)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F20)>0.99,0.99,('Control Panel'!$R$40+$F20))*V64,O34*IF(('Control Panel'!$R$40+$F20)>0.99,0.99,('Control Panel'!$R$40+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F20)>0.99,0.99,('Control Panel'!$R$40+$F20))*W64,P34*IF(('Control Panel'!$R$40+$F20)>0.99,0.99,('Control Panel'!$R$40+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F20)>0.99,0.99,('Control Panel'!$R$40+$F20))*X64,Q34*IF(('Control Panel'!$R$40+$F20)>0.99,0.99,('Control Panel'!$R$40+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F20)>1,1,($F20))*Y64,R34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F20)>0.85,0.85,('Control Panel'!$R$40+$F20))*Z64,S34*IF(('Control Panel'!$R$40+$F20)>0.85,0.85,('Control Panel'!$R$40+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F20)>0.9,0.9,('Control Panel'!$R$40+$F20))*AA64,T34*IF(('Control Panel'!$R$40+$F20)>0.9,0.9,('Control Panel'!$R$40+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F20)>1,1,($F20))*AB64,U34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F20)>1,1,($F20))*AC64,V34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F20)>1,1,($F20))*AD64,W34*IF(($F20)>1,1,($F20))),0),0)","v":0},null,{"$f":"SUM(AR64:AZ64)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G34+BC64>O34,O34,G34+BC64),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))*V64,O34*IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F20)>0.99,0.99,('Control Panel'!$R$41+$F20))*W64,P34*IF(('Control Panel'!$R$41+$F20)>0.99,0.99,('Control Panel'!$R$41+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F20)>0.99,0.99,('Control Panel'!$R$41+$F20))*X64,Q34*IF(('Control Panel'!$R$41+$F20)>0.99,0.99,('Control Panel'!$R$41+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F20)>0.99,0.99,('Control Panel'!$R$41+$F20))*Y64,R34*IF(('Control Panel'!$R$41+$F20)>0.99,0.99,('Control Panel'!$R$41+$F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))*Z64,S34*IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E34+BH64>T34,T34,E34+BH64),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))*AA64,T34*IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F20)>1,1,('Control Panel'!$R$40+$F20))*AB64,U34*IF(('Control Panel'!$R$40+$F20)>1,1,('Control Panel'!$R$40+$F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F20)>1,1,($F20))*AC64,V34*IF(($F20)>1,1,($F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))*AD64,W34*IF(('Control Panel'!$R$41+$F20)>1,1,('Control Panel'!$R$41+$F20))),0),0)","v":0},null,{"$f":"SUM(BC64:BK64)","v":0},{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V64,O34*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA64,T34*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S20)*X34","v":0},{"$f":"$BM64*T20","v":0},{"$f":"$BM64*U20","v":0},{"$f":"$BM64*V20","v":0},{"$f":"$BM64*W20","v":0},{"$f":"$BM64*X20","v":0},{"$f":"$BM64*Y20","v":0},{"$f":"$BM64*Z20","v":0},{"$f":"$BM64*AA20","v":0},{"$f":"$BM64*AB20","v":0},{"$f":"$BM64*AC20","v":0},{"$f":"$BM64*AD20","v":0},{"$f":"$BM64*AE20","v":0},{"$f":"$BM64*AF20","v":0},{"$f":"$BM64*AG20","v":0},{"$f":"$BM64*AH20","v":0},{"$f":"$BM64*AI20","v":0},{"$f":"$BM64*AJ20","v":0},{"$f":"$BM64*AK20","v":0},null,{"$f":"SUM(CH64:CP64)","v":0},0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F20)>0.99,0.99,('Control Panel'!$R$44+$F20))*Y64,R34*IF(('Control Panel'!$R$44+$F20)>0.99,0.99,('Control Panel'!$R$44+$F20))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F20)>1,1,('Control Panel'!$R$40+$F20))*AB64,U34*IF(('Control Panel'!$R$40+$F20)>1,1,('Control Panel'!$R$40+$F20))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F20)>0.99,0.99,('Control Panel'!$R$44+$F20))*AC64,V34*IF(('Control Panel'!$R$44+$F20)>0.99,0.99,('Control Panel'!$R$44+$F20))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F20)>0.99,0.99,('Control Panel'!$R$44+$F20))*AD64,W34*IF(('Control Panel'!$R$44+$F20)>0.99,0.99,('Control Panel'!$R$44+$F20))),0)","v":0},null,{"$f":"SUM(CS64:DA64)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V64,O34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W64,P34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X64,Q34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y64,R34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z64,S34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA64,T34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB64,U34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC64,V34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD64,W34*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,{"$f":"SUM(DD64:DL64)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V64,O34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W64,P34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X64,Q34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y64,R34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z64,S34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA64,T34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB64,U34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC64,V34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD64,W34*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Hardscape",{"$f":"U65","v":0},{"$f":"IF(AF65+AQ65+CG65+CR65+DC65>B65,B65,AF65+AQ65+CG65+CR65+DC65)","v":0},{"$f":"B65-C65","v":0},{"$f":"AL65+AW65+CX65+DI65","v":0},{"$f":"SUM(AG65:AI65,AK65)+SUM(AR65:AT65,AV65)+SUM(BD65:BE65,BG65)+SUM(CH65:CJ65,CL65)+SUM(CS65:CU65,CW65)","v":0},{"$f":"SUM(AG65,AR65,CH65,CS65,DD65)","v":0},{"$f":"SUM(AL65,AW65,CX65,DI65)","v":0},{"$f":"SUM(AL65,AW65,CX65,DI65)","v":0},{"$f":"SUM(AM65,AX65,BI65,CN65,CY65,DJ65)","v":0},{"$f":"SUM(AJ65,AN65:AO65,AU65,AY65:AZ65,BF65,BJ65:BK65,CK65,CO65:CP65,CV65,CZ65:DA65,DG65,DK65:DL65)","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V65-AG65-AR65-CH65-CS65,O35-AG65-AR65-CH65-CS65-DD65)<0,0,IF('Control Panel'!$L$39=TRUE,V65-AG65-AR65-CH65-CS65-DD65,O35-AG65-AR65-CH65-CS65-DD65))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA65-AL65-AW65-BH65-CX65,T35-AL65-AW65-BH65-CX65)<0,0,IF('Control Panel'!$L$39=TRUE,AA65-AL65-AW65-BH65-CX65,T35-AL65-AW65-BH65-CX65))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA65-AL65-AW65-BH65-CX65,T35-AL65-AW65-BH65-CX65)<0,0,IF('Control Panel'!$L$39=TRUE,AA65-AL65-AW65-BH65-CX65,T35-AL65-AW65-BH65-CX65))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB65-AM65-AX65-CN65,U35-AM65-AX65-CN65-CY65-DJ65)<0,0,IF('Control Panel'!$L$39=TRUE,AB65-AM65-AX65-CN65,U35-AM65-AX65-CN65))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W65:Z65,AC65:AD65)-SUM(AH65:AK65,AN65:AO65)-SUM(CK65,CO65:CP65)-SUM(CV65,CZ65:DA65)-SUM(DG65,DK65:DL65),SUM(P35:S35,V35:W35)-SUM(AH65:AK65,AN65:AO65)-SUM(AS65:AV65,AY65:AZ65)-SUM(CK65,CO65:CP65)-SUM(CV65,CZ65:DA65)-SUM(DG65,DK65:DL65))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W65:Z65,AC65:AD65)-SUM(AH65:AK65,AN65:AO65)-SUM(CK65,CO65:CP65)-SUM(CV65,CZ65:DA65),SUM(P35:S35,V35:W35)-SUM(AH65:AK65,AN65:AO65)-SUM(AS65:AV65,AY65:AZ65)-SUM(CK65,CO65:CP65)-SUM(CV65,CZ65:DA65)-SUM(DG65,DK65:DL65)))","v":0},{"$f":"X35","v":0},{"$f":"BM65","v":0},{"$f":"Q65-R65","v":0},null,{"$f":"(1-'Control Panel'!$R$39)*B35","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F21)>0.99,0.99,('Control Panel'!$R$40+$F21))*V65,O35*IF(('Control Panel'!$R$40+$F21)>0.99,0.99,('Control Panel'!$R$40+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F21)>0.99,0.99,('Control Panel'!$R$40+$F21))*W65,P35*IF(('Control Panel'!$R$40+$F21)>0.99,0.99,('Control Panel'!$R$40+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F21)>0.99,0.99,('Control Panel'!$R$40+$F21))*X65,Q35*IF(('Control Panel'!$R$40+$F21)>0.99,0.99,('Control Panel'!$R$40+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F21)>1,1,($F21))*Y65,R35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F21)>0.85,0.85,('Control Panel'!$R$40+$F21))*Z65,S35*IF(('Control Panel'!$R$40+$F21)>0.85,0.85,('Control Panel'!$R$40+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F21)>0.9,0.9,('Control Panel'!$R$40+$F21))*AA65,T35*IF(('Control Panel'!$R$40+$F21)>0.9,0.9,('Control Panel'!$R$40+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F21)>1,1,($F21))*AB65,U35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F21)>1,1,($F21))*AC65,V35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F21)>1,1,($F21))*AD65,W35*IF(($F21)>1,1,($F21))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G35+BC65>O35,O35,G35+BC65),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))*V65,O35*IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F21)>0.99,0.99,('Control Panel'!$R$41+$F21))*W65,P35*IF(('Control Panel'!$R$41+$F21)>0.99,0.99,('Control Panel'!$R$41+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F21)>0.99,0.99,('Control Panel'!$R$41+$F21))*X65,Q35*IF(('Control Panel'!$R$41+$F21)>0.99,0.99,('Control Panel'!$R$41+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F21)>0.99,0.99,('Control Panel'!$R$41+$F21))*Y65,R35*IF(('Control Panel'!$R$41+$F21)>0.99,0.99,('Control Panel'!$R$41+$F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))*Z65,S35*IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E35+BH65>T35,T35,E35+BH65),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))*AA65,T35*IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F21)>1,1,('Control Panel'!$R$40+$F21))*AB65,U35*IF(('Control Panel'!$R$40+$F21)>1,1,('Control Panel'!$R$40+$F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F21)>1,1,($F21))*AC65,V35*IF(($F21)>1,1,($F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))*AD65,W35*IF(('Control Panel'!$R$41+$F21)>1,1,('Control Panel'!$R$41+$F21))),0),0)","v":0},null,{"$f":"SUM(BC65:BK65)","v":0},{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V65,O35*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA65,T35*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S21)*X35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CH65:CP65)","v":0},0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F21)>0.99,0.99,('Control Panel'!$R$44+$F21))*Y65,R35*IF(('Control Panel'!$R$44+$F21)>0.99,0.99,('Control Panel'!$R$44+$F21))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F21)>1,1,('Control Panel'!$R$40+$F21))*AB65,U35*IF(('Control Panel'!$R$40+$F21)>1,1,('Control Panel'!$R$40+$F21))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F21)>0.99,0.99,('Control Panel'!$R$44+$F21))*AC65,V35*IF(('Control Panel'!$R$44+$F21)>0.99,0.99,('Control Panel'!$R$44+$F21))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F21)>0.99,0.99,('Control Panel'!$R$44+$F21))*AD65,W35*IF(('Control Panel'!$R$44+$F21)>0.99,0.99,('Control Panel'!$R$44+$F21))),0)","v":0},null,{"$f":"SUM(CS65:DA65)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V65,O35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W65,P35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X65,Q35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y65,R35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z65,S35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA65,T35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB65,U35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC65,V35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD65,W35*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,{"$f":"SUM(DD65:DL65)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V65,O35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W65,P35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X65,Q35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y65,R35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z65,S35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA65,T35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB65,U35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC65,V35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD65,W35*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Softscape",51.445205323649994,34.982739620082,{"$f":"B66-C66","v":16.462465703567993},34.982739620082,0,0,0,34.982739620082,0,0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V66-AG66-AR66-CH66-CS66,O36-AG66-AR66-CH66-CS66-DD66)<0,0,IF('Control Panel'!$L$39=TRUE,V66-AG66-AR66-CH66-CS66-DD66,O36-AG66-AR66-CH66-CS66-DD66))","v":0},0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA66-AL66-AW66-BH66-CX66,T36-AL66-AW66-BH66-CX66)<0,0,IF('Control Panel'!$L$39=TRUE,AA66-AL66-AW66-BH66-CX66,T36-AL66-AW66-BH66-CX66))","v":16.462465703567993},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB66-AM66-AX66-CN66,U36-AM66-AX66-CN66-CY66-DJ66)<0,0,IF('Control Panel'!$L$39=TRUE,AB66-AM66-AX66-CN66,U36-AM66-AX66-CN66))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W66:Z66,AC66:AD66)-SUM(AH66:AK66,AN66:AO66)-SUM(CK66,CO66:CP66)-SUM(CV66,CZ66:DA66)-SUM(DG66,DK66:DL66),SUM(P36:S36,V36:W36)-SUM(AH66:AK66,AN66:AO66)-SUM(AS66:AV66,AY66:AZ66)-SUM(CK66,CO66:CP66)-SUM(CV66,CZ66:DA66)-SUM(DG66,DK66:DL66))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W66:Z66,AC66:AD66)-SUM(AH66:AK66,AN66:AO66)-SUM(CK66,CO66:CP66)-SUM(CV66,CZ66:DA66),SUM(P36:S36,V36:W36)-SUM(AH66:AK66,AN66:AO66)-SUM(AS66:AV66,AY66:AZ66)-SUM(CK66,CO66:CP66)-SUM(CV66,CZ66:DA66)-SUM(DG66,DK66:DL66)))","v":0},0,0,0,null,{"$f":"(1-'Control Panel'!$R$39)*B36","v":51.445205323649994},0,0,0,0,0,51.445205323649994,0,0,0,null,34.982739620082,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F22)>0.99,0.99,('Control Panel'!$R$40+$F22))*V66,O36*IF(('Control Panel'!$R$40+$F22)>0.99,0.99,('Control Panel'!$R$40+$F22))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F22)>0.99,0.99,('Control Panel'!$R$40+$F22))*W66,P36*IF(('Control Panel'!$R$40+$F22)>0.99,0.99,('Control Panel'!$R$40+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F22)>0.99,0.99,('Control Panel'!$R$40+$F22))*X66,Q36*IF(('Control Panel'!$R$40+$F22)>0.99,0.99,('Control Panel'!$R$40+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F22)>1,1,($F22))*Y66,R36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F22)>0.85,0.85,('Control Panel'!$R$40+$F22))*Z66,S36*IF(('Control Panel'!$R$40+$F22)>0.85,0.85,('Control Panel'!$R$40+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F22)>0.9,0.9,('Control Panel'!$R$40+$F22))*AA66,T36*IF(('Control Panel'!$R$40+$F22)>0.9,0.9,('Control Panel'!$R$40+$F22))),0))","v":34.982739620082},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F22)>1,1,($F22))*AB66,U36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F22)>1,1,($F22))*AC66,V36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F22)>1,1,($F22))*AD66,W36*IF(($F22)>1,1,($F22))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G36+BC66>O36,O36,G36+BC66),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))*V66,O36*IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F22)>0.99,0.99,('Control Panel'!$R$41+$F22))*W66,P36*IF(('Control Panel'!$R$41+$F22)>0.99,0.99,('Control Panel'!$R$41+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F22)>0.99,0.99,('Control Panel'!$R$41+$F22))*X66,Q36*IF(('Control Panel'!$R$41+$F22)>0.99,0.99,('Control Panel'!$R$41+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F22)>0.99,0.99,('Control Panel'!$R$41+$F22))*Y66,R36*IF(('Control Panel'!$R$41+$F22)>0.99,0.99,('Control Panel'!$R$41+$F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))*Z66,S36*IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E36+BH66>T36,T36,E36+BH66),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))*AA66,T36*IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F22)>1,1,('Control Panel'!$R$40+$F22))*AB66,U36*IF(('Control Panel'!$R$40+$F22)>1,1,('Control Panel'!$R$40+$F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F22)>1,1,($F22))*AC66,V36*IF(($F22)>1,1,($F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))*AD66,W36*IF(('Control Panel'!$R$41+$F22)>1,1,('Control Panel'!$R$41+$F22))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V66,O36*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA66,T36*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S22)*X36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F22)>0.99,0.99,('Control Panel'!$R$44+$F22))*Y66,R36*IF(('Control Panel'!$R$44+$F22)>0.99,0.99,('Control Panel'!$R$44+$F22))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F22)>1,1,('Control Panel'!$R$40+$F22))*AB66,U36*IF(('Control Panel'!$R$40+$F22)>1,1,('Control Panel'!$R$40+$F22))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F22)>0.99,0.99,('Control Panel'!$R$44+$F22))*AC66,V36*IF(('Control Panel'!$R$44+$F22)>0.99,0.99,('Control Panel'!$R$44+$F22))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F22)>0.99,0.99,('Control Panel'!$R$44+$F22))*AD66,W36*IF(('Control Panel'!$R$44+$F22)>0.99,0.99,('Control Panel'!$R$44+$F22))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V66,O36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W66,P36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X66,Q36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y66,R36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z66,S36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA66,T36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB66,U36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC66,V36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD66,W36*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V66,O36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W66,P36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X66,Q36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y66,R36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z66,S36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA66,T36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB66,U36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC66,V36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD66,W36*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Buildings Total",0,0,{"$f":"B67-C67","v":0},0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V67-AG67-AR67-CH67-CS67,O37-AG67-AR67-CH67-CS67-DD67)<0,0,IF('Control Panel'!$L$39=TRUE,V67-AG67-AR67-CH67-CS67-DD67,O37-AG67-AR67-CH67-CS67-DD67))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA67-AL67-AW67-BH67-CX67,T37-AL67-AW67-BH67-CX67)<0,0,IF('Control Panel'!$L$39=TRUE,AA67-AL67-AW67-BH67-CX67,T37-AL67-AW67-BH67-CX67))","v":0},{"$f":"IF('Control Panel'!$J$39=TRUE,AA67-AG67,V52-AG67)","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB67-AM67-AX67-CN67,U37-AM67-AX67-CN67-CY67-DJ67)<0,0,IF('Control Panel'!$L$39=TRUE,AB67-AM67-AX67-CN67,U37-AM67-AX67-CN67))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W67:Z67,AC67:AD67)-SUM(AH67:AK67,AN67:AO67)-SUM(CK67,CO67:CP67)-SUM(CV67,CZ67:DA67)-SUM(DG67,DK67:DL67),SUM(P37:S37,V37:W37)-SUM(AH67:AK67,AN67:AO67)-SUM(AS67:AV67,AY67:AZ67)-SUM(CK67,CO67:CP67)-SUM(CV67,CZ67:DA67)-SUM(DG67,DK67:DL67))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W67:Z67,AC67:AD67)-SUM(AH67:AK67,AN67:AO67)-SUM(CK67,CO67:CP67)-SUM(CV67,CZ67:DA67),SUM(P37:S37,V37:W37)-SUM(AH67:AK67,AN67:AO67)-SUM(AS67:AV67,AY67:AZ67)-SUM(CK67,CO67:CP67)-SUM(CV67,CZ67:DA67)-SUM(DG67,DK67:DL67)))","v":0},0,0,0,null,{"$f":"(1-'Control Panel'!$R$39)*B37","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F23)>0.99,0.99,('Control Panel'!$R$40+$F23))*V67,O37*IF(('Control Panel'!$R$40+$F23)>0.99,0.99,('Control Panel'!$R$40+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F23)>0.99,0.99,('Control Panel'!$R$40+$F23))*W67,P37*IF(('Control Panel'!$R$40+$F23)>0.99,0.99,('Control Panel'!$R$40+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F23)>0.99,0.99,('Control Panel'!$R$40+$F23))*X67,Q37*IF(('Control Panel'!$R$40+$F23)>0.99,0.99,('Control Panel'!$R$40+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F23)>1,1,($F23))*Y67,R37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F23)>0.85,0.85,('Control Panel'!$R$40+$F23))*Z67,S37*IF(('Control Panel'!$R$40+$F23)>0.85,0.85,('Control Panel'!$R$40+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F23)>0.9,0.9,('Control Panel'!$R$40+$F23))*AA67,T37*IF(('Control Panel'!$R$40+$F23)>0.9,0.9,('Control Panel'!$R$40+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F23)>1,1,($F23))*AB67,U37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F23)>1,1,($F23))*AC67,V37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F23)>1,1,($F23))*AD67,W37*IF(($F23)>1,1,($F23))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G37+BC67>O37,O37,G37+BC67),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))*V67,O37*IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F23)>0.99,0.99,('Control Panel'!$R$41+$F23))*W67,P37*IF(('Control Panel'!$R$41+$F23)>0.99,0.99,('Control Panel'!$R$41+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F23)>0.99,0.99,('Control Panel'!$R$41+$F23))*X67,Q37*IF(('Control Panel'!$R$41+$F23)>0.99,0.99,('Control Panel'!$R$41+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F23)>0.99,0.99,('Control Panel'!$R$41+$F23))*Y67,R37*IF(('Control Panel'!$R$41+$F23)>0.99,0.99,('Control Panel'!$R$41+$F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))*Z67,S37*IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E37+BH67>T37,T37,E37+BH67),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))*AA67,T37*IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F23)>1,1,('Control Panel'!$R$40+$F23))*AB67,U37*IF(('Control Panel'!$R$40+$F23)>1,1,('Control Panel'!$R$40+$F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F23)>1,1,($F23))*AC67,V37*IF(($F23)>1,1,($F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))*AD67,W37*IF(('Control Panel'!$R$41+$F23)>1,1,('Control Panel'!$R$41+$F23))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V67,O37*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA67,T37*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S23)*X37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F23)>0.99,0.99,('Control Panel'!$R$44+$F23))*Y67,R37*IF(('Control Panel'!$R$44+$F23)>0.99,0.99,('Control Panel'!$R$44+$F23))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F23)>1,1,('Control Panel'!$R$40+$F23))*AB67,U37*IF(('Control Panel'!$R$40+$F23)>1,1,('Control Panel'!$R$40+$F23))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F23)>0.99,0.99,('Control Panel'!$R$44+$F23))*AC67,V37*IF(('Control Panel'!$R$44+$F23)>0.99,0.99,('Control Panel'!$R$44+$F23))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F23)>0.99,0.99,('Control Panel'!$R$44+$F23))*AD67,W37*IF(('Control Panel'!$R$44+$F23)>0.99,0.99,('Control Panel'!$R$44+$F23))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V67,O37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W67,P37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X67,Q37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y67,R37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z67,S37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA67,T37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB67,U37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC67,V37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD67,W37*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V67,O37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W67,P37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X67,Q37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y67,R37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z67,S37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA67,T37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB67,U37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC67,V37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD67,W37*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Housing",3791.0657474999994,3515.6448209441241,{"$f":"B68-C68","v":275.42092655587521},1108.8867311437498,2091.4930622382744,1341.2032401505496,1108.8867311437498,0,0,315.26502756209993,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V68-AG68-AR68-CH68-CS68,O38-AG68-AR68-CH68-CS68-DD68)<0,0,IF('Control Panel'!$L$39=TRUE,V68-AG68-AR68-CH68-CS68-DD68,O38-AG68-AR68-CH68-CS68-DD68))","v":27.371494696950094},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA68-AL68-AW68-BH68-CX68,T38-AL68-AW68-BH68-CX68)<0,0,IF('Control Panel'!$L$39=TRUE,AA68-AL68-AW68-BH68-CX68,T38-AL68-AW68-BH68-CX68))","v":123.20963679374995},0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB68-AM68-AX68-CN68,U38-AM68-AX68-CN68-CY68-DJ68)<0,0,IF('Control Panel'!$L$39=TRUE,AB68-AM68-AX68-CN68,U38-AM68-AX68-CN68))","v":45.492788969999992},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W68:Z68,AC68:AD68)-SUM(AH68:AK68,AN68:AO68)-SUM(CK68,CO68:CP68)-SUM(CV68,CZ68:DA68)-SUM(DG68,DK68:DL68),SUM(P38:S38,V38:W38)-SUM(AH68:AK68,AN68:AO68)-SUM(AS68:AV68,AY68:AZ68)-SUM(CK68,CO68:CP68)-SUM(CV68,CZ68:DA68)-SUM(DG68,DK68:DL68))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W68:Z68,AC68:AD68)-SUM(AH68:AK68,AN68:AO68)-SUM(CK68,CO68:CP68)-SUM(CV68,CZ68:DA68),SUM(P38:S38,V38:W38)-SUM(AH68:AK68,AN68:AO68)-SUM(AS68:AV68,AY68:AZ68)-SUM(CK68,CO68:CP68)-SUM(CV68,CZ68:DA68)-SUM(DG68,DK68:DL68)))","v":79.347006095175175},5955029.0100000007,6371881.0406999998,-416852.03069999907,null,{"$f":"(1-'Control Panel'!$R$39)*B38","v":3791.0657474999994},1368.5747348474997,246.41927358749996,121.31410391999998,22.746394484999996,458.71895544749992,1232.0963679374997,45.492788969999992,11.373197242499998,284.32993106249995,null,3200.3797933820242,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F24)>0.99,0.99,('Control Panel'!$R$40+$F24))*V68,O38*IF(('Control Panel'!$R$40+$F24)>0.99,0.99,('Control Panel'!$R$40+$F24))),0))","v":1341.2032401505496},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F24)>0.99,0.99,('Control Panel'!$R$40+$F24))*W68,P38*IF(('Control Panel'!$R$40+$F24)>0.99,0.99,('Control Panel'!$R$40+$F24))),0)","v":241.49088811574995},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F24)>0.99,0.99,('Control Panel'!$R$40+$F24))*X68,Q38*IF(('Control Panel'!$R$40+$F24)>0.99,0.99,('Control Panel'!$R$40+$F24))),0)","v":118.88782184159997},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F24)>1,1,($F24))*Y68,R38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F24)>0.85,0.85,('Control Panel'!$R$40+$F24))*Z68,S38*IF(('Control Panel'!$R$40+$F24)>0.85,0.85,('Control Panel'!$R$40+$F24))),0)","v":389.91111213037493},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F24)>0.9,0.9,('Control Panel'!$R$40+$F24))*AA68,T38*IF(('Control Panel'!$R$40+$F24)>0.9,0.9,('Control Panel'!$R$40+$F24))),0))","v":1108.8867311437498},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F24)>1,1,($F24))*AB68,U38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F24)>1,1,($F24))*AC68,V38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F24)>1,1,($F24))*AD68,W38*IF(($F24)>1,1,($F24))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G38+BC68>O38,O38,G38+BC68),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))*V68,O38*IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F24)>0.99,0.99,('Control Panel'!$R$41+$F24))*W68,P38*IF(('Control Panel'!$R$41+$F24)>0.99,0.99,('Control Panel'!$R$41+$F24))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F24)>0.99,0.99,('Control Panel'!$R$41+$F24))*X68,Q38*IF(('Control Panel'!$R$41+$F24)>0.99,0.99,('Control Panel'!$R$41+$F24))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F24)>0.99,0.99,('Control Panel'!$R$41+$F24))*Y68,R38*IF(('Control Panel'!$R$41+$F24)>0.99,0.99,('Control Panel'!$R$41+$F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))*Z68,S38*IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E38+BH68>T38,T38,E38+BH68),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))*AA68,T38*IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F24)>1,1,('Control Panel'!$R$40+$F24))*AB68,U38*IF(('Control Panel'!$R$40+$F24)>1,1,('Control Panel'!$R$40+$F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F24)>1,1,($F24))*AC68,V38*IF(($F24)>1,1,($F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))*AD68,W38*IF(('Control Panel'!$R$41+$F24)>1,1,('Control Panel'!$R$41+$F24))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V68,O38*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA68,T38*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S24)*X38","v":6371881.0406999998},1949795.5984542,815600.77320960001,503378.60221529996,439659.79180830001,567097.41262229998,216643.9553838,25487.5241628,286734.64683149999,191156.43122099998,70090.691447699995,223015.83642450001,63718.810406999997,31859.405203499999,184784.55018029999,12743.7620814,223015.83642450001,31859.405203499999,535238.00741880003,null,315.26502756209993,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F24)>0.99,0.99,('Control Panel'!$R$44+$F24))*Y68,R38*IF(('Control Panel'!$R$44+$F24)>0.99,0.99,('Control Panel'!$R$44+$F24))),0)","v":22.518930540149995},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F24)>1,1,('Control Panel'!$R$40+$F24))*AB68,U38*IF(('Control Panel'!$R$40+$F24)>1,1,('Control Panel'!$R$40+$F24))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F24)>0.99,0.99,('Control Panel'!$R$44+$F24))*AC68,V38*IF(('Control Panel'!$R$44+$F24)>0.99,0.99,('Control Panel'!$R$44+$F24))),0)","v":11.259465270074998},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F24)>0.99,0.99,('Control Panel'!$R$44+$F24))*AD68,W38*IF(('Control Panel'!$R$44+$F24)>0.99,0.99,('Control Panel'!$R$44+$F24))),0)","v":281.48663175187494},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V68,O38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W68,P38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X68,Q38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y68,R38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z68,S38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA68,T38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB68,U38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC68,V38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD68,W38*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V68,O38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W68,P38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X68,Q38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y68,R38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z68,S38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA68,T38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB68,U38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC68,V38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD68,W38*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Commercial/Government",246.12025453599051,164.11544692714381,82.004807608846704,40.225894401362289,121.2093029538846,94.805522047263551,40.225894401362289,0,0,2.6802495718969364,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V69-AG69-AR69-CH69-CS69,O39-AG69-AR69-CH69-CS69-DD69)<0,0,IF('Control Panel'!$L$39=TRUE,V69-AG69-AR69-CH69-CS69-DD69,O39-AG69-AR69-CH69-CS69-DD69))","v":36.868814129491383},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA69-AL69-AW69-BH69-CX69,T39-AL69-AW69-BH69-CX69)<0,0,IF('Control Panel'!$L$39=TRUE,AA69-AL69-AW69-BH69-CX69,T39-AL69-AW69-BH69-CX69))","v":15.643403378307561},0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB69-AM69-AX69-CN69,U39-AM69-AX69-CN69-CY69-DJ69)<0,0,IF('Control Panel'!$L$39=TRUE,AB69-AM69-AX69-CN69,U39-AM69-AX69-CN69))","v":19.443500108343251},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W69:Z69,AC69:AD69)-SUM(AH69:AK69,AN69:AO69)-SUM(CK69,CO69:CP69)-SUM(CV69,CZ69:DA69)-SUM(DG69,DK69:DL69),SUM(P39:S39,V39:W39)-SUM(AH69:AK69,AN69:AO69)-SUM(AS69:AV69,AY69:AZ69)-SUM(CK69,CO69:CP69)-SUM(CV69,CZ69:DA69)-SUM(DG69,DK69:DL69))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W69:Z69,AC69:AD69)-SUM(AH69:AK69,AN69:AO69)-SUM(CK69,CO69:CP69)-SUM(CV69,CZ69:DA69),SUM(P39:S39,V39:W39)-SUM(AH69:AK69,AN69:AO69)-SUM(AS69:AV69,AY69:AZ69)-SUM(CK69,CO69:CP69)-SUM(CV69,CZ69:DA69)-SUM(DG69,DK69:DL69)))","v":10.29521024724049},561546.99583581195,600855.28554431873,-39308.289708506782,null,{"$f":"(1-'Control Panel'!$R$39)*B39","v":246.12025453599051},131.67433617675493,4.184044327111839,3.6918038180398574,0,28.796069780710891,55.86929777966985,19.443500108343251,0.49224050907198103,2.2150822908239145,null,161.43519735524688,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F25)>0.99,0.99,('Control Panel'!$R$40+$F25))*V69,O39*IF(('Control Panel'!$R$40+$F25)>0.99,0.99,('Control Panel'!$R$40+$F25))),0))","v":94.805522047263551},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F25)>0.99,0.99,('Control Panel'!$R$40+$F25))*W69,P39*IF(('Control Panel'!$R$40+$F25)>0.99,0.99,('Control Panel'!$R$40+$F25))),0)","v":3.0125119155205242},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F25)>0.99,0.99,('Control Panel'!$R$40+$F25))*X69,Q39*IF(('Control Panel'!$R$40+$F25)>0.99,0.99,('Control Panel'!$R$40+$F25))),0)","v":2.6580987489886971},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F25)>1,1,($F25))*Y69,R39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F25)>0.85,0.85,('Control Panel'!$R$40+$F25))*Z69,S39*IF(('Control Panel'!$R$40+$F25)>0.85,0.85,('Control Panel'!$R$40+$F25))),0)","v":20.733170242111839},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F25)>0.9,0.9,('Control Panel'!$R$40+$F25))*AA69,T39*IF(('Control Panel'!$R$40+$F25)>0.9,0.9,('Control Panel'!$R$40+$F25))),0))","v":40.225894401362289},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F25)>1,1,($F25))*AB69,U39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F25)>1,1,($F25))*AC69,V39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F25)>1,1,($F25))*AD69,W39*IF(($F25)>1,1,($F25))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G39+BC69>O39,O39,G39+BC69),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))*V69,O39*IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F25)>0.99,0.99,('Control Panel'!$R$41+$F25))*W69,P39*IF(('Control Panel'!$R$41+$F25)>0.99,0.99,('Control Panel'!$R$41+$F25))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F25)>0.99,0.99,('Control Panel'!$R$41+$F25))*X69,Q39*IF(('Control Panel'!$R$41+$F25)>0.99,0.99,('Control Panel'!$R$41+$F25))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F25)>0.99,0.99,('Control Panel'!$R$41+$F25))*Y69,R39*IF(('Control Panel'!$R$41+$F25)>0.99,0.99,('Control Panel'!$R$41+$F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))*Z69,S39*IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E39+BH69>T39,T39,E39+BH69),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))*AA69,T39*IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F25)>1,1,('Control Panel'!$R$40+$F25))*AB69,U39*IF(('Control Panel'!$R$40+$F25)>1,1,('Control Panel'!$R$40+$F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F25)>1,1,($F25))*AC69,V39*IF(($F25)>1,1,($F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))*AD69,W39*IF(('Control Panel'!$R$41+$F25)>1,1,('Control Panel'!$R$41+$F25))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V69,O39*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA69,T39*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S25)*X39","v":600855.28554431873},183861.71737656152,76909.476549672792,47467.567558001181,41459.014702557994,53476.120413444361,20429.079708506837,2403.4211421772748,27038.48784949434,18025.658566329563,6609.4081409875052,21029.934994051157,6008.5528554431876,3004.2764277215938,17424.803280785243,1201.7105710886374,21029.934994051157,3004.2764277215938,50471.843985722779,null,2.6802495718969364,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F25)>0.99,0.99,('Control Panel'!$R$44+$F25))*Y69,R39*IF(('Control Panel'!$R$44+$F25)>0.99,0.99,('Control Panel'!$R$44+$F25))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F25)>1,1,('Control Panel'!$R$40+$F25))*AB69,U39*IF(('Control Panel'!$R$40+$F25)>1,1,('Control Panel'!$R$40+$F25))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F25)>0.99,0.99,('Control Panel'!$R$44+$F25))*AC69,V39*IF(('Control Panel'!$R$44+$F25)>0.99,0.99,('Control Panel'!$R$44+$F25))),0)","v":0.48731810398126119},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F25)>0.99,0.99,('Control Panel'!$R$44+$F25))*AD69,W39*IF(('Control Panel'!$R$44+$F25)>0.99,0.99,('Control Panel'!$R$44+$F25))),0)","v":2.1929314679156753},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V69,O39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W69,P39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X69,Q39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y69,R39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z69,S39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA69,T39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB69,U39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC69,V39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD69,W39*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V69,O39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W69,P39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X69,Q39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y69,R39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z69,S39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA69,T39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB69,U39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC69,V39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD69,W39*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Retail",198.78856944341166,127.02589587434004,71.762673569071623,31.488109399836404,91.601772799524085,67.842562979647525,31.488109399836404,0,0,3.9360136749795513,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V70-AG70-AR70-CH70-CS70,O40-AG70-AR70-CH70-CS70-DD70)<0,0,IF('Control Panel'!$L$39=TRUE,V70-AG70-AR70-CH70-CS70-DD70,O40-AG70-AR70-CH70-CS70-DD70))","v":26.383218936529602},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA70-AL70-AW70-BH70-CX70,T40-AL70-AW70-BH70-CX70)<0,0,IF('Control Panel'!$L$39=TRUE,AA70-AL70-AW70-BH70-CX70,T40-AL70-AW70-BH70-CX70))","v":12.24537587771416},0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB70-AM70-AX70-CN70,U40-AM70-AX70-CN70-CY70-DJ70)<0,0,IF('Control Panel'!$L$39=TRUE,AB70-AM70-AX70-CN70,U40-AM70-AX70-CN70))","v":23.258262624879166},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W70:Z70,AC70:AD70)-SUM(AH70:AK70,AN70:AO70)-SUM(CK70,CO70:CP70)-SUM(CV70,CZ70:DA70)-SUM(DG70,DK70:DL70),SUM(P40:S40,V40:W40)-SUM(AH70:AK70,AN70:AO70)-SUM(AS70:AV70,AY70:AZ70)-SUM(CK70,CO70:CP70)-SUM(CV70,CZ70:DA70)-SUM(DG70,DK70:DL70))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W70:Z70,AC70:AD70)-SUM(AH70:AK70,AN70:AO70)-SUM(CK70,CO70:CP70)-SUM(CV70,CZ70:DA70),SUM(P40:S40,V40:W40)-SUM(AH70:AK70,AN70:AO70)-SUM(AS70:AV70,AY70:AZ70)-SUM(CK70,CO70:CP70)-SUM(CV70,CZ70:DA70)-SUM(DG70,DK70:DL70)))","v":9.2794504216184599},465766.31283462228,498369.95473304577,-32603.641898423492,null,{"$f":"(1-'Control Panel'!$R$39)*B40","v":198.78856944341166},94.225781916177127,3.3794056805379986,7.9515427777364662,0.39757713888682333,21.66795406933187,43.733485277550564,23.258262624879166,1.9878856944341166,1.5903085555472933,null,123.08988219936049,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F26)>0.99,0.99,('Control Panel'!$R$40+$F26))*V70,O40*IF(('Control Panel'!$R$40+$F26)>0.99,0.99,('Control Panel'!$R$40+$F26))),0))","v":67.842562979647525},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F26)>0.99,0.99,('Control Panel'!$R$40+$F26))*W70,P40*IF(('Control Panel'!$R$40+$F26)>0.99,0.99,('Control Panel'!$R$40+$F26))),0)","v":2.4331720899873588},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F26)>0.99,0.99,('Control Panel'!$R$40+$F26))*X70,Q40*IF(('Control Panel'!$R$40+$F26)>0.99,0.99,('Control Panel'!$R$40+$F26))),0)","v":5.7251107999702553},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F26)>1,1,($F26))*Y70,R40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F26)>0.85,0.85,('Control Panel'!$R$40+$F26))*Z70,S40*IF(('Control Panel'!$R$40+$F26)>0.85,0.85,('Control Panel'!$R$40+$F26))),0)","v":15.600926929918947},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F26)>0.9,0.9,('Control Panel'!$R$40+$F26))*AA70,T40*IF(('Control Panel'!$R$40+$F26)>0.9,0.9,('Control Panel'!$R$40+$F26))),0))","v":31.488109399836404},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F26)>1,1,($F26))*AB70,U40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F26)>1,1,($F26))*AC70,V40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F26)>1,1,($F26))*AD70,W40*IF(($F26)>1,1,($F26))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G40+BC70>O40,O40,G40+BC70),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))*V70,O40*IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F26)>0.99,0.99,('Control Panel'!$R$41+$F26))*W70,P40*IF(('Control Panel'!$R$41+$F26)>0.99,0.99,('Control Panel'!$R$41+$F26))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F26)>0.99,0.99,('Control Panel'!$R$41+$F26))*X70,Q40*IF(('Control Panel'!$R$41+$F26)>0.99,0.99,('Control Panel'!$R$41+$F26))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F26)>0.99,0.99,('Control Panel'!$R$41+$F26))*Y70,R40*IF(('Control Panel'!$R$41+$F26)>0.99,0.99,('Control Panel'!$R$41+$F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))*Z70,S40*IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E40+BH70>T40,T40,E40+BH70),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))*AA70,T40*IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F26)>1,1,('Control Panel'!$R$40+$F26))*AB70,U40*IF(('Control Panel'!$R$40+$F26)>1,1,('Control Panel'!$R$40+$F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F26)>1,1,($F26))*AC70,V40*IF(($F26)>1,1,($F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))*AD70,W40*IF(('Control Panel'!$R$41+$F26)>1,1,('Control Panel'!$R$41+$F26))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V70,O40*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA70,T40*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S26)*X40","v":498369.95473304577},152501.20614831199,63791.354205829863,39371.226423910615,34387.526876580159,44354.925971241071,16944.578460923556,1993.4798189321832,22426.647962987059,14951.098641991373,5482.069502063503,17442.948415656603,4983.6995473304578,2491.8497736652289,14452.728687258328,996.7399094660916,17442.948415656603,2491.8497736652289,41863.076197575851,null,3.9360136749795513,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F26)>0.99,0.99,('Control Panel'!$R$44+$F26))*Y70,R40*IF(('Control Panel'!$R$44+$F26)>0.99,0.99,('Control Panel'!$R$44+$F26))),0)","v":0.3936013674979551},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F26)>1,1,('Control Panel'!$R$40+$F26))*AB70,U40*IF(('Control Panel'!$R$40+$F26)>1,1,('Control Panel'!$R$40+$F26))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F26)>0.99,0.99,('Control Panel'!$R$44+$F26))*AC70,V40*IF(('Control Panel'!$R$44+$F26)>0.99,0.99,('Control Panel'!$R$44+$F26))),0)","v":1.9680068374897755},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F26)>0.99,0.99,('Control Panel'!$R$44+$F26))*AD70,W40*IF(('Control Panel'!$R$44+$F26)>0.99,0.99,('Control Panel'!$R$44+$F26))),0)","v":1.5744054699918204},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V70,O40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W70,P40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X70,Q40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y70,R40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z70,S40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA70,T40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB70,U40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC70,V40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD70,W40*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V70,O40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W70,P40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X70,Q40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y70,R40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z70,S40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA70,T40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB70,U40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC70,V40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD70,W40*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Hotel",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V71-AG71-AR71-CH71-CS71,O41-AG71-AR71-CH71-CS71-DD71)<0,0,IF('Control Panel'!$L$39=TRUE,V71-AG71-AR71-CH71-CS71-DD71,O41-AG71-AR71-CH71-CS71-DD71))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA71-AL71-AW71-BH71-CX71,T41-AL71-AW71-BH71-CX71)<0,0,IF('Control Panel'!$L$39=TRUE,AA71-AL71-AW71-BH71-CX71,T41-AL71-AW71-BH71-CX71))","v":0},0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB71-AM71-AX71-CN71,U41-AM71-AX71-CN71-CY71-DJ71)<0,0,IF('Control Panel'!$L$39=TRUE,AB71-AM71-AX71-CN71,U41-AM71-AX71-CN71))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W71:Z71,AC71:AD71)-SUM(AH71:AK71,AN71:AO71)-SUM(CK71,CO71:CP71)-SUM(CV71,CZ71:DA71)-SUM(DG71,DK71:DL71),SUM(P41:S41,V41:W41)-SUM(AH71:AK71,AN71:AO71)-SUM(AS71:AV71,AY71:AZ71)-SUM(CK71,CO71:CP71)-SUM(CV71,CZ71:DA71)-SUM(DG71,DK71:DL71))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W71:Z71,AC71:AD71)-SUM(AH71:AK71,AN71:AO71)-SUM(CK71,CO71:CP71)-SUM(CV71,CZ71:DA71),SUM(P41:S41,V41:W41)-SUM(AH71:AK71,AN71:AO71)-SUM(AS71:AV71,AY71:AZ71)-SUM(CK71,CO71:CP71)-SUM(CV71,CZ71:DA71)-SUM(DG71,DK71:DL71)))","v":0},0,0,0,null,{"$f":"(1-'Control Panel'!$R$39)*B41","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F27)>0.99,0.99,('Control Panel'!$R$40+$F27))*V71,O41*IF(('Control Panel'!$R$40+$F27)>0.99,0.99,('Control Panel'!$R$40+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F27)>0.99,0.99,('Control Panel'!$R$40+$F27))*W71,P41*IF(('Control Panel'!$R$40+$F27)>0.99,0.99,('Control Panel'!$R$40+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F27)>0.99,0.99,('Control Panel'!$R$40+$F27))*X71,Q41*IF(('Control Panel'!$R$40+$F27)>0.99,0.99,('Control Panel'!$R$40+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F27)>1,1,($F27))*Y71,R41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F27)>0.85,0.85,('Control Panel'!$R$40+$F27))*Z71,S41*IF(('Control Panel'!$R$40+$F27)>0.85,0.85,('Control Panel'!$R$40+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F27)>0.9,0.9,('Control Panel'!$R$40+$F27))*AA71,T41*IF(('Control Panel'!$R$40+$F27)>0.9,0.9,('Control Panel'!$R$40+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F27)>1,1,($F27))*AB71,U41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F27)>1,1,($F27))*AC71,V41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F27)>1,1,($F27))*AD71,W41*IF(($F27)>1,1,($F27))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G41+BC71>O41,O41,G41+BC71),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))*V71,O41*IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F27)>0.99,0.99,('Control Panel'!$R$41+$F27))*W71,P41*IF(('Control Panel'!$R$41+$F27)>0.99,0.99,('Control Panel'!$R$41+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F27)>0.99,0.99,('Control Panel'!$R$41+$F27))*X71,Q41*IF(('Control Panel'!$R$41+$F27)>0.99,0.99,('Control Panel'!$R$41+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F27)>0.99,0.99,('Control Panel'!$R$41+$F27))*Y71,R41*IF(('Control Panel'!$R$41+$F27)>0.99,0.99,('Control Panel'!$R$41+$F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))*Z71,S41*IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E41+BH71>T41,T41,E41+BH71),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))*AA71,T41*IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F27)>1,1,('Control Panel'!$R$40+$F27))*AB71,U41*IF(('Control Panel'!$R$40+$F27)>1,1,('Control Panel'!$R$40+$F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F27)>1,1,($F27))*AC71,V41*IF(($F27)>1,1,($F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))*AD71,W41*IF(('Control Panel'!$R$41+$F27)>1,1,('Control Panel'!$R$41+$F27))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V71,O41*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA71,T41*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S27)*X41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F27)>0.99,0.99,('Control Panel'!$R$44+$F27))*Y71,R41*IF(('Control Panel'!$R$44+$F27)>0.99,0.99,('Control Panel'!$R$44+$F27))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F27)>1,1,('Control Panel'!$R$40+$F27))*AB71,U41*IF(('Control Panel'!$R$40+$F27)>1,1,('Control Panel'!$R$40+$F27))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F27)>0.99,0.99,('Control Panel'!$R$44+$F27))*AC71,V41*IF(('Control Panel'!$R$44+$F27)>0.99,0.99,('Control Panel'!$R$44+$F27))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F27)>0.99,0.99,('Control Panel'!$R$44+$F27))*AD71,W41*IF(('Control Panel'!$R$44+$F27)>0.99,0.99,('Control Panel'!$R$44+$F27))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V71,O41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W71,P41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X71,Q41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y71,R41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z71,S41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA71,T41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB71,U41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC71,V41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD71,W41*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V71,O41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W71,P41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X71,Q41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y71,R41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z71,S41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA71,T41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB71,U41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC71,V41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD71,W41*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Social",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V72-AG72-AR72-CH72-CS72,O42-AG72-AR72-CH72-CS72-DD72)<0,0,IF('Control Panel'!$L$39=TRUE,V72-AG72-AR72-CH72-CS72-DD72,O42-AG72-AR72-CH72-CS72-DD72))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA72-AL72-AW72-BH72-CX72,T42-AL72-AW72-BH72-CX72)<0,0,IF('Control Panel'!$L$39=TRUE,AA72-AL72-AW72-BH72-CX72,T42-AL72-AW72-BH72-CX72))","v":0},0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB72-AM72-AX72-CN72,U42-AM72-AX72-CN72-CY72-DJ72)<0,0,IF('Control Panel'!$L$39=TRUE,AB72-AM72-AX72-CN72,U42-AM72-AX72-CN72))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W72:Z72,AC72:AD72)-SUM(AH72:AK72,AN72:AO72)-SUM(CK72,CO72:CP72)-SUM(CV72,CZ72:DA72)-SUM(DG72,DK72:DL72),SUM(P42:S42,V42:W42)-SUM(AH72:AK72,AN72:AO72)-SUM(AS72:AV72,AY72:AZ72)-SUM(CK72,CO72:CP72)-SUM(CV72,CZ72:DA72)-SUM(DG72,DK72:DL72))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W72:Z72,AC72:AD72)-SUM(AH72:AK72,AN72:AO72)-SUM(CK72,CO72:CP72)-SUM(CV72,CZ72:DA72),SUM(P42:S42,V42:W42)-SUM(AH72:AK72,AN72:AO72)-SUM(AS72:AV72,AY72:AZ72)-SUM(CK72,CO72:CP72)-SUM(CV72,CZ72:DA72)-SUM(DG72,DK72:DL72)))","v":0},170100,182006.99999999997,-11906.999999999971,null,{"$f":"(1-'Control Panel'!$R$39)*B42","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F28)>0.99,0.99,('Control Panel'!$R$40+$F28))*V72,O42*IF(('Control Panel'!$R$40+$F28)>0.99,0.99,('Control Panel'!$R$40+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F28)>0.99,0.99,('Control Panel'!$R$40+$F28))*W72,P42*IF(('Control Panel'!$R$40+$F28)>0.99,0.99,('Control Panel'!$R$40+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F28)>0.99,0.99,('Control Panel'!$R$40+$F28))*X72,Q42*IF(('Control Panel'!$R$40+$F28)>0.99,0.99,('Control Panel'!$R$40+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F28)>1,1,($F28))*Y72,R42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F28)>0.85,0.85,('Control Panel'!$R$40+$F28))*Z72,S42*IF(('Control Panel'!$R$40+$F28)>0.85,0.85,('Control Panel'!$R$40+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F28)>0.9,0.9,('Control Panel'!$R$40+$F28))*AA72,T42*IF(('Control Panel'!$R$40+$F28)>0.9,0.9,('Control Panel'!$R$40+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F28)>1,1,($F28))*AB72,U42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F28)>1,1,($F28))*AC72,V42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F28)>1,1,($F28))*AD72,W42*IF(($F28)>1,1,($F28))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G42+BC72>O42,O42,G42+BC72),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))*V72,O42*IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F28)>0.99,0.99,('Control Panel'!$R$41+$F28))*W72,P42*IF(('Control Panel'!$R$41+$F28)>0.99,0.99,('Control Panel'!$R$41+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F28)>0.99,0.99,('Control Panel'!$R$41+$F28))*X72,Q42*IF(('Control Panel'!$R$41+$F28)>0.99,0.99,('Control Panel'!$R$41+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F28)>0.99,0.99,('Control Panel'!$R$41+$F28))*Y72,R42*IF(('Control Panel'!$R$41+$F28)>0.99,0.99,('Control Panel'!$R$41+$F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))*Z72,S42*IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E42+BH72>T42,T42,E42+BH72),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))*AA72,T42*IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F28)>1,1,('Control Panel'!$R$40+$F28))*AB72,U42*IF(('Control Panel'!$R$40+$F28)>1,1,('Control Panel'!$R$40+$F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F28)>1,1,($F28))*AC72,V42*IF(($F28)>1,1,($F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))*AD72,W42*IF(('Control Panel'!$R$41+$F28)>1,1,('Control Panel'!$R$41+$F28))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V72,O42*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA72,T42*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S28)*X42","v":182006.99999999997},55694.141999999993,23296.895999999997,14378.552999999998,12558.482999999998,16198.622999999996,6188.2379999999994,728.02799999999991,8190.3149999999987,5460.2099999999991,2002.0769999999995,6370.2449999999999,1820.0699999999997,910.03499999999985,5278.2029999999995,364.01399999999995,6370.2449999999999,910.03499999999985,15288.587999999998,null,0,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F28)>0.99,0.99,('Control Panel'!$R$44+$F28))*Y72,R42*IF(('Control Panel'!$R$44+$F28)>0.99,0.99,('Control Panel'!$R$44+$F28))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F28)>1,1,('Control Panel'!$R$40+$F28))*AB72,U42*IF(('Control Panel'!$R$40+$F28)>1,1,('Control Panel'!$R$40+$F28))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F28)>0.99,0.99,('Control Panel'!$R$44+$F28))*AC72,V42*IF(('Control Panel'!$R$44+$F28)>0.99,0.99,('Control Panel'!$R$44+$F28))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F28)>0.99,0.99,('Control Panel'!$R$44+$F28))*AD72,W42*IF(('Control Panel'!$R$44+$F28)>0.99,0.99,('Control Panel'!$R$44+$F28))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V72,O42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W72,P42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X72,Q42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y72,R42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z72,S42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA72,T42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB72,U42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC72,V42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD72,W42*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V72,O42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W72,P42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X72,Q42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y72,R42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z72,S42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA72,T42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB72,U42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC72,V42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD72,W42*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
["Other/Utility",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,V73-AG73-AR73-CH73-CS73,O43-AG73-AR73-CH73-CS73-DD73)<0,0,IF('Control Panel'!$L$39=TRUE,V73-AG73-AR73-CH73-CS73-DD73,O43-AG73-AR73-CH73-CS73-DD73))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AA73-AL73-AW73-BH73-CX73,T43-AL73-AW73-BH73-CX73)<0,0,IF('Control Panel'!$L$39=TRUE,AA73-AL73-AW73-BH73-CX73,T43-AL73-AW73-BH73-CX73))","v":0},0,{"$f":"IF(IF('Control Panel'!$L$39=TRUE,AB73-AM73-AX73-CN73,U43-AM73-AX73-CN73-CY73-DJ73)<0,0,IF('Control Panel'!$L$39=TRUE,AB73-AM73-AX73-CN73,U43-AM73-AX73-CN73))","v":0},{"$f":"IF(IF('Control Panel'!$L$39=TRUE,SUM(W73:Z73,AC73:AD73)-SUM(AH73:AK73,AN73:AO73)-SUM(CK73,CO73:CP73)-SUM(CV73,CZ73:DA73)-SUM(DG73,DK73:DL73),SUM(P43:S43,V43:W43)-SUM(AH73:AK73,AN73:AO73)-SUM(AS73:AV73,AY73:AZ73)-SUM(CK73,CO73:CP73)-SUM(CV73,CZ73:DA73)-SUM(DG73,DK73:DL73))<0,0,IF('Control Panel'!$L$39=TRUE,SUM(W73:Z73,AC73:AD73)-SUM(AH73:AK73,AN73:AO73)-SUM(CK73,CO73:CP73)-SUM(CV73,CZ73:DA73),SUM(P43:S43,V43:W43)-SUM(AH73:AK73,AN73:AO73)-SUM(AS73:AV73,AY73:AZ73)-SUM(CK73,CO73:CP73)-SUM(CV73,CZ73:DA73)-SUM(DG73,DK73:DL73)))","v":0},15119.999999999998,16178.399999999996,-1058.3999999999978,null,{"$f":"(1-'Control Panel'!$R$39)*B43","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F29)>0.99,0.99,('Control Panel'!$R$40+$F29))*V73,O43*IF(('Control Panel'!$R$40+$F29)>0.99,0.99,('Control Panel'!$R$40+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F29)>0.99,0.99,('Control Panel'!$R$40+$F29))*W73,P43*IF(('Control Panel'!$R$40+$F29)>0.99,0.99,('Control Panel'!$R$40+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F29)>0.99,0.99,('Control Panel'!$R$40+$F29))*X73,Q43*IF(('Control Panel'!$R$40+$F29)>0.99,0.99,('Control Panel'!$R$40+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F29)>1,1,($F29))*Y73,R43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F29)>0.85,0.85,('Control Panel'!$R$40+$F29))*Z73,S43*IF(('Control Panel'!$R$40+$F29)>0.85,0.85,('Control Panel'!$R$40+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,0,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F29)>0.9,0.9,('Control Panel'!$R$40+$F29))*AA73,T43*IF(('Control Panel'!$R$40+$F29)>0.9,0.9,('Control Panel'!$R$40+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F29)>1,1,($F29))*AB73,U43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F29)>1,1,($F29))*AC73,V43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=TRUE,IF('Control Panel'!$L$39=TRUE,IF(($F29)>1,1,($F29))*AD73,W43*IF(($F29)>1,1,($F29))),0),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$42=TRUE,IF(G43+BC73>O43,O43,G43+BC73),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))*V73,O43*IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F29)>0.99,0.99,('Control Panel'!$R$41+$F29))*W73,P43*IF(('Control Panel'!$R$41+$F29)>0.99,0.99,('Control Panel'!$R$41+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F29)>0.99,0.99,('Control Panel'!$R$41+$F29))*X73,Q43*IF(('Control Panel'!$R$41+$F29)>0.99,0.99,('Control Panel'!$R$41+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F29)>0.99,0.99,('Control Panel'!$R$41+$F29))*Y73,R43*IF(('Control Panel'!$R$41+$F29)>0.99,0.99,('Control Panel'!$R$41+$F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))*Z73,S43*IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$L$42=TRUE,IF(E43+BH73>T43,T43,E43+BH73),IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))*AA73,T43*IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))),0))","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F29)>1,1,('Control Panel'!$R$40+$F29))*AB73,U43*IF(('Control Panel'!$R$40+$F29)>1,1,('Control Panel'!$R$40+$F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(($F29)>1,1,($F29))*AC73,V43*IF(($F29)>1,1,($F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=FALSE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))*AD73,W43*IF(('Control Panel'!$R$41+$F29)>1,1,('Control Panel'!$R$41+$F29))),0),0)","v":0},null,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*V73,O43*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,0,{"$f":"IF(AND('Control Panel'!$L$41=FALSE,'Control Panel'!$L$42=TRUE),IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))*AA73,T43*IF(('Control Panel'!$R$42)>1,1,('Control Panel'!$R$42))),0)","v":0},0,0,0,null,{"$f":"('Control Panel'!$R$43+S29)*X43","v":16178.399999999996},4950.5903999999991,2070.8351999999995,1278.0935999999997,1116.3095999999998,1439.8775999999996,550.0655999999999,64.713599999999985,728.02799999999979,485.35199999999986,177.96239999999995,566.24399999999991,161.78399999999996,80.891999999999982,469.17359999999991,32.356799999999993,566.24399999999991,80.891999999999982,1358.9855999999997,null,0,0,0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F29)>0.99,0.99,('Control Panel'!$R$44+$F29))*Y73,R43*IF(('Control Panel'!$R$44+$F29)>0.99,0.99,('Control Panel'!$R$44+$F29))),0)","v":0},0,0,{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$40=FALSE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$40+$F29)>1,1,('Control Panel'!$R$40+$F29))*AB73,U43*IF(('Control Panel'!$R$40+$F29)>1,1,('Control Panel'!$R$40+$F29))),0),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F29)>0.99,0.99,('Control Panel'!$R$44+$F29))*AC73,V43*IF(('Control Panel'!$R$44+$F29)>0.99,0.99,('Control Panel'!$R$44+$F29))),0)","v":0},{"$f":"IF('Control Panel'!$L$44=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$44+$F29)>0.99,0.99,('Control Panel'!$R$44+$F29))*AD73,W43*IF(('Control Panel'!$R$44+$F29)>0.99,0.99,('Control Panel'!$R$44+$F29))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*V73,O43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*W73,P43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*X73,Q43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Y73,R43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*Z73,S43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AA73,T43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AB73,U43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AC73,V43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},{"$f":"IF('Control Panel'!$L$45=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))*AD73,W43*IF(('Control Panel'!$R$45)>0.99,0.99,('Control Panel'!$R$45))),0)","v":0},null,0,{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*V73,O43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*W73,P43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*X73,Q43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Y73,R43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*Z73,S43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AA73,T43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AB73,U43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AC73,V43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0},{"$f":"IF('Control Panel'!$L$46=TRUE,IF('Control Panel'!$L$39=TRUE,IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))*AD73,W43*IF(('Control Panel'!$R$46)>0.99,0.99,('Control Panel'!$R$46))),0)","v":0}]
[null,{"$f":"SUM(B64:B73)","v":4287.4197768030517},{"$f":"SUM(C64:C73)","v":3841.7689033656902},{"$f":"SUM(D64:D73)","v":445.65087343736155},{"$f":"SUM(E64:E73)","v":1215.5834745650304},{"$f":"SUM(F64:F73)","v":2304.3041379916831},{"$f":"SUM(G64:G73)","v":1503.8513251774607},1180.6007349449485,34.982739620082,null,null,{"$f":"SUM(L64:L73)","v":90.623527762971079},151.09841604977169,16.462465703567993,88.194551703222402,98.921666764034129]

{"sheet":"T_C","index":19,"n_rows":106,"n_cols":57,"rows_kept":106,"cut":false,"hidden":true,"merged":[[90,33,90,36],[69,28,69,31],[69,33,69,36],[67,28,67,31],[68,28,68,31],[88,28,89,31],[90,28,90,31],[26,38,26,46],[26,48,26,56],[27,53,27,56],[47,38,47,40],[47,48,47,50],[27,48,27,52],[27,43,27,46],[91,14,91,19],[91,21,91,26],[70,21,70,26],[89,24,89,26],[89,21,89,23],[70,14,70,19],[91,7,91,12],[27,38,27,42],[46,3,48,3],[68,14,68,16],[68,17,68,19],[47,5,47,7],[47,8,47,10],[47,11,47,13],[46,5,46,13],[88,21,88,26],[88,14,88,19],[26,3,28,3],[27,5,27,9],[27,21,27,24],[89,14,89,16],[89,17,89,19],[5,33,6,34],[5,35,6,36],[5,25,5,28],[5,29,5,32],[46,25,46,28],[46,29,46,32],[26,29,26,32],[1,0,1,1],[5,1,7,1],[5,2,7,2],[5,4,7,4],[5,5,5,24],[6,20,6,24],[5,3,7,3],[6,5,6,9],[6,10,6,14],[6,15,6,19],[26,1,28,1],[26,2,28,2],[26,4,28,4],[26,5,26,24],[26,25,26,28],[27,15,27,19],[27,10,27,14],[46,1,48,1],[46,2,48,2],[46,4,48,4],[68,7,68,9],[68,10,68,12],[67,7,67,12],[67,21,67,26],[67,14,67,19],[68,24,68,26],[68,21,68,23],[89,4,89,6],[67,1,67,6],[68,4,68,6],[68,1,68,3],[89,1,89,3],[89,7,89,9],[89,10,89,12],[88,7,88,12],[70,7,70,12],[88,1,88,6]]}
[{"$f":"CONCATENATE(\"Calculation - \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Calculation - T_C"}]
["                     Scenario Control Panel                      "]
["1. Code Input Table"]
[]
[]
[null,"Units by Type","Avg Unit Size","Number of People","Annual Expansion Factor","Daily Kilometres Travelled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modal Split",null,null,null,"CO2 Intensity/PKT (identify fuel for each mode) (gCO2)",null,null,null,"Non-residential work trip factor",null,"Non-residential 'other trip' factor"]
[null,null,null,null,null,"Resident - per Capita",null,null,null,null,"Resident - per Household",null,null,null,null,"Non-Resident - Work Trips",null,null,null,null,"Non-Resident - Other Trips",null,null,null,null,null,null,null,null,"Gas","Elec/Gas","None","None"]
[null,null,null,null,null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","Auto driver","Transit","Bicycle","Walk","Auto driver","Transit","Bicycle","Walk","Auto driver","Transit","Bicycle","Walk"]
[null,"HOUSU","AUS","DP-POP","AEF","AKT-C-AM","AKT-C-AD","AKT-C-LT","AKT-C-BK","AKT-C-WK","AKT-HH","AKT-HH-AM","AKT-HH-GOLT","AKT-HH-LT","AKT-HH-BK","AKT-HH-OM","AKT-NRWT-AD","AKT-NRWT-LT","AKT-NRWT-BK","AKT-NRWT-WK","AKT-NROT-AM","AKT-NROT-AD","AKT-NROT-LT","AKT-NROT-BK","AKT-NROT-WK","MS-AD","MS-LT","MS-BK","MS-WK","CE-P1-AD","CE-P1-TS","CE-P1-BK","CE-P1-WK","NRWTF-A","NRWTF-T","NROTF-A","NROTF-T"]
["Site"," -"," -"," -","-","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE"]
["Hardscape"," -"," -"," -","-","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD"]
["Softscape"," -"," -"," -","-","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT"]
["Buildings Total"," -"," -"," -","-","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT"]
["Housing"," -"," -"," -","-","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS"]
["    studio","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST","HTST"]
["    1 bedroom","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B","HT1B"]
["    2 bedroom","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B","HT2B"]
["    3 bedroom","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B","HT3B"]
["Commercial/Government"," -","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM"]
["Retail"," -","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA"]
["Hotel"," -","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE"]
["Social"," -","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI"]
["Other/Utility"," -","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE"]
[]
["2. Value Lookup Table"]
[]
[null,"Units by Type","Avg Unit Size","Number of People","Annual Expansion Factor","Daily Kilometres Travelled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modal Split",null,null,null,"CO2 Intensity/PKT (identify fuel for each mode) (gCO2)",null,null,null,"scenario 1","scenario 2","scenario 1","scenario 2",null,"Daily Kilometres Travelled - Strategy 3",null,null,null,null,null,null,null,null,null,"Daily Kilometres Travelled - Strategy 3"]
[null,null,null,null,null,"Resident - per Capita",null,null,null,null,"Resident - per Household",null,null,null,null,"Non-Resident - Work Trips",null,null,null,null,null,"Non-Resident - Other Trips",null,null,null,null,null,null,null,"gas","elec/gas","none","none","hybrid","hybrid","PHEV","PHEV",null,"Resident - per Capita ( 50%)",null,null,null,null,"Modal Split",null,null,null,null,"Resident - per Capita(100%)",null,null,null,null,"Modal Split"]
[null,null,null,null,null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","Auto driver","Transit","Bicycle","Walk","Auto driver","Transit","Bicycle","Walk","Auto driver","Auto driver","Auto driver","Auto driver",null,"All modes","Auto driver","Transit","Bicycle","Walk","Auto driver","Transit","Bicycle","Walk",null,"All modes","Auto driver","Transit","Bicycle","Walk","Auto driver","Transit","Bicycle","Walk"]
[null,null,null,null,null,null,null,null,null,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":"'Control Panel'!K89","v":0.52},{"$f":"'Control Panel'!M89","v":0.6},{"$f":"'Control Panel'!K90","v":0.75},{"$f":"'Control Panel'!M90","v":0.75}]
["Site",{"$f":"IF(ISERROR(HLOOKUP(B10,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B10,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C10,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C10,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D10,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE)),0,HLOOKUP(D10,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E10,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E10,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F10,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F10,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G10,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(G10,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H10,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(H10,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I10,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(I10,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J10,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(J10,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K10,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(K10,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L10,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(L10,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M10,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(M10,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N10,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(N10,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O10,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(O10,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P10,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(P10,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q10,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Q10,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R10,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(R10,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S10,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(S10,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T10,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(T10,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U10,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(U10,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V10,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(V10,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W10,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(W10,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X10,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(X10,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y10,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Y10,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z10,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z10,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA10,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA10,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB10,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB10,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC10,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC10,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD10,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD10,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE10,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE10,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF10,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF10,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG10,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG10,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0}]
["Hardscape",{"$f":"IF(ISERROR(HLOOKUP(B11,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B11,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C11,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C11,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D11,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE)),0,HLOOKUP(D11,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E11,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E11,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F11,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F11,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G11,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(G11,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H11,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(H11,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I11,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(I11,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J11,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(J11,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K11,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(K11,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L11,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(L11,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M11,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(M11,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N11,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(N11,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O11,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(O11,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P11,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(P11,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q11,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Q11,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R11,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(R11,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S11,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(S11,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T11,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(T11,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U11,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(U11,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V11,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(V11,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W11,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(W11,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X11,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(X11,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y11,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Y11,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z11,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z11,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA11,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA11,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB11,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB11,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC11,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC11,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD11,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD11,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE11,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE11,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF11,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF11,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG11,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG11,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0}]
["Softscape",{"$f":"IF(ISERROR(HLOOKUP(B12,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B12,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C12,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C12,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D12,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE)),0,HLOOKUP(D12,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E12,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E12,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F12,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F12,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G12,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(G12,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H12,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(H12,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I12,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(I12,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J12,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(J12,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K12,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(K12,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L12,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(L12,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M12,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(M12,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N12,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(N12,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O12,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(O12,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P12,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(P12,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q12,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Q12,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R12,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(R12,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S12,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(S12,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T12,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(T12,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U12,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(U12,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V12,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(V12,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W12,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(W12,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X12,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(X12,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y12,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Y12,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z12,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z12,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA12,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA12,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB12,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB12,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC12,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC12,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD12,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD12,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE12,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE12,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF12,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF12,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG12,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG12,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0}]
["Buildings Total",{"$f":"IF(ISERROR(HLOOKUP(B13,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B13,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C13,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C13,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D13,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE)),0,HLOOKUP(D13,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E13,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E13,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F13,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F13,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G13,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(G13,Transport!$A$6:$N$61,MATCH(G$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H13,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(H13,Transport!$A$6:$N$61,MATCH(H$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I13,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(I13,Transport!$A$6:$N$61,MATCH(I$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J13,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(J13,Transport!$A$6:$N$61,MATCH(J$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K13,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(K13,Transport!$A$6:$N$61,MATCH(K$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L13,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(L13,Transport!$A$6:$N$61,MATCH(L$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M13,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(M13,Transport!$A$6:$N$61,MATCH(M$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N13,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(N13,Transport!$A$6:$N$61,MATCH(N$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O13,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(O13,Transport!$A$6:$N$61,MATCH(O$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P13,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(P13,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q13,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Q13,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R13,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(R13,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S13,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(S13,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T13,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(T13,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U13,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(U13,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V13,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(V13,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W13,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(W13,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X13,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(X13,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y13,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Y13,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z13,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z13,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA13,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA13,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB13,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB13,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC13,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC13,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD13,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD13,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE13,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE13,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF13,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF13,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG13,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG13,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0}]
["Housing",{"$f":"IF(ISERROR(HLOOKUP(B14,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B14,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C14,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C14,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D14,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE)),0,HLOOKUP(D14,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E14,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E14,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"AVERAGE(F36:F39)","v":15.161554732146946},{"$f":"AVERAGE(G36:G39)","v":9.6676755743221143},5.4578353749658657,5.2526690391459076E-3,3.0791113819819749E-2,null,null,null,null,null,{"$f":"IF(ISERROR(HLOOKUP(P14,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(P14,Transport!$A$6:$N$61,MATCH(P$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q14,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Q14,Transport!$A$6:$N$61,MATCH(Q$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R14,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(R14,Transport!$A$6:$N$61,MATCH(R$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S14,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(S14,Transport!$A$6:$N$61,MATCH(S$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T14,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(T14,Transport!$A$6:$N$61,MATCH(T$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U14,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(U14,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V14,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(V14,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W14,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(W14,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X14,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(X14,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y14,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Y14,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z14,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z14,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA14,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA14,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB14,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB14,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC14,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC14,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD14,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD14,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE14,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE14,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF14,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF14,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG14,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG14,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0},null,null,null,null,null,{"$f":"AVERAGE(AM36:AM39)","v":17.190476738071759},{"$f":"AVERAGE(AN36:AN39)","v":6.502066355329962},10.658094507533413,5.2526690391459076E-3,2.506320616924099E-2,null,null,null,null,null,{"$f":"AVERAGE(AW36:AW39)","v":14.041963329147039},{"$f":"AVERAGE(AX36:AX39)","v":2.1183253244487852},{"$f":"AVERAGE(AY36:AY39)","v":11.853530225185064},{"$f":"AVERAGE(AZ36:AZ39)","v":1.9127122685852097E-2},{"$f":"AVERAGE(BA36:BA39)","v":5.0980656827337982E-2}]
["    studio",{"$f":"IF(ISERROR(HLOOKUP(B15,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B15,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":457},{"$f":"IF(ISERROR(HLOOKUP(C15,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C15,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":39.669581000000001},{"$f":"IF(ISERROR(HLOOKUP(D15,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE)),0,HLOOKUP(D15,Transport!$A$6:$N$65,MATCH(D$9,Transport!$A$6:$A$65,0),FALSE))","v":607.81000000000006},{"$f":"IF(ISERROR(HLOOKUP(E15,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E15,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":300},{"$f":"IF(ISERROR(HLOOKUP(F15,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F15,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":14.786797453317032},{"$f":"IF(ISERROR(HLOOKUP(G15,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G15,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":9.3449725667276109},{"$f":"IF(ISERROR(HLOOKUP(H15,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H15,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":5.3990804442413172},{"$f":"IF(ISERROR(HLOOKUP(I15,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I15,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":5.2526690391459076E-3},{"$f":"IF(ISERROR(HLOOKUP(J15,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J15,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":3.7491773308957956E-2},{"$f":"Transport!T17","v":19.537145427450284},{"$f":"Transport!U17","v":12.347101434782617},{"$f":"Transport!V17","v":7.1335676400966195},{"$f":"Transport!W17","v":6.9401206869874671E-3},{"$f":"Transport!X17","v":4.9536231884057966E-2},{"$f":"IF(ISERROR(HLOOKUP(P15,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(P15,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q15,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Q15,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R15,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(R15,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S15,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(S15,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T15,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(T15,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U15,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(U15,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V15,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(V15,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W15,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(W15,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X15,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(X15,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y15,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Y15,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z15,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z15,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0.63198083264684946},{"$f":"IF(ISERROR(HLOOKUP(AA15,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA15,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0.36512845065245514},{"$f":"IF(ISERROR(HLOOKUP(AB15,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB15,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":3.5522695537887474E-4},{"$f":"IF(ISERROR(HLOOKUP(AC15,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC15,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":2.5354897453165326E-3},{"$f":"IF(ISERROR(HLOOKUP(AD15,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD15,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":270.29999378957808},{"$f":"IF(ISERROR(HLOOKUP(AE15,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE15,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF15,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF15,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG15,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG15,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"AD36*(1-$AH$30)","v":129.74399701899748},{"$f":"AD36*(1-$AI$30)","v":108.11999751583124},{"$f":"AD36*(1-$AJ$30)","v":67.57499844739452},{"$f":"AD36*(1-$AK$30)","v":67.57499844739452},null,17.714331305236588,7.6982998171846422,9.9759378683729469,5.2526690391459076E-3,3.4840950639853742E-2,{"$f":"AN36/$AM36","v":0.43458032282081821},{"$f":"AO36/$AM36","v":0.56315633350630234},2.9652087615597155E-4,1.9668227967235942E-3,null,14.361613672337626,3.0501919561243143,11.243926899451552,1.45423487544484E-2,5.2952468007312618E-2,{"$f":"AX36/$AW36","v":0.21238504430733915},{"$f":"AY36/$AW36","v":0.78291528765384122},1.0125845943383712E-3,3.6870834444813188E-3]
["    1 bedroom",{"$f":"IF(ISERROR(HLOOKUP(B16,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B16,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":2285},{"$f":"IF(ISERROR(HLOOKUP(C16,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C16,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":53.447095899999994},{"$f":"IF(ISERROR(HLOOKUP(D16,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(D16,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE))","v":3153.2999999999997},{"$f":"IF(ISERROR(HLOOKUP(E16,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E16,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":300},{"$f":"IF(ISERROR(HLOOKUP(F16,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F16,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":14.709037282740203},{"$f":"IF(ISERROR(HLOOKUP(G16,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G16,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":8.7309288224199282},{"$f":"IF(ISERROR(HLOOKUP(H16,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H16,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":5.9470245412811282},{"$f":"IF(ISERROR(HLOOKUP(I16,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I16,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":5.2526690391459076E-3},{"$f":"IF(ISERROR(HLOOKUP(J16,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J16,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":2.583125E-2},{"$f":"Transport!T18","v":39.401467936364192},{"$f":"Transport!U18","v":26.899170648780505},{"$f":"Transport!V18","v":12.458726834146344},{"$f":"Transport!W18","v":7.1964895173086295E-3},{"$f":"Transport!X18","v":3.6373963920039006E-2},{"$f":"IF(ISERROR(HLOOKUP(P16,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(P16,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q16,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Q16,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R16,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(R16,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S16,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(S16,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T16,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(T16,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U16,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(U16,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V16,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(V16,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W16,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(W16,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X16,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(X16,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y16,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Y16,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z16,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z16,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0.59357581700230821},{"$f":"IF(ISERROR(HLOOKUP(AA16,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA16,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0.40431092987026779},{"$f":"IF(ISERROR(HLOOKUP(AB16,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB16,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":3.5710488308500417E-4},{"$f":"IF(ISERROR(HLOOKUP(AC16,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC16,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":1.7561482443389251E-3},{"$f":"IF(ISERROR(HLOOKUP(AD16,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD16,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":270.29999378957808},{"$f":"IF(ISERROR(HLOOKUP(AE16,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE16,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF16,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF16,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG16,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG16,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"AD37*(1-$AH$30)","v":129.74399701899748},108.11999751583124,{"$f":"AD37*(1-$AJ$30)","v":67.57499844739452},{"$f":"AD37*(1-$AK$30)","v":67.57499844739452},null,17.078398577935953,6.2091565800711717,10.838303207829197,5.2526690391459076E-3,2.5686120996441283E-2,{"$f":"AN37/$AM37","v":0.36356784576353368},{"$f":"AO37/$AM37","v":0.63462057981428632},{"$f":"AP37/$AM37","v":3.0756215315948731E-4},{"$f":"AQ37/$AM37","v":1.5040122690206962E-3},null,14.116882567259808,2.0720213523131674,11.980343421352336,1.45423487544484E-2,4.997544483985765E-2,{"$f":"AX37/$AW37","v":0.14677612726754885},{"$f":"AY37/$AW37","v":0.84865361486660085},{"$f":"AZ37/$AW37","v":1.0301388203210915E-3},{"$f":"BA37/$AW37","v":3.5401190455293459E-3}]
["    2 bedroom",{"$f":"IF(ISERROR(HLOOKUP(B17,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B17,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":1599},{"$f":"IF(ISERROR(HLOOKUP(C17,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C17,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":90.561844399999998},{"$f":"IF(ISERROR(HLOOKUP(D17,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(D17,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE))","v":2958.15},{"$f":"IF(ISERROR(HLOOKUP(E17,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E17,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":300},{"$f":"IF(ISERROR(HLOOKUP(F17,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F17,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":14.30530693453283},{"$f":"IF(ISERROR(HLOOKUP(G17,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G17,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":9.1066134435575794},{"$f":"IF(ISERROR(HLOOKUP(H17,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H17,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":5.1643219289243527},{"$f":"IF(ISERROR(HLOOKUP(I17,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I17,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":5.2526690391459076E-3},{"$f":"IF(ISERROR(HLOOKUP(J17,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J17,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":2.9118893011750156E-2},{"$f":"Transport!T19","v":26.341134875606684},{"$f":"Transport!U19","v":16.766619993002092},{"$f":"Transport!V19","v":9.5082792127361611},{"$f":"Transport!W19","v":9.6709392876087354E-3},{"$f":"Transport!X19","v":5.6564730580825756E-2},{"$f":"IF(ISERROR(HLOOKUP(P17,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(P17,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q17,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Q17,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R17,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(R17,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S17,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(S17,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T17,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(T17,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U17,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(U17,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V17,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(V17,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W17,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(W17,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X17,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(X17,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y17,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Y17,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z17,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z17,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0.63658986732918887},{"$f":"IF(ISERROR(HLOOKUP(AA17,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA17,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0.36100741861453844},{"$f":"IF(ISERROR(HLOOKUP(AB17,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB17,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":3.6718324627247467E-4},{"$f":"IF(ISERROR(HLOOKUP(AC17,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC17,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":2.0355308100001349E-3},{"$f":"IF(ISERROR(HLOOKUP(AD17,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD17,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":270.29999378957808},{"$f":"IF(ISERROR(HLOOKUP(AE17,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE17,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF17,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF17,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG17,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG17,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0},129.74399701899748,108.11999751583124,67.57499844739452,67.57499844739452,null,16.571753606325355,6.1438631698973705,10.389472431014839,5.2526690391459076E-3,3.3165336374002277E-2,0.37074309188089116,0.62693862567744363,3.1696519052401253E-4,2.0013172511413177E-3,null,13.602053576206796,2.013921322690992,11.5119152257697,2.3711896617255795E-2,5.2505131128848345E-2,0.14806009338279744,0.84633655949618947,1.7432585810964237E-3,3.8600885399166654E-3]
["    3 bedroom",{"$f":"IF(ISERROR(HLOOKUP(B18,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B18,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":228},{"$f":"IF(ISERROR(HLOOKUP(C18,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C18,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":111.4836},{"$f":"IF(ISERROR(HLOOKUP(D18,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(D18,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE))","v":538.07999999999993},{"$f":"IF(ISERROR(HLOOKUP(E18,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E18,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":300},{"$f":"IF(ISERROR(HLOOKUP(F18,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F18,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":16.845077257997723},{"$f":"IF(ISERROR(HLOOKUP(G18,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G18,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":11.488187464583341},{"$f":"IF(ISERROR(HLOOKUP(H18,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H18,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":5.3209145854166682},{"$f":"IF(ISERROR(HLOOKUP(I18,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I18,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":5.2526690391459076E-3},{"$f":"IF(ISERROR(HLOOKUP(J18,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J18,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":3.0722538958570886E-2},{"$f":"Transport!T20","v":23.230929187342369},{"$f":"Transport!U20","v":14.422893373505667},{"$f":"Transport!V20","v":8.7352539546230918},{"$f":"Transport!W20","v":1.2298932384341637E-2},{"$f":"Transport!X20","v":6.0482926829268285E-2},{"$f":"IF(ISERROR(HLOOKUP(P18,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(P18,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Q18,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Q18,Transport!$A$6:$Q$53,MATCH(Q$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(R18,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(R18,Transport!$A$6:$Q$53,MATCH(R$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S18,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(S18,Transport!$A$6:$Q$53,MATCH(S$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T18,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(T18,Transport!$A$6:$Q$53,MATCH(T$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(U18,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(U18,Transport!$A$6:$Q$53,MATCH(U$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(V18,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(V18,Transport!$A$6:$Q$53,MATCH(V$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(W18,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(W18,Transport!$A$6:$Q$53,MATCH(W$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X18,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(X18,Transport!$A$6:$Q$53,MATCH(X$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y18,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(Y18,Transport!$A$6:$Q$53,MATCH(Y$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z18,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z18,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0.6819907851196686},{"$f":"IF(ISERROR(HLOOKUP(AA18,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA18,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0.31587356376714743},{"$f":"IF(ISERROR(HLOOKUP(AB18,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB18,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":3.1182219936996965E-4},{"$f":"IF(ISERROR(HLOOKUP(AC18,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC18,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":1.8238289138142367E-3},{"$f":"IF(ISERROR(HLOOKUP(AD18,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD18,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":270.29999378957808},{"$f":"IF(ISERROR(HLOOKUP(AE18,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE18,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF18,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF18,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG18,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG18,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0},129.74399701899748,108.11999751583124,67.57499844739452,67.57499844739452,null,17.397423462789142,5.9569458541666638,11.428664522916666,5.2526690391459076E-3,6.5604166666666667E-3,0.3424039121027207,0.65691707437949731,3.0192223867980757E-4,3.7709127910225078E-4,null,14.087303500783923,1.3371666666666664,12.677935354166667,2.3711896617255795E-2,4.8489583333333336E-2,9.4919987106990095E-2,0.89995472543494015,1.6832104608192964E-3,3.4420769972503974E-3]
["Commercial/Government JOBS",{"$f":"IF(ISERROR(HLOOKUP(B19,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B19,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"Buildings!Q75","v":29711.481261154076},{"$f":"Buildings!R77","v":990.38270870513588},{"$f":"IF(ISERROR(HLOOKUP(E19,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E19,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":250},{"$f":"IF(ISERROR(HLOOKUP(F19,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F19,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G19,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G19,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H19,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H19,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I19,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I19,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J19,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J19,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L19,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(L19,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M19,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(M19,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N19,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(N19,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O19,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(O19,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P19,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(P19,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"Transport!T23","v":17.050637714723926},{"$f":"Transport!U23","v":13.723029831288343},{"$f":"Transport!V23","v":3.3276078834355833},{"$f":"Transport!W23","v":0},{"$f":"Transport!X23","v":0},{"$f":"IF(ISERROR(HLOOKUP(U19,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(U19,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE))","v":38.541999180000005},{"$f":"IF(ISERROR(HLOOKUP(V19,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(V19,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE))","v":31.841533590000001},{"$f":"IF(ISERROR(HLOOKUP(W19,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(W19,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE))","v":6.7004655900000003},{"$f":"IF(ISERROR(HLOOKUP(X19,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(X19,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y19,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Y19,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z19,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z19,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0.81961507793872401},{"$f":"IF(ISERROR(HLOOKUP(AA19,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA19,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0.18038492206127582},{"$f":"IF(ISERROR(HLOOKUP(AB19,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB19,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":1.9038553069966683E-4},{"$f":"IF(ISERROR(HLOOKUP(AC19,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC19,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD19,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD19,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":270.29999378957808},{"$f":"IF(ISERROR(HLOOKUP(AE19,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE19,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF19,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF19,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG19,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG19,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0},129.74399701899748,108.11999751583124,67.57499844739452,67.57499844739452,null,{"$f":"AN40+AO40+AP40+AQ40","v":59.349999999999994},16.7,42.65,0,0,0.28138163437236735,0.7186183656276327,0,0,null,{"$f":"AX40+AY40+AZ40+BA40","v":57.089999999999996},12.12,44.97,0,0,0.21229637414608513,0.78770362585391496,0,0]
["Retail JOBS",{"$f":"IF(ISERROR(HLOOKUP(B20,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B20,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"Buildings!U75","v":24643.720255800123},{"$f":"Buildings!V77","v":314},{"$f":"IF(ISERROR(HLOOKUP(E20,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E20,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":250},{"$f":"IF(ISERROR(HLOOKUP(F20,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F20,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G20,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G20,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H20,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H20,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I20,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I20,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J20,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J20,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L20,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(L20,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M20,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(M20,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N20,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(N20,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O20,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(O20,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P20,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(P20,Transport!$A$6:$Q$53,MATCH(P$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"Transport!T24","v":17.050637714723926},{"$f":"Transport!U24","v":13.723029831288343},{"$f":"Transport!V24","v":3.3276078834355833},{"$f":"Transport!W24","v":0},{"$f":"Transport!X24","v":0},{"$f":"IF(ISERROR(HLOOKUP(U20,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(U20,Transport!$A$6:$N$61,MATCH(U$9,Transport!$A$6:$A$61,0),FALSE))","v":38.541999180000005},{"$f":"IF(ISERROR(HLOOKUP(V20,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(V20,Transport!$A$6:$N$61,MATCH(V$9,Transport!$A$6:$A$61,0),FALSE))","v":31.841533590000001},{"$f":"IF(ISERROR(HLOOKUP(W20,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(W20,Transport!$A$6:$N$61,MATCH(W$9,Transport!$A$6:$A$61,0),FALSE))","v":6.7004655900000003},{"$f":"IF(ISERROR(HLOOKUP(X20,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(X20,Transport!$A$6:$N$61,MATCH(X$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y20,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Y20,Transport!$A$6:$N$61,MATCH(Y$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Z20,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z20,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0.81961507793872401},{"$f":"IF(ISERROR(HLOOKUP(AA20,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA20,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0.18038492206127582},{"$f":"IF(ISERROR(HLOOKUP(AB20,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB20,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":1.9038553069966683E-4},{"$f":"IF(ISERROR(HLOOKUP(AC20,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC20,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD20,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD20,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":270.29999378957808},{"$f":"IF(ISERROR(HLOOKUP(AE20,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AE20,Transport!$A$6:$N$61,MATCH(AE$9,Transport!$A$6:$A$61,0),FALSE))","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF20,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF20,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG20,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG20,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0},129.74399701899748,108.11999751583124,67.57499844739452,67.57499844739452,null,{"$f":"AN41+AO41+AP41+AQ41","v":59.349999999999994},16.7,42.65,0,0,0.28138163437236735,0.7186183656276327,0,0,null,{"$f":"AX41+AY41+AZ41+BA41","v":57.089999999999996},12.12,44.97,0,0,0.21229637414608513,0.78770362585391496,0,0]
["Hotel",{"$f":"IF(ISERROR(HLOOKUP(B21,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B21,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C21,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C21,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D21,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(D21,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E21,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E21,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F21,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F21,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G21,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G21,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H21,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H21,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I21,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I21,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J21,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J21,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K21,Transport!$A$6:$Q$53,MATCH(K$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(K21,Transport!$A$6:$Q$53,MATCH(K$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L21,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(L21,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M21,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(M21,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N21,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(N21,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O21,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(O21,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE))","v":0},27.467574707362871,17.61757470736287,9.85,0,0,24.2722126261441,15.094212626144101,7.74,0,1.4379999999999999,{"$f":"IF(ISERROR(HLOOKUP(Z21,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z21,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA21,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA21,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB21,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB21,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC21,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC21,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD21,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD21,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"AE41","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF21,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF21,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG21,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG21,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0}]
["Social",{"$f":"IF(ISERROR(HLOOKUP(B22,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B22,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C22,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C22,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D22,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(D22,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E22,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E22,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F22,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F22,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G22,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G22,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H22,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H22,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I22,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I22,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J22,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J22,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K22,Transport!$A$6:$Q$53,MATCH(K$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(K22,Transport!$A$6:$Q$53,MATCH(K$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L22,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(L22,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M22,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(M22,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N22,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(N22,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O22,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(O22,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE))","v":0},27.467574707362871,17.61757470736287,9.85,0,0,24.2722126261441,15.094212626144101,7.74,0,1.4379999999999999,{"$f":"IF(ISERROR(HLOOKUP(Z22,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z22,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA22,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA22,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB22,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB22,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC22,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC22,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD22,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD22,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"AE42","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF22,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF22,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG22,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG22,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0}]
["Other/Utility",{"$f":"IF(ISERROR(HLOOKUP(B23,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(B23,Transport!$A$6:$N$61,MATCH(B$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C23,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(C23,Transport!$A$6:$N$61,MATCH(C$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D23,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(D23,Transport!$A$6:$N$61,MATCH(D$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E23,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(E23,Transport!$A$6:$N$61,MATCH(E$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F23,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(F23,Transport!$A$6:$N$61,MATCH(F$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G23,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(G23,Transport!$A$6:$Q$56,MATCH(G$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H23,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(H23,Transport!$A$6:$Q$56,MATCH(H$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I23,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(I23,Transport!$A$6:$Q$56,MATCH(I$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J23,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$56,0),FALSE)),0,HLOOKUP(J23,Transport!$A$6:$Q$56,MATCH(J$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K23,Transport!$A$6:$Q$53,MATCH(K$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(K23,Transport!$A$6:$Q$53,MATCH(K$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L23,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(L23,Transport!$A$6:$Q$53,MATCH(L$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M23,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(M23,Transport!$A$6:$Q$53,MATCH(M$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(N23,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(N23,Transport!$A$6:$Q$53,MATCH(N$9,Transport!$A$6:$A$53,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(O23,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE)),0,HLOOKUP(O23,Transport!$A$6:$Q$53,MATCH(O$9,Transport!$A$6:$A$53,0),FALSE))","v":0},27.467574707362871,17.61757470736287,9.85,0,0,24.2722126261441,15.094212626144101,7.74,0,1.4379999999999999,{"$f":"IF(ISERROR(HLOOKUP(Z23,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(Z23,Transport!$A$6:$N$61,MATCH(Z$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AA23,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AA23,Transport!$A$6:$N$61,MATCH(AA$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AB23,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AB23,Transport!$A$6:$N$61,MATCH(AB$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AC23,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AC23,Transport!$A$6:$N$61,MATCH(AC$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AD23,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AD23,Transport!$A$6:$N$61,MATCH(AD$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"AE43","v":29.5},{"$f":"IF(ISERROR(HLOOKUP(AF23,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AF23,Transport!$A$6:$N$61,MATCH(AF$9,Transport!$A$6:$A$61,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG23,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE)),0,HLOOKUP(AG23,Transport!$A$6:$N$61,MATCH(AG$9,Transport!$A$6:$A$61,0),FALSE))","v":0}]
[]
["3. Baseline Calculations"]
[null,{"$f":"B27","v":"Units by Type"},{"$f":"C27","v":"Avg Unit Size"},{"$f":"D27","v":"Number of People"},{"$f":"E27","v":"Annual Expansion Factor"},"Annual Transportation Data"]
[null,null,null,null,null,"VKT",null,null,"gCO2",null,null,"mtonCO2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon for Scenario 3 Annual Travel",null,null,null,null,null,null,null,null,null,"Carbon for Scenario 3 Annual Travel"]
[null,null,null,null,null,"VKT/person(job)","VKT","VKT/m2","gCO2/ person(job)","gCO2","gCO2/ m2","mCO2/ person (job)","mCO2","mCO2/ m2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mCO2/ person (job)","total mCO2","mCO2/ m2",null,null,null,null,null,null,null,"mCO2/ person (job)","total mCO2","mCO2/ m2"]
[]
["Site",null,null,null,null,0,0,0,0,0,0,0,0,0]
["Hardscape",null,null,null,null,0,0,0,0,0,0,0,0,0]
["Softscape",null,null,null,null,0,0,0,0,0,0,0,0,0]
["Buildings Total",null,null,null,null,{"$f":"AVERAGE(F55,F60,F61)","v":10781.594955668683},{"$f":"SUM(G55,G60,G61)","v":50153762.625141367},{"$f":"AVERAGE(H55,H60,H61)","v":251.56131457164562},{"$f":"AVERAGE(I55,I60,I61)","v":1189703.0543351397},{"$f":"J55+J60+J61","v":2773143259.4646273},{"$f":"AVERAGE(K55,K60,K61)","v":27686.551032712352},{"$f":"AVERAGE(L55,L60,L61)","v":1.1897030543351397},{"$f":"SUM(M55,M60,M61)","v":4923.529561690254},{"$f":"AVERAGE(N55,N60,N61)","v":2.7686551032712354E-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,{"$f":"AVERAGE(AM55,AM60,AM61)","v":0.58461152219569701},{"$f":"SUM(AN55,AN60,AN61)","v":3132.8133271244819},{"$f":"AVERAGE(AO55,AO60,AO61)","v":1.3739237899559059E-2},null,null,null,null,null,null,null,{"$f":"AVERAGE(AW55,AW60,AW61)","v":0.42966736691176238},{"$f":"SUM(AX55,AX60,AX61)","v":1739.5297398276487},{"$f":"AVERAGE(AY55,AY60,AY61)","v":1.0035800910543971E-2}]
["Housing",null,null,null,null,{"$f":"AVERAGE(F56:F59)","v":4548.4664196440845},{"$f":"SUM(G56:G59)","v":32025244.050941102},{"$f":"AVERAGE(H56:H59)","v":114.32742428261776},{"$f":"AVERAGE(I56:I59)","v":416126.81868906243},{"$f":"AVERAGE(J56:J59)","v":716795434.07520866},{"$f":"AVERAGE(K56:K59)","v":10422.954692863401},{"$f":"AVERAGE(L56:L59)","v":0.41612681868906243},{"$f":"SUM(M56:M59)","v":2867.1817363008349},{"$f":"AVERAGE(N56:N59)","v":1.04229546928634E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AM56:AM59)","v":0.31078834251560233},{"$f":"SUM(AN56:AN59)","v":2191.6710558539385},{"$f":"AVERAGE(AO56:AO59)","v":7.973596886003801E-3},null,null,null,null,null,null,null,{"$f":"AVERAGE(AW56:AW59)","v":0.1383393695528658},{"$f":"SUM(AX56:AX59)","v":989.07745477476021},{"$f":"AVERAGE(AY56:AY59)","v":3.5990583630850933E-3}]
["    studio",{"$f":"B36","v":457},{"$f":"C36","v":39.669581000000001},{"$f":"D36","v":607.81000000000006},{"$f":"E36","v":300},{"$f":"F$36*E36","v":4436.0392359951093},{"$f":"F56*D56","v":2696269.0080301878},{"$f":"G56/(C36*B36)","v":148.72685909824699},{"$f":"(G36*AD36+H36*AE36)*E36*0.5","v":402782.83497830544},{"$f":"I56*D36","v":244815434.92816386},{"$f":"J56/(C36*B36)","v":13504.079373088067},{"$f":"I56/1000000","v":0.40278283497830547},244.81543492816385,1.3504079373088066E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN36*$AD36+AO36*$AE36)*$E36*0.5/1000000","v":0.35627108398384816},{"$f":"AM56*$D56","v":216.54512755622278},{"$f":"AN56/($B56*$C56)","v":1.1944682291918286E-2},null,null,null,null,null,null,null,{"$f":"(AX36*$AD36+AY36*$AE36)*$E36*0.5/1000000","v":0.1734244065496866},{"$f":"AW56*$D56","v":105.40908854496503},{"$f":"AX56/($B56*$C56)","v":5.8143911505161398E-3}]
["    1 bedroom",{"$f":"B37","v":2285},53.447095899999994,3153.2999999999997,300,{"$f":"F$37*E$37","v":4412.7111848220611},13914602.179099403,{"$f":"G57/(C37*B37)","v":113.93587121081435},{"$f":"(G37*AD37+H37*AE37)*E37*0.5","v":380311.08456677216},{"$f":"I57*D37","v":1199234942.9644024},{"$f":"J57/(C37*B37)","v":9819.6036260624132},0.38031108456677215,1199.2349429644025,9.8196036260624134E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN37*$AD37+AO37*$AE37)*$E37*0.5/1000000","v":0.29970973944940754},945.07472140581672,{"$f":"AN57/($B57*$C57)","v":7.7384829517029461E-3},null,null,null,null,null,null,null,{"$f":"(AX37*$AD37+AY37*$AE37)*$E37*0.5/1000000","v":0.13702312343880246},432.07501513957578,{"$f":"AX57/($B57*$C57)","v":3.5379267509564991E-3}]
["    2 bedroom",1599,90.561844399999998,2958.15,300,{"$f":"F$38*E$38","v":4291.5920803598492},12695173.112516489,{"$f":"G58/(C38*B38)","v":87.668768246351235},{"$f":"(G38*AD38+H38*AE38)*E38*0.5","v":392079.7581211456},{"$f":"I58*D38","v":1159830736.4860668},{"$f":"J58/(C38*B38)","v":8009.4167397955434},0.39207975812114559,1159.8307364860668,8.0094167397955426E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN38*$AD38+AO38*$AE38)*$E38*0.5/1000000","v":0.29507634200733213},872.88008110898954,{"$f":"AN58/($B58*$C58)","v":6.0278281248605445E-3},null,null,null,null,null,null,null,{"$f":"(AX38*$AD38+AY38*$AE38)*$E38*0.5/1000000","v":0.13259466302644202},392.23490243166947,{"$f":"AX58/($B58*$C58)","v":2.7086476454196173E-3}]
["    3 bedroom",228,111.4836,538.07999999999993,300,{"$f":"F$39*E$39","v":5053.5231773993164},2719199.7512950236,{"$f":"G59/(B39*C39)","v":106.97819857505843},{"$f":"(G39*AD39+H39*AE39)*E39*0.5","v":489333.59709002665},{"$f":"I59*D39","v":263300621.92220151},{"$f":"J59/(C39*B39)","v":10358.719032507586},0.48933359709002666,263.30062192220151,1.0358719032507586E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN39*$AD39+AO39*$AE39)*$E39*0.5/1000000","v":0.29209620462182151},157.17112578290968,{"$f":"AN59/($B59*$C59)","v":6.183394175533429E-3},null,null,null,null,null,null,null,{"$f":"(AX39*$AD39+AY39*$AE39)*$E39*0.5/1000000","v":0.11031528519653211},59.358448658549989,{"$f":"AX59/($B59*$C59)","v":2.3352679054481173E-3}]
["Commercial/Government",0,29711.481261154076,990.38270870513588,250,{"$f":"(P40+U40)*E60","v":13898.159223680983},13764496.57796444,{"$f":"G60/C60","v":463.27197412269942},{"$f":"((Q40+V40)*AD40+AE40*(W40+R40))*E40*0.5","v":1576491.1721581782},{"$f":"I60*D60","v":1561329597.3317511},{"$f":"J60/(C60)","v":52549.705738605939},1.5764911721581782,1561.3295973317511,5.2549705738605935E-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,{"$f":"(AN40*AD40+AE40*AO40)*E40*0.5/1000000","v":0.72152311203574426},714.58401409131966,{"$f":"AN60/$C60","v":2.4050770401191475E-2},null,null,null,null,null,null,null,{"$f":"(AX40*AD40+AE40*AY40)*E40*0.5/1000000","v":0.57533136559121079},569.79823625724816,{"$f":"AX60/$C60","v":1.9177712186373694E-2}]
["Retail",0,24643.720255800123,314,250,{"$f":"(P41+U41)*E61","v":13898.159223680983},4364021.9962358288,{"$f":"G61/C61","v":177.08454530961967},{"$f":"((Q41+V41)*AD41+AE41*(W41+R41))*E41*0.5","v":1576491.1721581782},{"$f":"I61*D61","v":495018228.05766797},{"$f":"J61/(C61)","v":20086.992666667727},1.5764911721581782,495.01822805766795,2.0086992666667726E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN41*AD41+AE41*AO41)*E41*0.5/1000000","v":0.72152311203574426},226.55825717922369,{"$f":"AN61/$C61","v":9.1933464114818935E-3},null,null,null,null,null,null,null,{"$f":"(AX41*AD41+AE41*AY41)*E41*0.5/1000000","v":0.57533136559121079},180.65404879564019,{"$f":"AX61/$C61","v":7.3306321821731291E-3}]
["Hotel",null,null,null,null,{"$f":"F42*E42","v":0},0,0,0,0,0,0,0,0]
["Social",null,null,null,null,{"$f":"F43*E43","v":0},0,0,0,0,0,0,0,0]
["Other/Utility",null,null,null,null,{"$f":"F44*E44","v":0},0,0,0,0,0,0,0,0]
[]
["4. Scenario 1 Calculations"]
[]
[null,"Sum of Scenario 1",null,null,null,null,null,"Strategy 1 - Alternative Vehicles",null,null,null,null,null,null,"Strategy 2 - Higher Walk and Bike Modal Split for Short Trips",null,null,null,null,null,null,"Strategy 3 - Increase in Gas Costs (Auto Mode only)",null,null,null,null,null,null,"Combined Fuel Economy Calc"]
[null,"mCO2",null,null,"% reduction from baseline",null,null,"mtonCO2",null,null,"% reduction from baseline",null,null,null,"mtonCO2",null,null,"% reduction from baseline",null,null,null,"mCO2",null,null,"% reduction from baseline",null,null,null," (Alternative Vehicles)"]
[null," mCO2/ person(job)","total mCO2"," mCO2/ m2"," mCO2/ person(job)","total mCO2"," mCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2",null," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2",null," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2",null,"CO2 Intensity/VKT (identify fuel for each mode) (gCO2)",null,null,null,null,"PHEV Electricity Emissions - Scenario 1"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!Q48","v":0.05},null,null,null,null,null,null,{"$f":"'Control Panel'!Q49","v":0.99811821615555296},null,null,null,null,null,null,{"$f":"'Control Panel'!Q50","v":0},null,null,null,null,null,null,"HEV","PHEV","Combined","Savings "]
["Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Emission Factor",null,null,{"$f":"C_C!G20","v":187.00000000000003},"g / kWh"]
["Hardscape",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Electricity Consumption ",null,null,0.22,"kWh / VKT","Source: EPA Label for Chevy Volt"]
["Softscape",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Intensity / PKT",null,null,{"$f":"AK72*AK73","v":41.140000000000008},"g / VKT"]
["Buildings Total",{"$f":"AVERAGE(B76,B81,B82)","v":1.1551934899851426},{"$f":"SUM(C76,C81,C82)","v":4783.4176705827022},{"$f":"AVERAGE(D76,D81,D82)","v":2.6883769519045867E-2},{"$f":"K75+R75+Y75+AG75","v":2.9006872113380044E-2},2.845761142529879E-2,{"$f":"M75+T75+AA75","v":2.8995359975244939E-2},{"$f":"AVERAGE(H76,H81,H82)","v":1.1573707146456333},{"$f":"SUM(I76,I81,I82)","v":4792.2573957514542},{"$f":"AVERAGE(J76,J81,J82)","v":2.693441738265881E-2},{"$f":"1-(H75/$L54)","v":2.717681489653323E-2},{"$f":"1-(I75/$M54)","v":2.6662207323831733E-2},{"$f":"1-(J75/$N54)","v":2.7166029064612629E-2},null,{"$f":"AVERAGE(O76,O81,O82)","v":1.1875258296746489},{"$f":"SUM(P76,P81,P82)","v":4914.6898365215011},{"$f":"AVERAGE(Q76,Q81,Q82)","v":2.7635903169099415E-2},{"$f":"1-(O75/$L54)","v":1.8300572168468143E-3},{"$f":"1-(P75/$M54)","v":1.7954041014670574E-3},{"$f":"1-(Q75/$N54)","v":1.8293309106323097E-3},null,{"$f":"AVERAGE(V76,V81,V82)","v":1.1897030543351397},{"$f":"SUM(W76,W81,W82)","v":4923.529561690254},{"$f":"AVERAGE(X76,X81,X82)","v":2.7686551032712354E-2},{"$f":"1-(V75/$L54)","v":0},{"$f":"1-(W75/$M54)","v":0},{"$f":"1-(X75/$N54)","v":0}]
["Housing",{"$f":"AVERAGE(B77:B80)","v":0.40443545069294623},{"$f":"SUM(C77:C80)","v":2786.965354600286},{"$f":"AVERAGE(D77:D80)","v":1.0130308672761218E-2},2.8095684947554767E-2,2.7977431874981806E-2,2.8077069192534498E-2,{"$f":"AVERAGE(H77:H80)","v":0.40517306460362484},{"$f":"SUM(I77:I80)","v":2792.0262438842678},{"$f":"AVERAGE(J77:J80)","v":1.0148771847934886E-2},2.6323114957948479E-2,2.6212322527392584E-2,2.6305673679676178E-2,null,{"$f":"AVERAGE(O77:O80)","v":0.41538920477838387},{"$f":"SUM(P77:P80)","v":2862.1208470168531},{"$f":"AVERAGE(Q77:Q80)","v":1.0404491517689737E-2},1.7725699896062874E-3,1.7651093475892221E-3,1.7713955128583203E-3,null,{"$f":"IF(V$71=1,AM55,$L55)","v":0.41612681868906243},{"$f":"IF(V$71=1,AN55,$M55)","v":2867.1817363008349},{"$f":"IF(V$71=1,AO55,$N55)","v":1.04229546928634E-2},0,0,0]
["    studio",{"$f":"C77/D56","v":0.39148172000487674},{"$f":"(1-F77)*M56","v":237.94650423616415},{"$f":"C77/(B56*C56)","v":1.3125187473154458E-2},2.8057588337987327E-2,2.8057588337987216E-2,2.8057588337987105E-2,{"$f":"($G36*$AD36*((1-$H$71)+($H$71*AF77))+$H36*$AE36)*$E36*0.5/1000000","v":0.39219471266863926},{"$f":"H77*$D56","v":238.37986830712566},{"$f":"I77/($B56*$C56)","v":1.3149091941487617E-2},2.6287421881412865E-2,2.6287421881412754E-2,2.6287421881412754E-2,null,{"$f":"($G36*$AD36*O$71+$H36*$AE36)*$E36*0.5/1000000","v":0.4020698423145429},{"$f":"O77*$D56","v":244.38207085720234},{"$f":"P77/($B56*$C56)","v":1.3480174904754907E-2},1.7701664565744624E-3,1.7701664565744624E-3,1.7701664565743513E-3,null,0.40278283497830547,244.81543492816385,1.3504079373088066E-2,0,0,0,null,{"$f":"AH36","v":129.74399701899748},{"$f":"AJ36+$AK$74","v":108.71499844739452},{"$f":"IF('Control Panel'!$K$91=0, T_C!AC77, AC77*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD77)","v":119.229497733196},{"$f":"AE77/AD36","v":0.44110063067930827}]
["    1 bedroom",0.36975254844026734,1165.9407109966949,{"$f":"C78/(B57*C57)","v":9.5469830166688054E-3},2.7762893470571481E-2,2.7762893470571592E-2,2.776289347057137E-2,{"$f":"($G37*$AD37*((1-$H$71)+($H$71*AF78))+$H37*$AE37)*$E37*0.5/1000000","v":0.37041869145500256},1168.0412597650595,{"$f":"I78/($B57*$C57)","v":9.5641827792537475E-3},2.6011319451912374E-2,2.6011319451912374E-2,2.6011319451912263E-2,null,{"$f":"($G37*$AD37*O$71+$H37*$AE37)*$E37*0.5/1000000","v":0.37964494155203693},1197.1343941960379,{"$f":"P78/($B57*$C57)","v":9.8024038634774713E-3},1.7515740186591078E-3,1.7515740186592188E-3,1.7515740186591078E-3,null,0.38031108456677215,1199.2349429644025,9.8196036260624134E-3,0,0,0,null,129.74399701899748,{"$f":"AJ37+$AK$74","v":108.71499844739452},{"$f":"IF('Control Panel'!$K$91=0, T_C!AC78, AC78*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD78)","v":119.229497733196},0.44110063067930827]
["    2 bedroom",0.38106689694800083,1127.2530412067288,{"$f":"C79/(B58*C58)","v":7.7844456903949895E-3},2.8088318626594111E-2,2.8088318626594222E-2,2.8088318626593889E-2,{"$f":"($G38*$AD38*((1-$H$71)+($H$71*AF79))+$H38*$AE38)*$E38*0.5/1000000","v":0.38176170354380579},1129.308383338109,{"$f":"I79/($B58*$C58)","v":7.798639219808565E-3},2.6316213381644915E-2,2.6316213381645026E-2,2.6316213381644804E-2,null,{"$f":"($G38*$AD38*O$71+$H38*$AE38)*$E38*0.5/1000000","v":0.3913849515253407},1157.7753943546866,{"$f":"P79/($B58*$C58)","v":7.995223210381968E-3},1.7721052449491959E-3,1.7721052449491959E-3,1.7721052449490848E-3,null,0.39207975812114559,1159.8307364860668,8.0094167397955426E-3,0,0,0,null,129.74399701899748,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC79, AC79*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD79)","v":119.229497733196},0.44110063067930827]
["    3 bedroom",0.47544063737864001,255.82509816069859,{"$f":"C80/(B59*C59)","v":1.0064618510826618E-2},2.8391591736200761E-2,2.8391591736200872E-2,2.839159173620065E-2,{"$f":"($G39*$AD39*((1-$H$71)+($H$71*AF80))+$H39*$AE39)*$E39*0.5/1000000","v":0.47631715074705178},256.29673247397358,{"$f":"I80/($B59*$C59)","v":1.0083173451189611E-2},2.6600352847998221E-2,2.6600352847998221E-2,2.660035284799811E-2,null,{"$f":"($G39*$AD39*O$71+$H39*$AE39)*$E39*0.5/1000000","v":0.48845708372161495},262.82898760892652,{"$f":"P80/($B59*$C59)","v":1.0340164092144595E-2},1.7912388882025398E-3,1.7912388882026509E-3,1.7912388882025398E-3,null,0.48933359709002666,263.30062192220151,1.0358719032507586E-2,0,0,0,null,129.74399701899748,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC80, AC80*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD80)","v":119.229497733196},0.44110063067930827]
["Commercial/Government",1.5305725096312408,1515.8525479582061,{"$f":"C81/C60","v":5.10190836543747E-2},2.9127129499923687E-2,2.9127129499923243E-2,2.9127129499923243E-2,{"$f":"(($Q40+$V40)*$AD40*((1-$H$71)+$H$71*AF81)+($R40+$W40)*$AE40)*$E40*0.5/1000000","v":1.5334695396666373},1518.7217164118622,{"$f":"I81/$C60","v":5.1115651322221248E-2},2.7289485187947715E-2,2.7289485187947493E-2,2.7289485187947493E-2,null,{"$f":"(($Q40+$V40)*$AD40*O$71+($R40+$W40)*$AE40)*$E40*0.5/1000000","v":1.5735941421227815},1558.4604288780949,{"$f":"P81/$C60","v":5.2453138070759388E-2},1.8376443119759722E-3,1.8376443119757502E-3,1.8376443119757502E-3,null,1.5764911721581782,1561.3295973317511,5.2549705738605935E-2,0,0,0,null,129.74399701899748,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC81, AC81*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD81)","v":119.229497733196},0.44110063067930827]
["Retail",1.5305725096312408,480.5997680242096,{"$f":"C82/C61","v":1.9501916230001682E-2},2.9127129499923687E-2,2.9127129499923465E-2,2.9127129499923465E-2,{"$f":"(($Q41+$V41)*$AD41*((1-$H$71)+$H$71*AF82)+($R41+$W41)*$AE41)*$E41*0.5/1000000","v":1.5334695396666373},481.50943545532414,{"$f":"I82/$C61","v":1.9538828977820284E-2},2.7289485187947715E-2,2.7289485187947604E-2,2.7289485187947604E-2,null,{"$f":"(($Q41+$V41)*$AD41*O$71+($R41+$W41)*$AE41)*$E41*0.5/1000000","v":1.5735941421227815},494.10856062655341,{"$f":"P82/$C61","v":2.0050079918849124E-2},1.8376443119759722E-3,1.8376443119758612E-3,1.8376443119758612E-3,null,1.5764911721581782,495.01822805766795,2.0086992666667726E-2,0,0,0,null,129.74399701899748,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC82, AC82*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD82)","v":119.229497733196},0.44110063067930827]
["Hotel"]
["Social"]
["Other/Utility"]
[]
["5. Scenario 2 Calculations"]
[]
[null,"Sum of Scenario 2",null,null,null,null,null,"Strategy 1 - Hybrid Electrical Vehicles",null,null,null,null,null,null,"Strategy 2 - Higher Walk and Bike Modal Split for Short Trips",null,null,null,null,null,null,"Strategy 3 - Increase in Gas Costs (Auto Mode only)",null,null,null,null,null,null,"Combined Fuel Economy Calc (Alternative Vehicles)"]
[null,"mCO2",null,null,"% reduction from baseline",null,null,"mtonCO2",null,null,"% reduction from baseline",null,null,null,"mtonCO2",null,null,"% reduction from baseline",null,null,null,"mCO2",null,null,"% reduction from baseline"]
[null," mCO2/ person(job)","total mCO2"," mCO2/ m2"," mCO2/ person(job)","total mCO2"," mCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2",null," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2",null," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2"," mtonCO2/ person(job)","total mCO2"," mtonCO2/ m2",null,"CO2 Intensity/VKT (identify fuel for each mode) (gCO2)",null,null,null,null,"PHEV Electricity Emissions - Scenario 2"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!R48","v":0.25},null,null,null,null,null,null,{"$f":"'Control Panel'!R49","v":0.933365742},null,null,null,null,null,null,{"$f":"'Control Panel'!R50","v":0},null,null,null,null,null,null,"HEV","PHEV","Combined","Savings "]
["Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Emission Factor",null,null,{"$f":"C_C!H20","v":187.00000000000003},"g / kWh"]
["Hardscape",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Electricity Consumption ",null,null,0.22,"kWh / VKT","Source: EPA Label for Chevy Volt"]
["Softscape",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Intensity / PKT",null,null,{"$f":"AK93*AK94","v":41.140000000000008},"g / PKT"]
["Buildings Total",{"$f":"AVERAGE(B97,B102,B103)","v":0.9393754887380048},{"$f":"C97+C102+C103","v":3907.1774496657727},{"$f":"AVERAGE(D97,D102,D103)","v":2.1863285923237469E-2},{"$f":"K96+R96+Y96+AG96","v":0.21041180375638291},{"$f":"L96+S96+Z96+AH96","v":0.20642754334871249},{"$f":"M96+T96+AA96","v":0.21032829631233418},{"$f":"AVERAGE(H97,H102,H103)","v":1.0164713518889259},{"$f":"I97+I102+I103","v":4220.1934898884147},{"$f":"AVERAGE(J97,J102,J103)","v":2.3656734634731461E-2},{"$f":"1-(H96/$L54)","v":0.14560919366809855},{"$f":"1-(I96/$M54)","v":0.14285200545447385},{"$f":"1-(J96/$N54)","v":0.14555140483982876},null,{"$f":"AVERAGE(O97,O102,O103)","v":1.1126071911842186},{"$f":"P97+P102+P103","v":4610.5135214676111},{"$f":"AVERAGE(Q97,Q102,Q103)","v":2.5893102321218362E-2},{"$f":"1-(O96/$L54)","v":6.4802610088284363E-2},{"$f":"1-(P96/$M54)","v":6.3575537894238643E-2},{"$f":"1-(Q96/$N54)","v":6.4776891472505427E-2},null,{"$f":"AVERAGE(V97,V102,V103)","v":1.1897030543351397},{"$f":"W97+W102+W103","v":4923.529561690254},{"$f":"AVERAGE(X97,X102,X103)","v":2.7686551032712354E-2},{"$f":"1-(V96/L54)","v":0},0,0]
["Housing",{"$f":"AVERAGE(B98:B101)","v":0.33131926622952917},{"$f":"SUM(C98:C101)","v":2285.3032938941737},{"$f":"AVERAGE(D98:D101)","v":8.3001412881246028E-3},{"$f":"K97+R97+Y97+AG97","v":0.2038021791690936},{"$f":"IF(L97+S97+Z97+AH97>0.99,1,L97+S97+Z97+AH97)","v":0.20294438787734004},0.20366714307913902,{"$f":"AVERAGE(H98:H101)","v":0.35743828929032617},{"$f":"SUM(I98:I101)","v":2464.510168931065},{"$f":"AVERAGE(J98:J101)","v":8.9539251866588548E-3},0.14103520071987818,0.14044159191990624,0.14094175303384848,null,{"$f":"AVERAGE(O98:O101)","v":0.39000779562826549},{"$f":"SUM(P98:P101)","v":2687.9748612639432},{"$f":"AVERAGE(Q98:Q101)","v":9.7691707943291517E-3},6.2766978449215416E-2,6.2502795957433799E-2,6.2725390045290541E-2,null,{"$f":"IF(V$92=1,AW55,$L55)","v":0.41612681868906243},{"$f":"SUM(W98:W101)","v":2867.1817363008349},{"$f":"IF(V$92=1,AY55,$N55)","v":1.04229546928634E-2},0,0,0]
["    studio",{"$f":"C98/D56","v":0.32080612350376653},{"$f":"(1-F98)*M56","v":194.98916992682436},{"$f":"C98/(B56*C56)","v":1.0755650387636047E-2},0.20352583167789251,{"$f":"L98+S98+Z98+AH98","v":0.2035258316778924},0.2035258316778924,{"$f":"(G36*AD36*((1-$H$92)+$H$92*AF98)+H36*AE36)*E36*0.5/1000000","v":0.34605330438984927},{"$f":"H98*$D56","v":210.33465894119431},{"$f":"I98/($B56*$C56)","v":1.1602111321480799E-2},0.14084396270638433,0.14084396270638422,0.14084396270638422,null,{"$f":"($G36*$AD36*O$92+$H36*$AE36)*$E36*0.5/1000000","v":0.37753565409222273},{"$f":"O98*$D56","v":229.46994591379391},{"$f":"P98/($B56*$C56)","v":1.2657618439243314E-2},6.2681868971508181E-2,6.2681868971508181E-2,6.2681868971508181E-2,null,0.40278283497830547,{"$f":"IF(V$92=1,AX56,$M56)","v":244.81543492816385},1.3504079373088066E-2,0,0,0,null,{"$f":"AI36","v":108.11999751583124},{"$f":"AK36+$AK$95","v":108.71499844739452},{"$f":"IF('Control Panel'!$K$91=0, T_C!AC98, AC98*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD98)","v":108.41749798161288},{"$f":"AE98/AD36","v":0.40110063067930829}]
["    1 bedroom",0.30372093645562726,957.72322892552938,{"$f":"C99/(B57*C57)","v":7.8420517569929484E-3},0.20138815622056316,0.20138815622056305,0.20138815622056294,{"$f":"(G37*AD37*((1-$H$92)+$H$92*AF99)+H37*AE37)*E37*0.5/1000000","v":0.32730916399820831},1032.1039868355501,{"$f":"I99/($B57*$C57)","v":8.4510980196685955E-3},0.139364648361329,0.139364648361329,0.13936464836132889,null,{"$f":"($G37*$AD37*O$92+$H37*$AE37)*$E37*0.5/1000000","v":0.3567228570241911},1124.8541850543818,{"$f":"P99/($B57*$C57)","v":9.210557363386768E-3},6.2023507859234162E-2,6.2023507859234051E-2,6.2023507859234051E-2,null,0.38031108456677215,1199.2349429644025,9.8196036260624134E-3,0,0,0,null,{"$f":"AI37","v":108.11999751583124},108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC99, AC99*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD99)","v":108.41749798161288},0.40110063067930829]
["    2 bedroom",0.31219399950151444,923.516679625405,{"$f":"C100/(B58*C58)","v":6.3775081316453592E-3},0.20374874490446904,0.20374874490446881,0.20374874490446848,{"$f":"(G38*AD38*((1-$H$92)+$H$92*AF100)+H38*AE38)*E38*0.5/1000000","v":0.33679720889859044},996.29666350336538,{"$f":"I100/($B58*$C58)","v":6.8801032111310704E-3},0.14099822313569643,0.14099822313569632,0.14099822313569621,null,{"$f":"($G38*$AD38*O$92+$H38*$AE38)*$E38*0.5/1000000","v":0.36747654872406954},1087.0507526081064,{"$f":"P100/($B58*$C58)","v":7.5068216603098332E-3},6.2750521768772605E-2,6.2750521768772494E-2,6.2750521768772272E-2,null,0.39207975812114559,1159.8307364860668,8.0094167397955426E-3,0,0,0,null,108.11999751583124,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC100, AC100*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD100)","v":108.41749798161288},0.40110063067930829]
["    3 bedroom",0.38855600545720859,209.07421541641477,{"$f":"C101/(B59*C59)","v":8.2253548762240558E-3},0.20594864573395966,0.20594864573395966,0.20594864573395966,{"$f":"(G39*AD39*((1-$H$92)+$H$92*AF101)+H39*AE39)*E39*0.5/1000000","v":0.41959347987465678},225.77485965095528,{"$f":"I101/($B59*$C59)","v":8.882388194354952E-3},0.14252059868789113,0.14252059868789113,0.14252059868789113,null,{"$f":"($G39*$AD39*O$92+$H39*$AE39)*$E39*0.5/1000000","v":0.45829612267257852},246.59997768766101,{"$f":"P101/($B59*$C59)","v":9.7016857143766896E-3},6.3428047046068525E-2,6.3428047046068525E-2,6.3428047046068525E-2,null,0.48933359709002666,263.30062192220151,1.0358719032507586E-2,0,0,0,null,108.11999751583124,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC101, AC101*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD101)","v":108.41749798161288},0.40110063067930829]
["Commercial/Government",1.2434035999922426,1231.4454253740346,{"$f":"C102/C60","v":4.1446786666408088E-2},0.21128413406206825,0.21128413406206803,0.21128413406206814,{"$f":"((Q40+V40)*AD40*((1-$H$92)+$H$92*AF102)+(R40+W40)*AE40)*E40*0.5/1000000","v":1.3459878831882257},1333.0431256362469,{"$f":"I102/$C60","v":4.4866262772940854E-2},0.14621286375768228,0.14621286375768217,0.14621286375768228,null,{"$f":"(($Q40+$V40)*$AD40*O$92+($R40+$W40)*$AE40)*$E40*0.5/1000000","v":1.4739068889621951},1459.7318970695387,{"$f":"P102/$C60","v":4.9130229632073169E-2},6.5071270304385975E-2,6.5071270304385864E-2,6.5071270304385864E-2,null,1.5764911721581782,1561.3295973317511,5.2549705738605935E-2,0,0,0,null,108.11999751583124,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC102, AC102*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD102)","v":108.41749798161288},0.40110063067930829]
["Retail",1.2434035999922426,390.42873039756415,{"$f":"C103/C61","v":1.5842929815179721E-2},0.21128413406206825,0.21128413406206825,0.21128413406206825,{"$f":"((Q41+V41)*AD41*((1-$H$92)+$H$92*AF103)+(R41+W41)*AE41)*E41*0.5/1000000","v":1.3459878831882257},422.64019532110285,{"$f":"I103/$C61","v":1.7150015944594674E-2},0.14621286375768228,0.14621286375768228,0.14621286375768228,null,{"$f":"(($Q41+$V41)*$AD41*O$92+($R41+$W41)*$AE41)*$E41*0.5/1000000","v":1.4739068889621951},462.80676313412926,{"$f":"P103/$C61","v":1.8779906537252773E-2},6.5071270304385975E-2,6.5071270304385975E-2,6.5071270304385975E-2,null,1.5764911721581782,495.01822805766795,2.0086992666667726E-2,0,0,0,null,108.11999751583124,108.71499844739452,{"$f":"IF('Control Panel'!$K$91=0, T_C!AC103, AC103*'Control Panel'!$K$91+(1-'Control Panel'!$K$91)*T_C!AD103)","v":108.41749798161288},0.40110063067930829]
["Hotel"]
["Social"]
["Other/Utility"]

{"sheet":"M_C","index":20,"n_rows":73,"n_cols":21,"rows_kept":73,"cut":false,"hidden":true,"merged":[[60,8,60,13],[1,0,1,1],[60,5,60,6],[45,8,45,13],[45,15,45,20],[60,15,60,20]]}
[{"$f":"CONCATENATE(\"Calculation - \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Calculation - M_C"}]
["                     Scenario Control Panel                      "]
["1. Code Input Table"]
[null,"Area","Apart/Room","Total GFA","Open Space - Hardscape","Building Lifetime",{"$f":"Materials!B10","v":"Hardscape concrete consumption"},{"$f":"Materials!B11","v":"Structure concrete consumption"},{"$f":"Materials!B12","v":"Steel consumption"},{"$f":"Materials!B13","v":"Wood consumption"},{"$f":"Materials!B14","v":"Glass consumption"},{"$f":"Materials!B15","v":"Asphalt consumption"},{"$f":"Materials!B17","v":0}]
[null,"TOTAL","TOTAL","TOTAL","TOTAL","BLIFE","SUCC","PCON","PSTL","PWOD","PGLS","PASP","PTRPT"]
["Site","LUGA-M","-","-","-","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE"]
["Hardscape","OSHS-M","-","-","OSHS-M","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD"]
["Softscape","OSGR-M","-","-","OSGR-M","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT"]
["Buildings Total","-","-","BNET-M","-","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT"]
["Housing","-","DHDU","HGFA-M","-","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS"]
["Commercial/Government","-","-","CGFA","-","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM"]
["Retail","-","-","RGFA-M","-","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA"]
["Hotel","-","IRMS","IGFA-M","-","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE"]
["Social","-","-","SGFA-M","-","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI"]
["Other/Utility","-","-","UGFA-M","-","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE"]
[]
["2. Value Lookup Table"]
[null,{"$f":"B4","v":"Area"},"Apart/Room","Total GFA","Open Space - Hardscape","Building Lifetime","Hardscape concrete consumption","Structure concrete consumption","Steel consumption","Wood consumption","Glass consumption","Asphalt consumption",0]
[null,"m2",null,"m2","m2",{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(F$5,Materials!$A$6:$A$79,0),FALSE)","v":"years"},{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(G$5,Materials!$A$6:$A$79,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(H$5,Materials!$A$6:$A$79,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(I$5,Materials!$A$6:$A$79,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(J$5,Materials!$A$6:$A$79,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(K$5,Materials!$A$6:$A$79,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(L$5,Materials!$A$6:$A$79,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Materials!$A$6:$EZ$79,MATCH(M$5,Materials!$A$6:$A$79,0),FALSE)","v":{"$error":"#N/A"}}]
["Site",{"$f":"IF(ISERROR(HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":289709.79999999993},{"$f":"IF(ISERROR(HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E6,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E6,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F6,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F6,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":10},{"$f":"IF(ISERROR(HLOOKUP(G6,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G6,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0.8},{"$f":"IF(ISERROR(HLOOKUP(H6,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H6,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I6,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I6,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0.2},{"$f":"IF(ISERROR(HLOOKUP(J6,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J6,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K6,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K6,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L6,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L6,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M6,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M6,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Hardscape",{"$f":"IF(ISERROR(HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":66101.5},{"$f":"IF(ISERROR(HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E7,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E7,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":66101.5},{"$f":"IF(ISERROR(HLOOKUP(F7,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F7,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":10},{"$f":"IF(ISERROR(HLOOKUP(G7,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G7,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(H7,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H7,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I7,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I7,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J7,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J7,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K7,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K7,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L7,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L7,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0.9},{"$f":"IF(ISERROR(HLOOKUP(M7,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M7,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Softscape",{"$f":"IF(ISERROR(HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":133509.29999999999},{"$f":"IF(ISERROR(HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E8,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E8,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":133509.29999999999},{"$f":"IF(ISERROR(HLOOKUP(F8,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F8,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":10},{"$f":"IF(ISERROR(HLOOKUP(G8,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G8,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H8,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H8,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I8,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I8,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J8,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J8,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K8,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K8,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L8,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L8,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M8,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M8,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Buildings Total",{"$f":"IF(ISERROR(HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":379236.10151695419},{"$f":"IF(ISERROR(HLOOKUP(E9,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E9,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F9,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F9,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(G9,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G9,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H9,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H9,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(I9,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I9,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J9,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J9,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(K9,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K9,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L9,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L9,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M9,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M9,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Housing",{"$f":"IF(ISERROR(HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":4569},{"$f":"IF(ISERROR(HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":315080.90000000008},{"$f":"IF(ISERROR(HLOOKUP(E10,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E10,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F10,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F10,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":50},{"$f":"IF(ISERROR(HLOOKUP(G10,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G10,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H10,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H10,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(I10,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I10,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(J10,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J10,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0.08},{"$f":"IF(ISERROR(HLOOKUP(K10,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K10,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L10,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L10,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M10,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M10,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Commercial/Government",{"$f":"IF(ISERROR(HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":29711.481261154076},{"$f":"IF(ISERROR(HLOOKUP(E11,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E11,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F11,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F11,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":50},{"$f":"IF(ISERROR(HLOOKUP(G11,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G11,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H11,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H11,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(I11,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I11,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(J11,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J11,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0.08},{"$f":"IF(ISERROR(HLOOKUP(K11,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K11,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L11,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L11,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M11,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M11,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Retail",{"$f":"IF(ISERROR(HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":24643.720255800123},{"$f":"IF(ISERROR(HLOOKUP(E12,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E12,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F12,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F12,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":50},{"$f":"IF(ISERROR(HLOOKUP(G12,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G12,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H12,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H12,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(I12,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I12,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(J12,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J12,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0.08},{"$f":"IF(ISERROR(HLOOKUP(K12,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K12,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L12,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L12,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M12,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M12,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Hotel",{"$f":"IF(ISERROR(HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E13,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E13,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F13,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F13,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":50},{"$f":"IF(ISERROR(HLOOKUP(G13,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G13,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H13,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H13,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(I13,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I13,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(J13,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J13,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0.08},{"$f":"IF(ISERROR(HLOOKUP(K13,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K13,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L13,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L13,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M13,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M13,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Social",{"$f":"IF(ISERROR(HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":9000},{"$f":"IF(ISERROR(HLOOKUP(E14,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E14,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F14,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F14,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":50},{"$f":"IF(ISERROR(HLOOKUP(G14,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G14,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H14,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H14,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(I14,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I14,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(J14,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J14,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0.08},{"$f":"IF(ISERROR(HLOOKUP(K14,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K14,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L14,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L14,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M14,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M14,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
["Other/Utility",{"$f":"IF(ISERROR(HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":800},{"$f":"IF(ISERROR(HLOOKUP(E15,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E15,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F15,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(F15,Materials!$A$6:$EZ$47,MATCH(F$5,Materials!$A$6:$A$47,0),FALSE))","v":50},{"$f":"IF(ISERROR(HLOOKUP(G15,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(G15,Materials!$A$6:$EZ$47,MATCH(G$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(H15,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(H15,Materials!$A$6:$EZ$47,MATCH(H$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(I15,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(I15,Materials!$A$6:$EZ$47,MATCH(I$5,Materials!$A$6:$A$47,0),FALSE))","v":0.4},{"$f":"IF(ISERROR(HLOOKUP(J15,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(J15,Materials!$A$6:$EZ$47,MATCH(J$5,Materials!$A$6:$A$47,0),FALSE))","v":0.08},{"$f":"IF(ISERROR(HLOOKUP(K15,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(K15,Materials!$A$6:$EZ$47,MATCH(K$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(L15,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(L15,Materials!$A$6:$EZ$47,MATCH(L$5,Materials!$A$6:$A$47,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(M15,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE)),0,HLOOKUP(M15,Materials!$A$6:$EZ$47,MATCH(M$5,Materials!$A$6:$A$47,0),FALSE))","v":0}]
[]
["3. Baseline Calculations"]
[null,"Total Hardscape concrete","Total Structural Concrete","Total Steel","Total Wood","Total Glass","Total Asphalt"]
[null,"m2","m2","m2","m2","m2","m2"]
["Site",{"$f":"IF(G20=0,0,E20*G20/$F20)","v":0},{"$f":"IF($F20=0,0,$D20*H20/$F20)","v":0},{"$f":"IF($F20=0,0,$D20*I20/$F20)","v":0},0,0,0]
["Hardscape",661.0150000000001,{"$f":"IF($F21=0,0,$D21*H21/$F21)","v":0},0,0,0,0]
["Softscape",0,0,0,0,0,0]
["Buildings Total",{"$f":"IF(G23=0,0,E23*G23/$F23)","v":0},0,0,0,0,0]
["Housing",0,2520.6472000000008,2520.6472000000008,504.12944000000016,0,0]
["Commercial/Government",0,237.69185008923262,237.69185008923262,47.538370017846525,0,0]
["Retail",0,197.14976204640101,197.14976204640101,39.429952409280197,0,0]
["Hotel",0,0,0,0,0,0]
["Social",0,72,72,14.4,0,0]
["Other/Utility",0,6.4,6.4,1.28,0,0]
[]
["4. Scenario 1 Calculations"]
[null,null,null,null,null,null,null,null,"Strategy 1",null,null,null,null,null,null,"Strategy 5"]
[null,{"$f":"B32","v":"Total Hardscape concrete"},"Total Structural Concrete","Total Steel","Total Wood","Total Glass","Total Asphalt",null,{"$f":"B32","v":"Total Hardscape concrete"},"Total Structural Concrete","Total Steel","Total Wood","Total Glass","Total Asphalt",null,{"$f":"B32","v":"Total Hardscape concrete"},"Total Structural Concrete","Total Steel","Total Wood","Total Glass","Total Asphalt"]
[null,"m2","m2","m2","m2","m2","m2",null,{"$f":"B48","v":"m2"},"m2","m2","m2","m2","m2",null,{"$f":"I48","v":"m2"},"m2","m2","m2","m2","m2"]
["Site",{"$f":"IF('Control Panel'!$J$70=TRUE,P49,I49)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q49,J49)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,R49,K49)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,S49,L49)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,T49,M49)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U49,N49)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B34","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C34","v":0},{"$f":"(1-'Control Panel'!$Q$66)*D34","v":0},{"$f":"(1-'Control Panel'!$Q$66)*E34","v":0},{"$f":"(1-'Control Panel'!$Q$66)*F34","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G34","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I49*$F20/($F20*(1+'Control Panel'!$Q$70))),0,(I49*$F20/($F20*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J49*$F20/($F20*(1+'Control Panel'!$Q$70))),0,(J49*$F20/($F20*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K49*$F20/($F20*(1+'Control Panel'!$Q$70))),0,(K49*$F20/($F20*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L49*$F20/($F20*(1+'Control Panel'!$Q$70))),0,(L49*$F20/($F20*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M49*$F20/($F20*(1+'Control Panel'!$Q$70))),0,(M49*$F20/($F20*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N49*$F20/($F20*(1+'Control Panel'!$Q$70))),0,(N49*$F20/($F20*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Hardscape",{"$f":"IF('Control Panel'!$J$70=TRUE,P50,I50)","v":495.76125000000008},{"$f":"IF('Control Panel'!$J$70=TRUE,Q50,J50)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,R50,K50)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,S50,L50)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,T50,M50)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U50,N50)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B35","v":495.76125000000008},{"$f":"(1-'Control Panel'!$Q$66)*C35","v":0},{"$f":"(1-'Control Panel'!$Q$66)*D35","v":0},{"$f":"(1-'Control Panel'!$Q$66)*E35","v":0},{"$f":"(1-'Control Panel'!$Q$66)*F35","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G35","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I50*$F21/($F21*(1+'Control Panel'!$Q$70))),0,(I50*$F21/($F21*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J50*$F21/($F21*(1+'Control Panel'!$Q$70))),0,(J50*$F21/($F21*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K50*$F21/($F21*(1+'Control Panel'!$Q$70))),0,(K50*$F21/($F21*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L50*$F21/($F21*(1+'Control Panel'!$Q$70))),0,(L50*$F21/($F21*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M50*$F21/($F21*(1+'Control Panel'!$Q$70))),0,(M50*$F21/($F21*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N50*$F21/($F21*(1+'Control Panel'!$Q$70))),0,(N50*$F21/($F21*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Softscape",{"$f":"IF('Control Panel'!$J$70=TRUE,P51,I51)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q51,J51)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,R51,K51)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,S51,L51)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,T51,M51)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U51,N51)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B36","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C36","v":0},{"$f":"(1-'Control Panel'!$Q$66)*D36","v":0},{"$f":"(1-'Control Panel'!$Q$66)*E36","v":0},{"$f":"(1-'Control Panel'!$Q$66)*F36","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G36","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I51*$F22/($F22*(1+'Control Panel'!$Q$70))),0,(I51*$F22/($F22*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J51*$F22/($F22*(1+'Control Panel'!$Q$70))),0,(J51*$F22/($F22*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K51*$F22/($F22*(1+'Control Panel'!$Q$70))),0,(K51*$F22/($F22*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L51*$F22/($F22*(1+'Control Panel'!$Q$70))),0,(L51*$F22/($F22*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M51*$F22/($F22*(1+'Control Panel'!$Q$70))),0,(M51*$F22/($F22*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N51*$F22/($F22*(1+'Control Panel'!$Q$70))),0,(N51*$F22/($F22*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Buildings Total",{"$f":"IF('Control Panel'!$J$70=TRUE,P52,I52)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q52,J52)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,R52,K52)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,S52,L52)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,T52,M52)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U52,N52)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B37","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C37","v":0},{"$f":"(1-'Control Panel'!$Q$66)*D37","v":0},{"$f":"(1-'Control Panel'!$Q$66)*E37","v":0},{"$f":"(1-'Control Panel'!$Q$66)*F37","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G37","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I52*$F23/($F23*(1+'Control Panel'!$Q$70))),0,(I52*$F23/($F23*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J52*$F23/($F23*(1+'Control Panel'!$Q$70))),0,(J52*$F23/($F23*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K52*$F23/($F23*(1+'Control Panel'!$Q$70))),0,(K52*$F23/($F23*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L52*$F23/($F23*(1+'Control Panel'!$Q$70))),0,(L52*$F23/($F23*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M52*$F23/($F23*(1+'Control Panel'!$Q$70))),0,(M52*$F23/($F23*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N52*$F23/($F23*(1+'Control Panel'!$Q$70))),0,(N52*$F23/($F23*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Housing",{"$f":"IF('Control Panel'!$J$70=TRUE,P53,I53)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q53,J53)","v":1890.4854000000005},{"$f":"IF('Control Panel'!$J$70=TRUE,R53,K53)","v":1890.4854000000005},{"$f":"IF('Control Panel'!$J$70=TRUE,S53,L53)","v":378.09708000000012},{"$f":"IF('Control Panel'!$J$70=TRUE,T53,M53)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U53,N53)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B38","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C38","v":1890.4854000000005},{"$f":"(1-'Control Panel'!$Q$66)*D38","v":1890.4854000000005},{"$f":"(1-'Control Panel'!$Q$66)*E38","v":378.09708000000012},{"$f":"(1-'Control Panel'!$Q$66)*F38","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G38","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I53*$F24/($F24*(1+'Control Panel'!$Q$70))),0,(I53*$F24/($F24*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J53*$F24/($F24*(1+'Control Panel'!$Q$70))),0,(J53*$F24/($F24*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K53*$F24/($F24*(1+'Control Panel'!$Q$70))),0,(K53*$F24/($F24*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L53*$F24/($F24*(1+'Control Panel'!$Q$70))),0,(L53*$F24/($F24*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M53*$F24/($F24*(1+'Control Panel'!$Q$70))),0,(M53*$F24/($F24*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N53*$F24/($F24*(1+'Control Panel'!$Q$70))),0,(N53*$F24/($F24*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Commercial/Government",{"$f":"IF('Control Panel'!$J$70=TRUE,P54,I54)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q54,J54)","v":178.26888756692446},{"$f":"IF('Control Panel'!$J$70=TRUE,R54,K54)","v":178.26888756692446},{"$f":"IF('Control Panel'!$J$70=TRUE,S54,L54)","v":35.653777513384895},{"$f":"IF('Control Panel'!$J$70=TRUE,T54,M54)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U54,N54)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B39","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C39","v":178.26888756692446},{"$f":"(1-'Control Panel'!$Q$66)*D39","v":178.26888756692446},{"$f":"(1-'Control Panel'!$Q$66)*E39","v":35.653777513384895},{"$f":"(1-'Control Panel'!$Q$66)*F39","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G39","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I54*$F25/($F25*(1+'Control Panel'!$Q$70))),0,(I54*$F25/($F25*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J54*$F25/($F25*(1+'Control Panel'!$Q$70))),0,(J54*$F25/($F25*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K54*$F25/($F25*(1+'Control Panel'!$Q$70))),0,(K54*$F25/($F25*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L54*$F25/($F25*(1+'Control Panel'!$Q$70))),0,(L54*$F25/($F25*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M54*$F25/($F25*(1+'Control Panel'!$Q$70))),0,(M54*$F25/($F25*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N54*$F25/($F25*(1+'Control Panel'!$Q$70))),0,(N54*$F25/($F25*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Retail",{"$f":"IF('Control Panel'!$J$70=TRUE,P55,I55)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q55,J55)","v":147.86232153480074},{"$f":"IF('Control Panel'!$J$70=TRUE,R55,K55)","v":147.86232153480074},{"$f":"IF('Control Panel'!$J$70=TRUE,S55,L55)","v":29.57246430696015},{"$f":"IF('Control Panel'!$J$70=TRUE,T55,M55)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U55,N55)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B40","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C40","v":147.86232153480074},{"$f":"(1-'Control Panel'!$Q$66)*D40","v":147.86232153480074},{"$f":"(1-'Control Panel'!$Q$66)*E40","v":29.57246430696015},{"$f":"(1-'Control Panel'!$Q$66)*F40","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G40","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I55*$F26/($F26*(1+'Control Panel'!$Q$70))),0,(I55*$F26/($F26*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J55*$F26/($F26*(1+'Control Panel'!$Q$70))),0,(J55*$F26/($F26*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K55*$F26/($F26*(1+'Control Panel'!$Q$70))),0,(K55*$F26/($F26*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L55*$F26/($F26*(1+'Control Panel'!$Q$70))),0,(L55*$F26/($F26*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M55*$F26/($F26*(1+'Control Panel'!$Q$70))),0,(M55*$F26/($F26*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N55*$F26/($F26*(1+'Control Panel'!$Q$70))),0,(N55*$F26/($F26*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Hotel",{"$f":"IF('Control Panel'!$J$70=TRUE,P56,I56)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q56,J56)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,R56,K56)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,S56,L56)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,T56,M56)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U56,N56)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B41","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C41","v":0},{"$f":"(1-'Control Panel'!$Q$66)*D41","v":0},{"$f":"(1-'Control Panel'!$Q$66)*E41","v":0},{"$f":"(1-'Control Panel'!$Q$66)*F41","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G41","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I56*$F27/($F27*(1+'Control Panel'!$Q$70))),0,(I56*$F27/($F27*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J56*$F27/($F27*(1+'Control Panel'!$Q$70))),0,(J56*$F27/($F27*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K56*$F27/($F27*(1+'Control Panel'!$Q$70))),0,(K56*$F27/($F27*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L56*$F27/($F27*(1+'Control Panel'!$Q$70))),0,(L56*$F27/($F27*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M56*$F27/($F27*(1+'Control Panel'!$Q$70))),0,(M56*$F27/($F27*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N56*$F27/($F27*(1+'Control Panel'!$Q$70))),0,(N56*$F27/($F27*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Social",{"$f":"IF('Control Panel'!$J$70=TRUE,P57,I57)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q57,J57)","v":54},{"$f":"IF('Control Panel'!$J$70=TRUE,R57,K57)","v":54},{"$f":"IF('Control Panel'!$J$70=TRUE,S57,L57)","v":10.8},{"$f":"IF('Control Panel'!$J$70=TRUE,T57,M57)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U57,N57)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B42","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C42","v":54},{"$f":"(1-'Control Panel'!$Q$66)*D42","v":54},{"$f":"(1-'Control Panel'!$Q$66)*E42","v":10.8},{"$f":"(1-'Control Panel'!$Q$66)*F42","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G42","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I57*$F28/($F28*(1+'Control Panel'!$Q$70))),0,(I57*$F28/($F28*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J57*$F28/($F28*(1+'Control Panel'!$Q$70))),0,(J57*$F28/($F28*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K57*$F28/($F28*(1+'Control Panel'!$Q$70))),0,(K57*$F28/($F28*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L57*$F28/($F28*(1+'Control Panel'!$Q$70))),0,(L57*$F28/($F28*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M57*$F28/($F28*(1+'Control Panel'!$Q$70))),0,(M57*$F28/($F28*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N57*$F28/($F28*(1+'Control Panel'!$Q$70))),0,(N57*$F28/($F28*(1+'Control Panel'!$Q$70)))),0)","v":0}]
["Other/Utility",{"$f":"IF('Control Panel'!$J$70=TRUE,P58,I58)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,Q58,J58)","v":4.8000000000000007},{"$f":"IF('Control Panel'!$J$70=TRUE,R58,K58)","v":4.8000000000000007},{"$f":"IF('Control Panel'!$J$70=TRUE,S58,L58)","v":0.96},{"$f":"IF('Control Panel'!$J$70=TRUE,T58,M58)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,U58,N58)","v":0},null,{"$f":"(1-'Control Panel'!$Q$66)*B43","v":0},{"$f":"(1-'Control Panel'!$Q$66)*C43","v":4.8000000000000007},{"$f":"(1-'Control Panel'!$Q$66)*D43","v":4.8000000000000007},{"$f":"(1-'Control Panel'!$Q$66)*E43","v":0.96},{"$f":"(1-'Control Panel'!$Q$66)*F43","v":0},{"$f":"(1-'Control Panel'!$Q$66)*G43","v":0},null,{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(I58*$F29/($F29*(1+'Control Panel'!$Q$70))),0,(I58*$F29/($F29*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(J58*$F29/($F29*(1+'Control Panel'!$Q$70))),0,(J58*$F29/($F29*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(K58*$F29/($F29*(1+'Control Panel'!$Q$70))),0,(K58*$F29/($F29*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(L58*$F29/($F29*(1+'Control Panel'!$Q$70))),0,(L58*$F29/($F29*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(M58*$F29/($F29*(1+'Control Panel'!$Q$70))),0,(M58*$F29/($F29*(1+'Control Panel'!$Q$70)))),0)","v":0},{"$f":"IF('Control Panel'!$J$70=TRUE,IF(ISERROR(N58*$F29/($F29*(1+'Control Panel'!$Q$70))),0,(N58*$F29/($F29*(1+'Control Panel'!$Q$70)))),0)","v":0}]
[]
["5. Scenario 2 Calculations"]
[null,null,null,null,null,null,null,null,"Strategy 1",null,null,null,null,null,null,"Strategy 5"]
[null,{"$f":"B47","v":"Total Hardscape concrete"},"Total Structural Concrete","Total Steel","Total Wood","Total Glass","Total Asphalt",null,{"$f":"B47","v":"Total Hardscape concrete"},{"$f":"C47","v":"Total Structural Concrete"},{"$f":"D47","v":"Total Steel"},{"$f":"E47","v":"Total Wood"},{"$f":"F47","v":"Total Glass"},{"$f":"G47","v":"Total Asphalt"},null,{"$f":"B47","v":"Total Hardscape concrete"},{"$f":"C47","v":"Total Structural Concrete"},{"$f":"D47","v":"Total Steel"},{"$f":"E47","v":"Total Wood"},{"$f":"F47","v":"Total Glass"},{"$f":"G47","v":"Total Asphalt"}]
[null,"m2","m2","m2","m2","m2","m2",null,{"$f":"B63","v":"m2"},{"$f":"C63","v":"m2"},{"$f":"D63","v":"m2"},{"$f":"E63","v":"m2"},{"$f":"F63","v":"m2"},{"$f":"G63","v":"m2"},null,{"$f":"I63","v":"m2"},{"$f":"J63","v":"m2"},{"$f":"K63","v":"m2"},{"$f":"L63","v":"m2"},{"$f":"M63","v":"m2"},{"$f":"N63","v":"m2"}]
["Site",{"$f":"IF('Control Panel'!$L$70=TRUE,P64,I64)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q64,J64)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,R64,K64)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,S64,L64)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,T64,M64)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U64,N64)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B34","v":0},{"$f":"(1-'Control Panel'!$R$66)*C34","v":0},{"$f":"(1-'Control Panel'!$R$66)*D34","v":0},{"$f":"(1-'Control Panel'!$R$66)*E34","v":0},{"$f":"(1-'Control Panel'!$R$66)*F34","v":0},{"$f":"(1-'Control Panel'!$R$66)*G34","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I64*$F20/($F20*(1+'Control Panel'!$R$70))),0,(I64*$F20/($F20*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J64*$F20/($F20*(1+'Control Panel'!$R$70))),0,(J64*$F20/($F20*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K64*$F20/($F20*(1+'Control Panel'!$R$70))),0,(K64*$F20/($F20*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L64*$F20/($F20*(1+'Control Panel'!$R$70))),0,(L64*$F20/($F20*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M64*$F20/($F20*(1+'Control Panel'!$R$70))),0,(M64*$F20/($F20*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N64*$F20/($F20*(1+'Control Panel'!$R$70))),0,(N64*$F20/($F20*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Hardscape",{"$f":"IF('Control Panel'!$L$70=TRUE,P65,I65)","v":462.71050000000002},{"$f":"IF('Control Panel'!$L$70=TRUE,Q65,J65)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,R65,K65)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,S65,L65)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,T65,M65)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U65,N65)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B35","v":462.71050000000002},{"$f":"(1-'Control Panel'!$R$66)*C35","v":0},{"$f":"(1-'Control Panel'!$R$66)*D35","v":0},{"$f":"(1-'Control Panel'!$R$66)*E35","v":0},{"$f":"(1-'Control Panel'!$R$66)*F35","v":0},{"$f":"(1-'Control Panel'!$R$66)*G35","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I65*$F21/($F21*(1+'Control Panel'!$R$70))),0,(I65*$F21/($F21*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J65*$F21/($F21*(1+'Control Panel'!$R$70))),0,(J65*$F21/($F21*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K65*$F21/($F21*(1+'Control Panel'!$R$70))),0,(K65*$F21/($F21*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L65*$F21/($F21*(1+'Control Panel'!$R$70))),0,(L65*$F21/($F21*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M65*$F21/($F21*(1+'Control Panel'!$R$70))),0,(M65*$F21/($F21*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N65*$F21/($F21*(1+'Control Panel'!$R$70))),0,(N65*$F21/($F21*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Softscape",{"$f":"IF('Control Panel'!$L$70=TRUE,P66,I66)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q66,J66)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,R66,K66)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,S66,L66)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,T66,M66)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U66,N66)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B36","v":0},{"$f":"(1-'Control Panel'!$R$66)*C36","v":0},{"$f":"(1-'Control Panel'!$R$66)*D36","v":0},{"$f":"(1-'Control Panel'!$R$66)*E36","v":0},{"$f":"(1-'Control Panel'!$R$66)*F36","v":0},{"$f":"(1-'Control Panel'!$R$66)*G36","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I66*$F22/($F22*(1+'Control Panel'!$R$70))),0,(I66*$F22/($F22*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J66*$F22/($F22*(1+'Control Panel'!$R$70))),0,(J66*$F22/($F22*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K66*$F22/($F22*(1+'Control Panel'!$R$70))),0,(K66*$F22/($F22*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L66*$F22/($F22*(1+'Control Panel'!$R$70))),0,(L66*$F22/($F22*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M66*$F22/($F22*(1+'Control Panel'!$R$70))),0,(M66*$F22/($F22*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N66*$F22/($F22*(1+'Control Panel'!$R$70))),0,(N66*$F22/($F22*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Buildings Total",{"$f":"IF('Control Panel'!$L$70=TRUE,P67,I67)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q67,J67)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,R67,K67)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,S67,L67)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,T67,M67)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U67,N67)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B37","v":0},{"$f":"(1-'Control Panel'!$R$66)*C37","v":0},{"$f":"(1-'Control Panel'!$R$66)*D37","v":0},{"$f":"(1-'Control Panel'!$R$66)*E37","v":0},{"$f":"(1-'Control Panel'!$R$66)*F37","v":0},{"$f":"(1-'Control Panel'!$R$66)*G37","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I67*$F23/($F23*(1+'Control Panel'!$R$70))),0,(I67*$F23/($F23*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J67*$F23/($F23*(1+'Control Panel'!$R$70))),0,(J67*$F23/($F23*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K67*$F23/($F23*(1+'Control Panel'!$R$70))),0,(K67*$F23/($F23*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L67*$F23/($F23*(1+'Control Panel'!$R$70))),0,(L67*$F23/($F23*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M67*$F23/($F23*(1+'Control Panel'!$R$70))),0,(M67*$F23/($F23*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N67*$F23/($F23*(1+'Control Panel'!$R$70))),0,(N67*$F23/($F23*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Housing",{"$f":"IF('Control Panel'!$L$70=TRUE,P68,I68)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q68,J68)","v":1764.4530400000006},{"$f":"IF('Control Panel'!$L$70=TRUE,R68,K68)","v":1764.4530400000006},{"$f":"IF('Control Panel'!$L$70=TRUE,S68,L68)","v":352.8906080000001},{"$f":"IF('Control Panel'!$L$70=TRUE,T68,M68)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U68,N68)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B38","v":0},{"$f":"(1-'Control Panel'!$R$66)*C38","v":1764.4530400000006},{"$f":"(1-'Control Panel'!$R$66)*D38","v":1764.4530400000006},{"$f":"(1-'Control Panel'!$R$66)*E38","v":352.8906080000001},{"$f":"(1-'Control Panel'!$R$66)*F38","v":0},{"$f":"(1-'Control Panel'!$R$66)*G38","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I68*$F24/($F24*(1+'Control Panel'!$R$70))),0,(I68*$F24/($F24*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J68*$F24/($F24*(1+'Control Panel'!$R$70))),0,(J68*$F24/($F24*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K68*$F24/($F24*(1+'Control Panel'!$R$70))),0,(K68*$F24/($F24*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L68*$F24/($F24*(1+'Control Panel'!$R$70))),0,(L68*$F24/($F24*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M68*$F24/($F24*(1+'Control Panel'!$R$70))),0,(M68*$F24/($F24*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N68*$F24/($F24*(1+'Control Panel'!$R$70))),0,(N68*$F24/($F24*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Commercial/Government",{"$f":"IF('Control Panel'!$L$70=TRUE,P69,I69)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q69,J69)","v":166.38429506246283},{"$f":"IF('Control Panel'!$L$70=TRUE,R69,K69)","v":166.38429506246283},{"$f":"IF('Control Panel'!$L$70=TRUE,S69,L69)","v":33.276859012492565},{"$f":"IF('Control Panel'!$L$70=TRUE,T69,M69)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U69,N69)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B39","v":0},{"$f":"(1-'Control Panel'!$R$66)*C39","v":166.38429506246283},{"$f":"(1-'Control Panel'!$R$66)*D39","v":166.38429506246283},{"$f":"(1-'Control Panel'!$R$66)*E39","v":33.276859012492565},{"$f":"(1-'Control Panel'!$R$66)*F39","v":0},{"$f":"(1-'Control Panel'!$R$66)*G39","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I69*$F25/($F25*(1+'Control Panel'!$R$70))),0,(I69*$F25/($F25*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J69*$F25/($F25*(1+'Control Panel'!$R$70))),0,(J69*$F25/($F25*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K69*$F25/($F25*(1+'Control Panel'!$R$70))),0,(K69*$F25/($F25*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L69*$F25/($F25*(1+'Control Panel'!$R$70))),0,(L69*$F25/($F25*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M69*$F25/($F25*(1+'Control Panel'!$R$70))),0,(M69*$F25/($F25*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N69*$F25/($F25*(1+'Control Panel'!$R$70))),0,(N69*$F25/($F25*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Retail",{"$f":"IF('Control Panel'!$L$70=TRUE,P70,I70)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q70,J70)","v":138.00483343248069},{"$f":"IF('Control Panel'!$L$70=TRUE,R70,K70)","v":138.00483343248069},{"$f":"IF('Control Panel'!$L$70=TRUE,S70,L70)","v":27.600966686496136},{"$f":"IF('Control Panel'!$L$70=TRUE,T70,M70)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U70,N70)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B40","v":0},{"$f":"(1-'Control Panel'!$R$66)*C40","v":138.00483343248069},{"$f":"(1-'Control Panel'!$R$66)*D40","v":138.00483343248069},{"$f":"(1-'Control Panel'!$R$66)*E40","v":27.600966686496136},{"$f":"(1-'Control Panel'!$R$66)*F40","v":0},{"$f":"(1-'Control Panel'!$R$66)*G40","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I70*$F26/($F26*(1+'Control Panel'!$R$70))),0,(I70*$F26/($F26*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J70*$F26/($F26*(1+'Control Panel'!$R$70))),0,(J70*$F26/($F26*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K70*$F26/($F26*(1+'Control Panel'!$R$70))),0,(K70*$F26/($F26*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L70*$F26/($F26*(1+'Control Panel'!$R$70))),0,(L70*$F26/($F26*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M70*$F26/($F26*(1+'Control Panel'!$R$70))),0,(M70*$F26/($F26*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N70*$F26/($F26*(1+'Control Panel'!$R$70))),0,(N70*$F26/($F26*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Hotel",{"$f":"IF('Control Panel'!$L$70=TRUE,P71,I71)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q71,J71)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,R71,K71)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,S71,L71)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,T71,M71)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U71,N71)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B41","v":0},{"$f":"(1-'Control Panel'!$R$66)*C41","v":0},{"$f":"(1-'Control Panel'!$R$66)*D41","v":0},{"$f":"(1-'Control Panel'!$R$66)*E41","v":0},{"$f":"(1-'Control Panel'!$R$66)*F41","v":0},{"$f":"(1-'Control Panel'!$R$66)*G41","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I71*$F27/($F27*(1+'Control Panel'!$R$70))),0,(I71*$F27/($F27*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J71*$F27/($F27*(1+'Control Panel'!$R$70))),0,(J71*$F27/($F27*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K71*$F27/($F27*(1+'Control Panel'!$R$70))),0,(K71*$F27/($F27*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L71*$F27/($F27*(1+'Control Panel'!$R$70))),0,(L71*$F27/($F27*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M71*$F27/($F27*(1+'Control Panel'!$R$70))),0,(M71*$F27/($F27*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N71*$F27/($F27*(1+'Control Panel'!$R$70))),0,(N71*$F27/($F27*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Social",{"$f":"IF('Control Panel'!$L$70=TRUE,P72,I72)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q72,J72)","v":50.4},{"$f":"IF('Control Panel'!$L$70=TRUE,R72,K72)","v":50.4},{"$f":"IF('Control Panel'!$L$70=TRUE,S72,L72)","v":10.08},{"$f":"IF('Control Panel'!$L$70=TRUE,T72,M72)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U72,N72)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B42","v":0},{"$f":"(1-'Control Panel'!$R$66)*C42","v":50.4},{"$f":"(1-'Control Panel'!$R$66)*D42","v":50.4},{"$f":"(1-'Control Panel'!$R$66)*E42","v":10.08},{"$f":"(1-'Control Panel'!$R$66)*F42","v":0},{"$f":"(1-'Control Panel'!$R$66)*G42","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I72*$F28/($F28*(1+'Control Panel'!$R$70))),0,(I72*$F28/($F28*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J72*$F28/($F28*(1+'Control Panel'!$R$70))),0,(J72*$F28/($F28*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K72*$F28/($F28*(1+'Control Panel'!$R$70))),0,(K72*$F28/($F28*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L72*$F28/($F28*(1+'Control Panel'!$R$70))),0,(L72*$F28/($F28*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M72*$F28/($F28*(1+'Control Panel'!$R$70))),0,(M72*$F28/($F28*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N72*$F28/($F28*(1+'Control Panel'!$R$70))),0,(N72*$F28/($F28*(1+'Control Panel'!$R$70)))),0)","v":0}]
["Other/Utility",{"$f":"IF('Control Panel'!$L$70=TRUE,P73,I73)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,Q73,J73)","v":4.4799999999999995},{"$f":"IF('Control Panel'!$L$70=TRUE,R73,K73)","v":4.4799999999999995},{"$f":"IF('Control Panel'!$L$70=TRUE,S73,L73)","v":0.89599999999999991},{"$f":"IF('Control Panel'!$L$70=TRUE,T73,M73)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,U73,N73)","v":0},null,{"$f":"(1-'Control Panel'!$R$66)*B43","v":0},{"$f":"(1-'Control Panel'!$R$66)*C43","v":4.4799999999999995},{"$f":"(1-'Control Panel'!$R$66)*D43","v":4.4799999999999995},{"$f":"(1-'Control Panel'!$R$66)*E43","v":0.89599999999999991},{"$f":"(1-'Control Panel'!$R$66)*F43","v":0},{"$f":"(1-'Control Panel'!$R$66)*G43","v":0},null,{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(I73*$F29/($F29*(1+'Control Panel'!$R$70))),0,(I73*$F29/($F29*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(J73*$F29/($F29*(1+'Control Panel'!$R$70))),0,(J73*$F29/($F29*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(K73*$F29/($F29*(1+'Control Panel'!$R$70))),0,(K73*$F29/($F29*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(L73*$F29/($F29*(1+'Control Panel'!$R$70))),0,(L73*$F29/($F29*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(M73*$F29/($F29*(1+'Control Panel'!$R$70))),0,(M73*$F29/($F29*(1+'Control Panel'!$R$70)))),0)","v":0},{"$f":"IF('Control Panel'!$L$70=TRUE,IF(ISERROR(N73*$F29/($F29*(1+'Control Panel'!$R$70))),0,(N73*$F29/($F29*(1+'Control Panel'!$R$70)))),0)","v":0}]

{"sheet":"C_C","index":21,"n_rows":74,"n_cols":41,"rows_kept":74,"cut":false,"hidden":true,"merged":[[1,0,1,1],[60,4,60,5],[60,6,60,7]]}
[{"$f":"CONCATENATE(\"Calculation - \",MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Calculation - C_C"}]
["                     Scenario Control Panel                      "]
["1. Code Input Table"]
[null,"Tree coverage ","Grass coverage","Tree coverage Scenario 2","Grass coverage Scenario 2","Electricity emission factor","Gas emission factor","District Plant emission factor Electricity","District Plant emission factor Thermal",{"$f":"CONCATENATE(Carbon!$C$16,\" \",\"Paper\")","v":"Waste Destination Paper"},{"$f":"CONCATENATE(Carbon!$C$16,\" \",\"Food\")","v":"Waste Destination Food"},{"$f":"CONCATENATE(Carbon!$C$16,\" \",\"Yard\")","v":"Waste Destination Yard"},{"$f":"CONCATENATE(Carbon!$C$16,\" \",\"Wood/textile\")","v":"Waste Destination Wood/textile"},{"$f":"CONCATENATE(Carbon!$C$16,\" \",\"Other\")","v":"Waste Destination Other"},"Compost Paper","Compost Food","Compost Yard","Compost Wood/textile","Compost Other","Anaerobic Digestion Paper","Anaerobic Digestion Food","Anaerobic Digestion Yard","Anaerobic Digestion Wood/textile","Anaerobic Digestion Other","Thermal treatment Paper","Thermal treatment Food","Thermal treatment Yard","Thermal treatment Wood/textile","Thermal treatment Other","Carbon sequestration Trees","Carbon sequestration Grass","Hardscape concrete ","Structural Concrete ","Steel","Wood","Glass","Asphalt","Transport","Recycling"]
[null,"Total","Total","Total","Total","GRELEC","GRGAS","GRDPE","GRDPT","WC-PA","WC-FD","WC-YD","WC-WO","WC-OT","WCOMP-PA","WCOMP-FD","WCOMP-YD","WCOMP-WO","WCOMP-OT","WAD-PA","WAD-FD","WAD-YD","WAD-WO","WAD-OT","WAT-PA","WAT-FD","WAT-YD","WAT-WO","WAT-OT","SEQCT","SEQCG","MHSC","MCEC","MSEC","MWEC","MGLC","MASC","MTRP","MREC"]
["Site",null,null,null,null,"SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE","SITE"]
["Hardscape",null,null,null,null,"HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD","HARD"]
["Softscape","OSG3-M","OSG1-M","OSG3-M2","OSG1-M2","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT","SOFT"]
["Buildings Total",null,null,null,null,"BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT","BTOT"]
["Housing",null,null,null,null,"HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS","HOUS"]
["Commercial/Government",null,null,null,null,"COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM","COMM"]
["Retail",null,null,null,null,"RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA","RETA"]
["Hotel",null,null,null,null,"HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE","HOTE"]
["Social",null,null,null,null,"SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI","SOCI"]
["Other/Utility",null,null,null,null,"OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE","OTHE"]
[]
["2. Value Lookup Table"]
[null,{"$f":"B4","v":"Tree coverage "},"Grass coverage",{"$f":"D4","v":"Tree coverage Scenario 2"},"Grass coverage Scenario 2",{"$f":"F4","v":"Electricity emission factor"},"Scenario 1  Electricity emission factor","Scenario 2 Electricity emission factor",{"$f":"G4","v":"Gas emission factor"},{"$f":"H4","v":"District Plant emission factor Electricity"},{"$f":"I4","v":"District Plant emission factor Thermal"},{"$f":"J4","v":"Waste Destination Paper"},"Waste Destination Food","Waste Destination Yard","Waste Destination Wood/textile","Waste Destination Other",{"$f":"O4","v":"Compost Paper"},"Compost Food","Compost Yard","Compost Wood/textile","Compost Other",{"$f":"T4","v":"Anaerobic Digestion Paper"},"Anaerobic Digestion Food","Anaerobic Digestion Yard","Anaerobic Digestion Wood/textile","Anaerobic Digestion Other","Thermal treatment Paper","Thermal treatment Food","Thermal treatment Yard","Thermal treatment Wood/textile","Thermal treatment Other",{"$f":"AD4","v":"Carbon sequestration Trees"},{"$f":"AE4","v":"Carbon sequestration Grass"},"Hardscape concrete ","Structural Concrete ","Steel","Wood","Glass","Asphalt",{"$f":"AL4","v":"Transport"},{"$f":"AM4","v":"Recycling"}]
[null,"m2","m2","m2","m2",{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)","v":"gCO2eq/kWh"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)","v":"gCO2eq/kWh"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)","v":"gCO2eq/kWh"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)","v":"gCO2eq/kWh"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)","v":"gCO2eq/kWh"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)","v":"gCO2eq/kWh"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/mton"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/m2/yr"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2eq/m2/yr"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2e/m2"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2e/m2"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2e/m2"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2e/m2"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2e/m2"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)","v":"mtonCO2e/m2"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)","v":"%"},{"$f":"HLOOKUP(\"UNIT\",Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)","v":"%"}]
["Site",{"$f":"IF(ISERROR(HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B6,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C6,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D6,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E6,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E6,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F6,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F6,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F20)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F20)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G6,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G6,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H6,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H6,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I6,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I6,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J6,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J6,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K6,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K6,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L6,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L6,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M6,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M6,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N6,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N6,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O6,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O6,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P6,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P6,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q6,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q6,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R6,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R6,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S6,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S6,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T6,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T6,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U6,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U6,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V6,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V6,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W6,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W6,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X6,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X6,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y6,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y6,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z6,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z6,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA6,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA6,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB6,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB6,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC6,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC6,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD6,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD6,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":2.04192E-3},{"$f":"IF(ISERROR(HLOOKUP(AE6,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE6,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":1.05E-4},{"$f":"IF(ISERROR(HLOOKUP(AF6,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF6,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG6,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG6,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(AH6,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH6,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(AI6,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI6,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ6,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ6,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(AK6,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK6,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL6,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL6,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM6,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM6,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
["Hardscape",{"$f":"IF(ISERROR(HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B7,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C7,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D7,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E7,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E7,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F7,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F7,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F21)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F21)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G7,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G7,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H7,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H7,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I7,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I7,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J7,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J7,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K7,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K7,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L7,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L7,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M7,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M7,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N7,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N7,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O7,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O7,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P7,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P7,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q7,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q7,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R7,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R7,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S7,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S7,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T7,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T7,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U7,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U7,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V7,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V7,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W7,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W7,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X7,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X7,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y7,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y7,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z7,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z7,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA7,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA7,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB7,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB7,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC7,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC7,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD7,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD7,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE7,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE7,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF7,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF7,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.08},{"$f":"IF(ISERROR(HLOOKUP(AG7,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG7,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AH7,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH7,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.4999999999999997E-2},{"$f":"IF(ISERROR(HLOOKUP(AI7,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI7,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ7,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ7,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AK7,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK7,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2},{"$f":"IF(ISERROR(HLOOKUP(AL7,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL7,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM7,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM7,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
["Softscape",{"$f":"IF(ISERROR(HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B8,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":75578.829999999987},{"$f":"IF(ISERROR(HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C8,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":57910.670000000013},{"$f":"IF(ISERROR(HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D8,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":96575.148333333316},{"$f":"IF(ISERROR(HLOOKUP(E8,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E8,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":57910.670000000013},{"$f":"IF(ISERROR(HLOOKUP(F8,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F8,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F22)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F22)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G8,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G8,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H8,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H8,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I8,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I8,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J8,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J8,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K8,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K8,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L8,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L8,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M8,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M8,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N8,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N8,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O8,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O8,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P8,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P8,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q8,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q8,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R8,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R8,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S8,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S8,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T8,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T8,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U8,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U8,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V8,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V8,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W8,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W8,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X8,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X8,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y8,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y8,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z8,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z8,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA8,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA8,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB8,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB8,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC8,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC8,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD8,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD8,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":2.04192E-3},{"$f":"IF(ISERROR(HLOOKUP(AE8,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE8,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":1.05E-4},{"$f":"IF(ISERROR(HLOOKUP(AF8,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF8,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG8,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG8,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AH8,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH8,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AI8,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI8,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AJ8,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ8,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AK8,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK8,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL8,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL8,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AM8,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM8,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0}]
["Buildings Total",{"$f":"IF(ISERROR(HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B9,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C9,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D9,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E9,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E9,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F9,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F9,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F23)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F23)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G9,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G9,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H9,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H9,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I9,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I9,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J9,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J9,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K9,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K9,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L9,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L9,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M9,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M9,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N9,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N9,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O9,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O9,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P9,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P9,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q9,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q9,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R9,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R9,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S9,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S9,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T9,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T9,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U9,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U9,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V9,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V9,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W9,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W9,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X9,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X9,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y9,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y9,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z9,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z9,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA9,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA9,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB9,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB9,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC9,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC9,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD9,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD9,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE9,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE9,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF9,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF9,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG9,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG9,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AH9,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH9,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AI9,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI9,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AJ9,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ9,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AK9,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK9,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL9,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL9,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AM9,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM9,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0}]
["Housing",{"$f":"IF(ISERROR(HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B10,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C10,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D10,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E10,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E10,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F10,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F10,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F24)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F24)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G10,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G10,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H10,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H10,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I10,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I10,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J10,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J10,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K10,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K10,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L10,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L10,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M10,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M10,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N10,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N10,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O10,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O10,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P10,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P10,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q10,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q10,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R10,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R10,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S10,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S10,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T10,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T10,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U10,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U10,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V10,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V10,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W10,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W10,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X10,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X10,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y10,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y10,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z10,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z10,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA10,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA10,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB10,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB10,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC10,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC10,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD10,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD10,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE10,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE10,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF10,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF10,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG10,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG10,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(AH10,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH10,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(AI10,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI10,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ10,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ10,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(AK10,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK10,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL10,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL10,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM10,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM10,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
["Commercial/Government",{"$f":"IF(ISERROR(HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B11,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C11,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D11,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E11,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E11,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F11,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F11,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F25)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F25)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G11,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G11,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H11,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H11,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I11,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I11,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J11,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J11,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K11,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K11,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L11,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L11,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M11,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M11,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N11,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N11,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O11,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O11,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P11,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P11,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q11,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q11,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R11,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R11,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S11,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S11,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T11,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T11,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U11,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U11,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V11,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V11,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W11,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W11,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X11,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X11,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y11,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y11,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z11,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z11,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA11,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA11,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB11,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB11,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC11,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC11,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD11,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD11,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE11,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE11,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF11,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF11,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG11,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG11,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(AH11,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH11,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(AI11,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI11,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ11,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ11,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(AK11,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK11,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL11,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL11,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM11,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM11,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
["Retail",{"$f":"IF(ISERROR(HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B12,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C12,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D12,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E12,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E12,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F12,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F12,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F26)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F26)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G12,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G12,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H12,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H12,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I12,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I12,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J12,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J12,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K12,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K12,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L12,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L12,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M12,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M12,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N12,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N12,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O12,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O12,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P12,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P12,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q12,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q12,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R12,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R12,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S12,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S12,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T12,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T12,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U12,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U12,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V12,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V12,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W12,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W12,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X12,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X12,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y12,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y12,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z12,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z12,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA12,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA12,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB12,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB12,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC12,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC12,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD12,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD12,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE12,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE12,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF12,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF12,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG12,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG12,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(AH12,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH12,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(AI12,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI12,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ12,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ12,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(AK12,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK12,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL12,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL12,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM12,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM12,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
["Hotel",{"$f":"IF(ISERROR(HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B13,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C13,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D13,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E13,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E13,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F13,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F13,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F27)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F27)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G13,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G13,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H13,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H13,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I13,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I13,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J13,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J13,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K13,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K13,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L13,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L13,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M13,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M13,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N13,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N13,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O13,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O13,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P13,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P13,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q13,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q13,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R13,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R13,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S13,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S13,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T13,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T13,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U13,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U13,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V13,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V13,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W13,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W13,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X13,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X13,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y13,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y13,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z13,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z13,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA13,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA13,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB13,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB13,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC13,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC13,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD13,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD13,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE13,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE13,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF13,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF13,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG13,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG13,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(AH13,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH13,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(AI13,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI13,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ13,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ13,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(AK13,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK13,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL13,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL13,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM13,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM13,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
["Social",{"$f":"IF(ISERROR(HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B14,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C14,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D14,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E14,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E14,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F14,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F14,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F28)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F28)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G14,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G14,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H14,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H14,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I14,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I14,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J14,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J14,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K14,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K14,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L14,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L14,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M14,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M14,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N14,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N14,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O14,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O14,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P14,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P14,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q14,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q14,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R14,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R14,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S14,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S14,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T14,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T14,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U14,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U14,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V14,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V14,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W14,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W14,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X14,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X14,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y14,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y14,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z14,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z14,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA14,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA14,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB14,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB14,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC14,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC14,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD14,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD14,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE14,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE14,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF14,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF14,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG14,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG14,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(AH14,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH14,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(AI14,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI14,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ14,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ14,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(AK14,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK14,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL14,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL14,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM14,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM14,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
["Other/Utility",{"$f":"IF(ISERROR(HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(B15,LU_C1!$6:$994,MATCH(B$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(C15,LU_C1!$6:$994,MATCH(C$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(D15,LU_C1!$6:$994,MATCH(D$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(E15,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE)),0,HLOOKUP(E15,LU_C1!$6:$994,MATCH(E$5,LU_C1!$A$6:$A$994,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(F15,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(F15,Carbon!$A$6:$EZ$94,MATCH(F$5,Carbon!$A$6:$A$94,0),FALSE))","v":187.00000000000003},{"$f":"IF('Control Panel'!$J$87=TRUE,'Control Panel'!$K$87,F29)","v":187.00000000000003},{"$f":"IF('Control Panel'!$L$87=TRUE,'Control Panel'!$M$87,F29)","v":187.00000000000003},{"$f":"IF(ISERROR(HLOOKUP(G15,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(G15,Carbon!$A$6:$EZ$94,MATCH(G$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(H15,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(H15,Carbon!$A$6:$EZ$94,MATCH(H$5,Carbon!$A$6:$A$94,0),FALSE))","v":189},{"$f":"IF(ISERROR(HLOOKUP(I15,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(I15,Carbon!$A$6:$EZ$94,MATCH(I$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(J15,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(J15,Carbon!$A$6:$EZ$94,MATCH(J$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.24},{"$f":"IF(ISERROR(HLOOKUP(K15,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(K15,Carbon!$A$6:$EZ$94,MATCH(K$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.83},{"$f":"IF(ISERROR(HLOOKUP(L15,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(L15,Carbon!$A$6:$EZ$94,MATCH(L$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.16},{"$f":"IF(ISERROR(HLOOKUP(M15,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(M15,Carbon!$A$6:$EZ$94,MATCH(M$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.2195},{"$f":"IF(ISERROR(HLOOKUP(N15,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(N15,Carbon!$A$6:$EZ$94,MATCH(N$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(O15,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(O15,Carbon!$A$6:$EZ$94,MATCH(O$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(P15,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(P15,Carbon!$A$6:$EZ$94,MATCH(P$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(Q15,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Q15,Carbon!$A$6:$EZ$94,MATCH(Q$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(R15,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(R15,Carbon!$A$6:$EZ$94,MATCH(R$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(S15,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(S15,Carbon!$A$6:$EZ$94,MATCH(S$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(T15,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(T15,Carbon!$A$6:$EZ$94,MATCH(T$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.35},{"$f":"IF(ISERROR(HLOOKUP(U15,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(U15,Carbon!$A$6:$EZ$94,MATCH(U$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.23},{"$f":"IF(ISERROR(HLOOKUP(V15,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(V15,Carbon!$A$6:$EZ$94,MATCH(V$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.26},{"$f":"IF(ISERROR(HLOOKUP(W15,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(W15,Carbon!$A$6:$EZ$94,MATCH(W$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(X15,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(X15,Carbon!$A$6:$EZ$94,MATCH(X$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(Y15,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Y15,Carbon!$A$6:$EZ$94,MATCH(Y$5,Carbon!$A$6:$A$94,0),FALSE))","v":-0.04},{"$f":"IF(ISERROR(HLOOKUP(Z15,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(Z15,Carbon!$A$6:$EZ$94,MATCH(Z$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.02},{"$f":"IF(ISERROR(HLOOKUP(AA15,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AA15,Carbon!$A$6:$EZ$94,MATCH(AA$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.01},{"$f":"IF(ISERROR(HLOOKUP(AB15,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AB15,Carbon!$A$6:$EZ$94,MATCH(AB$5,Carbon!$A$6:$A$94,0),FALSE))","v":7.3499999999999996E-2},{"$f":"IF(ISERROR(HLOOKUP(AC15,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AC15,Carbon!$A$6:$EZ$94,MATCH(AC$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.45},{"$f":"IF(ISERROR(HLOOKUP(AD15,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AD15,Carbon!$A$6:$EZ$94,MATCH(AD$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AE15,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AE15,Carbon!$A$6:$EZ$94,MATCH(AE$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AF15,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AF15,Carbon!$A$6:$EZ$94,MATCH(AF$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AG15,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AG15,Carbon!$A$6:$EZ$94,MATCH(AG$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.14000000000000001},{"$f":"IF(ISERROR(HLOOKUP(AH15,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AH15,Carbon!$A$6:$EZ$94,MATCH(AH$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.09},{"$f":"IF(ISERROR(HLOOKUP(AI15,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AI15,Carbon!$A$6:$EZ$94,MATCH(AI$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.03},{"$f":"IF(ISERROR(HLOOKUP(AJ15,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AJ15,Carbon!$A$6:$EZ$94,MATCH(AJ$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.05},{"$f":"IF(ISERROR(HLOOKUP(AK15,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AK15,Carbon!$A$6:$EZ$94,MATCH(AK$5,Carbon!$A$6:$A$94,0),FALSE))","v":0},{"$f":"IF(ISERROR(HLOOKUP(AL15,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AL15,Carbon!$A$6:$EZ$94,MATCH(AL$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.1},{"$f":"IF(ISERROR(HLOOKUP(AM15,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE)),0,HLOOKUP(AM15,Carbon!$A$6:$EZ$94,MATCH(AM$5,Carbon!$A$6:$A$94,0),FALSE))","v":0.2}]
[]
["3. Baseline Calculations"]
[null,"Total Carbon","Energy Carbon","Electric Carbon","Thermal Carbon","Transport Carbon","Water Carbon","Waste Carbon","Material Carbon","Carbon Sequestration"]
[null,"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr"]
["Site",{"$f":"SUM(D34:J34)","v":0},{"$f":"SUM(D34:E34)","v":0},{"$f":"$F20*(E_C!F34+E_C!I34)/1000000","v":0},{"$f":"$I20*E_C!G34/1000000","v":0},{"$f":"T_C!M51","v":0},{"$f":"E_C!K34*C_C!$F20/1000000+E_C!L34*C_C!$I20/1000000+E_C!M34*C_C!$F20/1000000+E_C!N34*C_C!$I20/1000000","v":0},{"$f":"L20*WS_C!J34+M20*WS_C!K34+N20*WS_C!L34+O20*WS_C!M34+P20*WS_C!N34","v":0},{"$f":"(AH20*M_C!B34+AI20*M_C!C34+AJ20*M_C!D34+AK20*M_C!E34+AL20*M_C!F34+AM20*M_C!G34)*(1-AN20-AO20)+(AH20*M_C!B34+AI20*M_C!C34+AJ20*M_C!D34+AK20*M_C!E34+AL20*M_C!F34+AM20*M_C!G34)*(AN20+AO20)","v":0},{"$f":"-(B20*AF20+C20*AG20)","v":0}]
["Hardscape",{"$f":"SUM(D35:J35)","v":139.40806350000003},{"$f":"SUM(D35:E35)","v":86.526863500000019},{"$f":"$F21*(E_C!F35+E_C!I35)/1000000","v":86.526863500000019},{"$f":"$I21*E_C!G35/1000000","v":0},{"$f":"T_C!M52","v":0},{"$f":"E_C!K35*C_C!$F21/1000000+E_C!L35*C_C!$I21/1000000+E_C!M35*C_C!$F21/1000000+E_C!N35*C_C!$I21/1000000","v":0},{"$f":"L21*WS_C!J35+M21*WS_C!K35+N21*WS_C!L35+O21*WS_C!M35+P21*WS_C!N35","v":0},{"$f":"(AH21*M_C!B35+AI21*M_C!C35+AJ21*M_C!D35+AK21*M_C!E35+AL21*M_C!F35+AM21*M_C!G35)*(1-AN21-AO21)+(AH21*M_C!B35+AI21*M_C!C35+AJ21*M_C!D35+AK21*M_C!E35+AL21*M_C!F35+AM21*M_C!G35)*(AN21+AO21)","v":52.881200000000007},0]
["Softscape",6.0290579110656211,{"$f":"SUM(D36:E36)","v":174.7636737},{"$f":"$F22*(E_C!F36+E_C!I36)/1000000","v":174.7636737},{"$f":"$I22*E_C!G36/1000000","v":0},{"$f":"T_C!M53","v":0},{"$f":"E_C!K36*C_C!$F22/1000000+E_C!L36*C_C!$I22/1000000+E_C!M36*C_C!$F22/1000000+E_C!N36*C_C!$I22/1000000","v":0},{"$f":"L22*WS_C!J36+M22*WS_C!K36+N22*WS_C!L36+O22*WS_C!M36+P22*WS_C!N36","v":-8.3280708853343981},{"$f":"(AH22*M_C!B36+AI22*M_C!C36+AJ22*M_C!D36+AK22*M_C!E36+AL22*M_C!F36+AM22*M_C!G36)*(1-AN22-AO22)+(AH22*M_C!B36+AI22*M_C!C36+AJ22*M_C!D36+AK22*M_C!E36+AL22*M_C!F36+AM22*M_C!G36)*(AN22+AO22)","v":0},-160.40654490359998]
["Buildings Total",4923.529561690254,0,{"$f":"$F23*(E_C!F37+E_C!I37)/1000000","v":0},{"$f":"$I23*E_C!G37/1000000","v":0},{"$f":"T_C!M54","v":4923.529561690254},{"$f":"E_C!K37*C_C!$F23/1000000+E_C!L37*C_C!$I23/1000000+E_C!M37*C_C!$F23/1000000+E_C!N37*C_C!$I23/1000000","v":0},{"$f":"L23*WS_C!J37+M23*WS_C!K37+N23*WS_C!L37+O23*WS_C!M37+P23*WS_C!N37","v":0},{"$f":"(AH23*M_C!B37+AI23*M_C!C37+AJ23*M_C!D37+AK23*M_C!E37+AL23*M_C!F37+AM23*M_C!G37)*(1-AN23-AO23)+(AH23*M_C!B37+AI23*M_C!C37+AJ23*M_C!D37+AK23*M_C!E37+AL23*M_C!F37+AM23*M_C!G37)*(AN23+AO23)","v":0},0]
["Housing",17425.191584548247,12858.343044230514,{"$f":"$F24*(E_C!F38+E_C!I38)/1000000","v":6132.0310037653635},{"$f":"$I24*E_C!G38/1000000","v":6726.3120404651509},{"$f":"T_C!M55","v":2867.1817363008349},{"$f":"E_C!K38*C_C!$F24/1000000+E_C!L38*C_C!$I24/1000000+E_C!M38*C_C!$F24/1000000+E_C!N38*C_C!$I24/1000000","v":183.52334185040095},{"$f":"L24*WS_C!J38+M24*WS_C!K38+N24*WS_C!L38+O24*WS_C!M38+P24*WS_C!N38","v":921.27072296649601},{"$f":"(AH24*M_C!B38+AI24*M_C!C38+AJ24*M_C!D38+AK24*M_C!E38+AL24*M_C!F38+AM24*M_C!G38)*(1-AN24-AO24)+(AH24*M_C!B38+AI24*M_C!C38+AJ24*M_C!D38+AK24*M_C!E38+AL24*M_C!F38+AM24*M_C!G38)*(AN24+AO24)","v":594.87273920000018},0]
["Commercial/Government",3024.2122897242484,1326.9764453842233,{"$f":"$F25*(E_C!F39+E_C!I39)/1000000","v":760.75987742718883},{"$f":"$I25*E_C!G39/1000000","v":566.2165679570345},{"$f":"T_C!M60","v":1561.3295973317511},{"$f":"E_C!K39*C_C!$F25/1000000+E_C!L39*C_C!$I25/1000000+E_C!M39*C_C!$F25/1000000+E_C!N39*C_C!$I25/1000000","v":6.8073624887632453},{"$f":"L25*WS_C!J39+M25*WS_C!K39+N25*WS_C!L39+O25*WS_C!M39+P25*WS_C!N39","v":73.003607898451847},{"$f":"(AH25*M_C!B39+AI25*M_C!C39+AJ25*M_C!D39+AK25*M_C!E39+AL25*M_C!F39+AM25*M_C!G39)*(1-AN25-AO25)+(AH25*M_C!B39+AI25*M_C!C39+AJ25*M_C!D39+AK25*M_C!E39+AL25*M_C!F39+AM25*M_C!G39)*(AN25+AO25)","v":56.0952766210589},0]
["Retail",1845.9877604083899,1241.0074370600571,{"$f":"$F26*(E_C!F40+E_C!I40)/1000000","v":599.69822336920606},{"$f":"$I26*E_C!G40/1000000","v":641.30921369085104},{"$f":"T_C!M61","v":495.01822805766795},{"$f":"E_C!K40*C_C!$F26/1000000+E_C!L40*C_C!$I26/1000000+E_C!M40*C_C!$F26/1000000+E_C!N40*C_C!$I26/1000000","v":9.7425739162695404},{"$f":"L26*WS_C!J40+M26*WS_C!K40+N26*WS_C!L40+O26*WS_C!M40+P26*WS_C!N40","v":53.692177531444749},{"$f":"(AH26*M_C!B40+AI26*M_C!C40+AJ26*M_C!D40+AK26*M_C!E40+AL26*M_C!F40+AM26*M_C!G40)*(1-AN26-AO26)+(AH26*M_C!B40+AI26*M_C!C40+AJ26*M_C!D40+AK26*M_C!E40+AL26*M_C!F40+AM26*M_C!G40)*(AN26+AO26)","v":46.527343842950643},0]
["Hotel",0,0,{"$f":"$F27*(E_C!F41+E_C!I41)/1000000","v":0},{"$f":"$I27*E_C!G41/1000000","v":0},{"$f":"T_C!M62","v":0},{"$f":"E_C!K41*C_C!$F27/1000000+E_C!L41*C_C!$I27/1000000+E_C!M41*C_C!$F27/1000000+E_C!N41*C_C!$I27/1000000","v":0},{"$f":"L27*WS_C!J41+M27*WS_C!K41+N27*WS_C!L41+O27*WS_C!M41+P27*WS_C!N41","v":0},{"$f":"(AH27*M_C!B41+AI27*M_C!C41+AJ27*M_C!D41+AK27*M_C!E41+AL27*M_C!F41+AM27*M_C!G41)*(1-AN27-AO27)+(AH27*M_C!B41+AI27*M_C!C41+AJ27*M_C!D41+AK27*M_C!E41+AL27*M_C!F41+AM27*M_C!G41)*(AN27+AO27)","v":0},0]
["Social",388.14278170574102,367.286901231,{"$f":"$F28*(E_C!F42+E_C!I42)/1000000","v":175.15590133800004},{"$f":"$I28*E_C!G42/1000000","v":192.13099989299999},{"$f":"T_C!M63","v":0},{"$f":"E_C!K42*C_C!$F28/1000000+E_C!L42*C_C!$I28/1000000+E_C!M42*C_C!$F28/1000000+E_C!N42*C_C!$I28/1000000","v":3.8638804747410003},{"$f":"L28*WS_C!J42+M28*WS_C!K42+N28*WS_C!L42+O28*WS_C!M42+P28*WS_C!N42","v":0},{"$f":"(AH28*M_C!B42+AI28*M_C!C42+AJ28*M_C!D42+AK28*M_C!E42+AL28*M_C!F42+AM28*M_C!G42)*(1-AN28-AO28)+(AH28*M_C!B42+AI28*M_C!C42+AJ28*M_C!D42+AK28*M_C!E42+AL28*M_C!F42+AM28*M_C!G42)*(AN28+AO28)","v":16.992000000000001},0]
["Other/Utility",24.110400000000002,22.6,{"$f":"$F29*(E_C!F43+E_C!I43)/1000000","v":7.4800000000000013},{"$f":"$I29*E_C!G43/1000000","v":15.12},{"$f":"T_C!M64","v":0},{"$f":"E_C!K43*C_C!$F29/1000000+E_C!L43*C_C!$I29/1000000+E_C!M43*C_C!$F29/1000000+E_C!N43*C_C!$I29/1000000","v":0},{"$f":"L29*WS_C!J43+M29*WS_C!K43+N29*WS_C!L43+O29*WS_C!M43+P29*WS_C!N43","v":0},{"$f":"(AH29*M_C!B43+AI29*M_C!C43+AJ29*M_C!D43+AK29*M_C!E43+AL29*M_C!F43+AM29*M_C!G43)*(1-AN29-AO29)+(AH29*M_C!B43+AI29*M_C!C43+AJ29*M_C!D43+AK29*M_C!E43+AL29*M_C!F43+AM29*M_C!G43)*(AN29+AO29)","v":1.5104000000000002},0]
[null,{"$f":"SUM(B34:B43)","v":27776.611499487946}]
["4. Scenario 1 Calculations"]
[null,null,null,null,null,null,null,null,null,null,"Strategy 1","Strategy 2","Strategy 3","Strategy 5","Strategy 6","Strategy 7","Strategy 8"]
[null,{"$f":"B32","v":"Total Carbon"},"Energy Carbon","Electric Carbon","Thermal Carbon","Transport Carbon","Water Carbon","Waste Carbon",{"$f":"I32","v":"Material Carbon"},null,{"$f":"'Control Panel'!I57","v":"Carbon offset (Non-Energy)"},{"$f":"'Control Panel'!I58","v":"Carbon sequestration (vegetation intensity increase)"},{"$f":"'Control Panel'!I59","v":"Carbon capture (non-sequestration)"}]
[null,{"$f":"B33","v":"mton/yr"},{"$f":"C33","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr"]
["Site",{"$f":"SUM(D49:M49)","v":0},{"$f":"SUM(D49:E49)","v":0},{"$f":"($G20*(E_C!F49+E_C!H49+E_C!I49+E_C!M49+E_C!R49)+$J20*-E_C!K49)/1000000","v":0},{"$f":"($I20*(E_C!G49+E_C!J49)+$K20*-E_C!L49)/1000000","v":0},{"$f":"T_C!C72","v":0},{"$f":"E_C!V49*C_C!$F20/1000000+E_C!W49*C_C!$I20/1000000+E_C!X49*C_C!$F20/1000000+E_C!Y49*C_C!$I20/1000000","v":0},{"$f":"IF('Control Panel'!$J$41=TRUE,AA20*WS_C!G49+AB20*WS_C!H49+AC20*WS_C!I49+AD20*WS_C!J49+AE20*WS_C!K49,IF('Control Panel'!$J$42=TRUE,V20*WS_C!G49,L20*WS_C!L49)+IF('Control Panel'!$J$42=TRUE,W20*WS_C!H49,IF('Control Panel'!$J$60=TRUE,R20*WS_C!H49*'Control Panel'!$Q$60,M20*WS_C!M49))+IF('Control Panel'!$J$42=TRUE,X20*WS_C!I49,IF('Control Panel'!$J$60=TRUE,S20*WS_C!I49*'Control Panel'!$Q$60,N20*WS_C!N49))+O20*WS_C!O49+P20*WS_C!P49)","v":0},{"$f":"(((AH20*M_C!B49+AI20*M_C!C49+AJ20*M_C!D49+AK20*M_C!E49*(1-'Control Panel'!$Q$69)+AL20*M_C!F49+AM20*M_C!G49)*(1-AN20-AO20)+(AH20*M_C!B49+AI20*M_C!C49+AJ20*M_C!D49+AK20*M_C!E49*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL20*M_C!F49+AM20*M_C!G49)*(AN20+AO20))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":0},null,{"$f":"-'Control Panel'!Q57","v":0},{"$f":"-(B20*AF20*(1+'Control Panel'!$Q$58)+C20*AG20*(1+'Control Panel'!$Q$58))","v":0},{"$f":"-'Control Panel'!$Q$59","v":0},{"$f":"-'Control Panel'!$Q$61","v":0},{"$f":"-'Control Panel'!$Q$62","v":0},{"$f":"-'Control Panel'!$Q$63","v":0},{"$f":"-'Control Panel'!$Q$64","v":0}]
["Hardscape",{"$f":"SUM(D50:M50)","v":100.51724597500001},{"$f":"SUM(D50:E50)","v":73.547833975000003},{"$f":"($G21*(E_C!F50+E_C!H50+E_C!I50+E_C!M50)+$J21*-E_C!K50)/1000000","v":73.547833975000003},{"$f":"($I21*(E_C!G50+E_C!J50)+$K21*-E_C!L50)/1000000","v":0},{"$f":"T_C!C73","v":0},{"$f":"E_C!V50*C_C!$F21/1000000+E_C!W50*C_C!$I21/1000000+E_C!X50*C_C!$F21/1000000+E_C!Y50*C_C!$I21/1000000","v":0},{"$f":"IF('Control Panel'!$J$41=TRUE,AA21*WS_C!G50+AB21*WS_C!H50+AC21*WS_C!I50+AD21*WS_C!J50+AE21*WS_C!K50,IF('Control Panel'!$J$42=TRUE,V21*WS_C!G50,L21*WS_C!L50)+IF('Control Panel'!$J$42=TRUE,W21*WS_C!H50,IF('Control Panel'!$J$60=TRUE,R21*WS_C!H50*'Control Panel'!$Q$60,M21*WS_C!M50))+IF('Control Panel'!$J$42=TRUE,X21*WS_C!I50,IF('Control Panel'!$J$60=TRUE,S21*WS_C!I50*'Control Panel'!$Q$60,N21*WS_C!N50))+O21*WS_C!O50+P21*WS_C!P50)","v":0},{"$f":"(((AH21*M_C!B50+AI21*M_C!C50+AJ21*M_C!D50+AK21*M_C!E50*(1-'Control Panel'!$Q$69)+AL21*M_C!F50+AM21*M_C!G50)*(1-AN21-AO21)+(AH21*M_C!B50+AI21*M_C!C50+AJ21*M_C!D50+AK21*M_C!E50*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL21*M_C!F50+AM21*M_C!G50)*(AN21+AO21))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":26.969412000000005},null,null,{"$f":"-(B21*AF21*(1+'Control Panel'!$Q$58)+C21*AG21*(1+'Control Panel'!$Q$58))","v":0}]
["Softscape",-34.4830630303872,148.54912264499998,{"$f":"($G22*(E_C!F51+E_C!H51+E_C!I51+E_C!M51)+$J22*-E_C!K51)/1000000","v":148.54912264499998},{"$f":"($I22*(E_C!G51+E_C!J51)+$K22*-E_C!L51)/1000000","v":0},{"$f":"T_C!C74","v":0},{"$f":"E_C!V51*C_C!$F22/1000000+E_C!W51*C_C!$I22/1000000+E_C!X51*C_C!$F22/1000000+E_C!Y51*C_C!$I22/1000000","v":0},{"$f":"IF('Control Panel'!$J$41=TRUE,AA22*WS_C!G51+AB22*WS_C!H51+AC22*WS_C!I51+AD22*WS_C!J51+AE22*WS_C!K51,IF('Control Panel'!$J$42=TRUE,V22*WS_C!G51,L22*WS_C!L51)+IF('Control Panel'!$J$42=TRUE,W22*WS_C!H51,IF('Control Panel'!$J$60=TRUE,R22*WS_C!H51*'Control Panel'!$Q$60,M22*WS_C!M51))+IF('Control Panel'!$J$42=TRUE,X22*WS_C!I51,IF('Control Panel'!$J$60=TRUE,S22*WS_C!I51*'Control Panel'!$Q$60,N22*WS_C!N51))+O22*WS_C!O51+P22*WS_C!P51)","v":-6.5849862814271987},{"$f":"(((AH22*M_C!B51+AI22*M_C!C51+AJ22*M_C!D51+AK22*M_C!E51*(1-'Control Panel'!$Q$69)+AL22*M_C!F51+AM22*M_C!G51)*(1-AN22-AO22)+(AH22*M_C!B51+AI22*M_C!C51+AJ22*M_C!D51+AK22*M_C!E51*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL22*M_C!F51+AM22*M_C!G51)*(AN22+AO22))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":0},null,null,{"$f":"-(B22*AF22*(1+'Control Panel'!$Q$58)+C22*AG22*(1+'Control Panel'!$Q$58))","v":-176.44719939395998}]
["Buildings Total",{"$f":"SUM(D52:M52)","v":4783.4176705827022},0,{"$f":"($G23*(E_C!B52)+$J23*-E_C!K52)/1000000","v":0},{"$f":"($I23*(E_C!G52+E_C!J52+E_C!Q52+E_C!Q52)+$K23*-E_C!L52)/1000000","v":0},{"$f":"T_C!C75","v":4783.4176705827022},{"$f":"E_C!V52*C_C!$F23/1000000+E_C!W52*C_C!$I23/1000000+E_C!X52*C_C!$F23/1000000+E_C!Y52*C_C!$I23/1000000","v":0},{"$f":"IF('Control Panel'!$J$41=TRUE,AA23*WS_C!G52+AB23*WS_C!H52+AC23*WS_C!I52+AD23*WS_C!J52+AE23*WS_C!K52,IF('Control Panel'!$J$42=TRUE,V23*WS_C!G52,L23*WS_C!L52)+IF('Control Panel'!$J$42=TRUE,W23*WS_C!H52,IF('Control Panel'!$J$60=TRUE,R23*WS_C!H52*'Control Panel'!$Q$60,M23*WS_C!M52))+IF('Control Panel'!$J$42=TRUE,X23*WS_C!I52,IF('Control Panel'!$J$60=TRUE,S23*WS_C!I52*'Control Panel'!$Q$60,N23*WS_C!N52))+O23*WS_C!O52+P23*WS_C!P52)","v":0},{"$f":"(((AH23*M_C!B52+AI23*M_C!C52+AJ23*M_C!D52+AK23*M_C!E52*(1-'Control Panel'!$Q$69)+AL23*M_C!F52+AM23*M_C!G52)*(1-AN23-AO23)+(AH23*M_C!B52+AI23*M_C!C52+AJ23*M_C!D52+AK23*M_C!E52*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL23*M_C!F52+AM23*M_C!G52)*(AN23+AO23))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":0},null,null,{"$f":"-(B23*AF23*(1+'Control Panel'!$Q$58)+C23*AG23*(1+'Control Panel'!$Q$58))","v":0}]
["Housing",13553.700244549174,9744.1123643719493,{"$f":"($G24*(E_C!F53+E_C!H53+E_C!I53+E_C!M53)+$J24*-E_C!K53)/1000000","v":4951.6150355405298},{"$f":"($I24*(E_C!G53+E_C!J53)+$K24*-E_C!L53)/1000000","v":4792.4973288314195},{"$f":"T_C!C76","v":2786.965354600286},{"$f":"E_C!V53*C_C!$F24/1000000+E_C!W53*C_C!$I24/1000000+E_C!X53*C_C!$F24/1000000+E_C!Y53*C_C!$I24/1000000","v":107.36744507766826},{"$f":"IF('Control Panel'!$J$41=TRUE,AA24*WS_C!G53+AB24*WS_C!H53+AC24*WS_C!I53+AD24*WS_C!J53+AE24*WS_C!K53,IF('Control Panel'!$J$42=TRUE,V24*WS_C!G53,L24*WS_C!L53)+IF('Control Panel'!$J$42=TRUE,W24*WS_C!H53,IF('Control Panel'!$J$60=TRUE,R24*WS_C!H53*'Control Panel'!$Q$60,M24*WS_C!M53))+IF('Control Panel'!$J$42=TRUE,X24*WS_C!I53,IF('Control Panel'!$J$60=TRUE,S24*WS_C!I53*'Control Panel'!$Q$60,N24*WS_C!N53))+O24*WS_C!O53+P24*WS_C!P53)","v":611.86998350727004},{"$f":"(((AH24*M_C!B53+AI24*M_C!C53+AJ24*M_C!D53+AK24*M_C!E53*(1-'Control Panel'!$Q$69)+AL24*M_C!F53+AM24*M_C!G53)*(1-AN24-AO24)+(AH24*M_C!B53+AI24*M_C!C53+AJ24*M_C!D53+AK24*M_C!E53*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL24*M_C!F53+AM24*M_C!G53)*(AN24+AO24))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":303.38509699200006},null,null,{"$f":"-(B24*AF24*(1+'Control Panel'!$Q$58)+C24*AG24*(1+'Control Panel'!$Q$58))","v":0}]
["Commercial/Government",2622.0339063324077,1017.7429056918422,{"$f":"($G25*(E_C!F54+E_C!H54+E_C!I54+E_C!M54)+$J25*-E_C!K54)/1000000","v":614.31360102245515},{"$f":"($I25*(E_C!G54+E_C!J54)+$K25*-E_C!L54)/1000000","v":403.42930466938702},{"$f":"T_C!C81","v":1515.8525479582061},{"$f":"E_C!V54*C_C!$F25/1000000+E_C!W54*C_C!$I25/1000000+E_C!X54*C_C!$F25/1000000+E_C!Y54*C_C!$I25/1000000","v":4.7099565680250777},{"$f":"IF('Control Panel'!$J$41=TRUE,AA25*WS_C!G54+AB25*WS_C!H54+AC25*WS_C!I54+AD25*WS_C!J54+AE25*WS_C!K54,IF('Control Panel'!$J$42=TRUE,V25*WS_C!G54,L25*WS_C!L54)+IF('Control Panel'!$J$42=TRUE,W25*WS_C!H54,IF('Control Panel'!$J$60=TRUE,R25*WS_C!H54*'Control Panel'!$Q$60,M25*WS_C!M54))+IF('Control Panel'!$J$42=TRUE,X25*WS_C!I54,IF('Control Panel'!$J$60=TRUE,S25*WS_C!I54*'Control Panel'!$Q$60,N25*WS_C!N54))+O25*WS_C!O54+P25*WS_C!P54)","v":55.119905037593846},{"$f":"(((AH25*M_C!B54+AI25*M_C!C54+AJ25*M_C!D54+AK25*M_C!E54*(1-'Control Panel'!$Q$69)+AL25*M_C!F54+AM25*M_C!G54)*(1-AN25-AO25)+(AH25*M_C!B54+AI25*M_C!C54+AJ25*M_C!D54+AK25*M_C!E54*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL25*M_C!F54+AM25*M_C!G54)*(AN25+AO25))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":28.608591076740041},null,null,{"$f":"-(B25*AF25*(1+'Control Panel'!$Q$58)+C25*AG25*(1+'Control Panel'!$Q$58))","v":0}]
["Retail",1491.9851691145066,941.18913012536518,{"$f":"($G26*(E_C!F55+E_C!H55+E_C!I55+E_C!M55)+$J26*-E_C!K55)/1000000","v":484.25631537063379},{"$f":"($I26*(E_C!G55+E_C!J55)+$K26*-E_C!L55)/1000000","v":456.93281475473134},{"$f":"T_C!C82","v":480.5997680242096},{"$f":"E_C!V55*C_C!$F26/1000000+E_C!W55*C_C!$I26/1000000+E_C!X55*C_C!$F26/1000000+E_C!Y55*C_C!$I26/1000000","v":6.7982714183162276},{"$f":"IF('Control Panel'!$J$41=TRUE,AA26*WS_C!G55+AB26*WS_C!H55+AC26*WS_C!I55+AD26*WS_C!J55+AE26*WS_C!K55,IF('Control Panel'!$J$42=TRUE,V26*WS_C!G55,L26*WS_C!L55)+IF('Control Panel'!$J$42=TRUE,W26*WS_C!H55,IF('Control Panel'!$J$60=TRUE,R26*WS_C!H55*'Control Panel'!$Q$60,M26*WS_C!M55))+IF('Control Panel'!$J$42=TRUE,X26*WS_C!I55,IF('Control Panel'!$J$60=TRUE,S26*WS_C!I55*'Control Panel'!$Q$60,N26*WS_C!N55))+O26*WS_C!O55+P26*WS_C!P55)","v":39.669054186710568},{"$f":"(((AH26*M_C!B55+AI26*M_C!C55+AJ26*M_C!D55+AK26*M_C!E55*(1-'Control Panel'!$Q$69)+AL26*M_C!F55+AM26*M_C!G55)*(1-AN26-AO26)+(AH26*M_C!B55+AI26*M_C!C55+AJ26*M_C!D55+AK26*M_C!E55*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL26*M_C!F55+AM26*M_C!G55)*(AN26+AO26))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":23.728945359904824},null,null,{"$f":"-(B26*AF26*(1+'Control Panel'!$Q$58)+C26*AG26*(1+'Control Panel'!$Q$58))","v":0}]
["Hotel",0,0,{"$f":"($G27*(E_C!F56+E_C!H56+E_C!I56+E_C!M56)+$J27*-E_C!K56)/1000000","v":0},{"$f":"($I27*(E_C!G56+E_C!J56)+$K27*-E_C!L56)/1000000","v":0},{"$f":"T_C!C83","v":0},{"$f":"E_C!V56*C_C!$F27/1000000+E_C!W56*C_C!$I27/1000000+E_C!X56*C_C!$F27/1000000+E_C!Y56*C_C!$I27/1000000","v":0},{"$f":"IF('Control Panel'!$J$41=TRUE,AA27*WS_C!G56+AB27*WS_C!H56+AC27*WS_C!I56+AD27*WS_C!J56+AE27*WS_C!K56,IF('Control Panel'!$J$42=TRUE,V27*WS_C!G56,L27*WS_C!L56)+IF('Control Panel'!$J$42=TRUE,W27*WS_C!H56,IF('Control Panel'!$J$60=TRUE,R27*WS_C!H56*'Control Panel'!$Q$60,M27*WS_C!M56))+IF('Control Panel'!$J$42=TRUE,X27*WS_C!I56,IF('Control Panel'!$J$60=TRUE,S27*WS_C!I56*'Control Panel'!$Q$60,N27*WS_C!N56))+O27*WS_C!O56+P27*WS_C!P56)","v":0},{"$f":"(((AH27*M_C!B56+AI27*M_C!C56+AJ27*M_C!D56+AK27*M_C!E56*(1-'Control Panel'!$Q$69)+AL27*M_C!F56+AM27*M_C!G56)*(1-AN27-AO27)+(AH27*M_C!B56+AI27*M_C!C56+AJ27*M_C!D56+AK27*M_C!E56*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL27*M_C!F56+AM27*M_C!G56)*(AN27+AO27))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":0},null,null,{"$f":"-(B27*AF27*(1+'Control Panel'!$Q$58)+C27*AG27*(1+'Control Panel'!$Q$58))","v":0}]
["Social",289.38606857617901,278.33172775419752,{"$f":"($G28*(E_C!F57+E_C!H57+E_C!I57+E_C!M57)+$J28*-E_C!K57)/1000000","v":141.43839033043503},{"$f":"($I28*(E_C!G57+E_C!J57)+$K28*-E_C!L57)/1000000","v":136.89333742376249},{"$f":"T_C!C84","v":0},{"$f":"E_C!V57*C_C!$F28/1000000+E_C!W57*C_C!$I28/1000000+E_C!X57*C_C!$F28/1000000+E_C!Y57*C_C!$I28/1000000","v":2.3884208219814549},{"$f":"IF('Control Panel'!$J$41=TRUE,AA28*WS_C!G57+AB28*WS_C!H57+AC28*WS_C!I57+AD28*WS_C!J57+AE28*WS_C!K57,IF('Control Panel'!$J$42=TRUE,V28*WS_C!G57,L28*WS_C!L57)+IF('Control Panel'!$J$42=TRUE,W28*WS_C!H57,IF('Control Panel'!$J$60=TRUE,R28*WS_C!H57*'Control Panel'!$Q$60,M28*WS_C!M57))+IF('Control Panel'!$J$42=TRUE,X28*WS_C!I57,IF('Control Panel'!$J$60=TRUE,S28*WS_C!I57*'Control Panel'!$Q$60,N28*WS_C!N57))+O28*WS_C!O57+P28*WS_C!P57)","v":0},{"$f":"(((AH28*M_C!B57+AI28*M_C!C57+AJ28*M_C!D57+AK28*M_C!E57*(1-'Control Panel'!$Q$69)+AL28*M_C!F57+AM28*M_C!G57)*(1-AN28-AO28)+(AH28*M_C!B57+AI28*M_C!C57+AJ28*M_C!D57+AK28*M_C!E57*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL28*M_C!F57+AM28*M_C!G57)*(AN28+AO28))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":8.6659199999999998},null,null,{"$f":"-(B28*AF28*(1+'Control Panel'!$Q$58)+C28*AG28*(1+'Control Panel'!$Q$58))","v":0}]
["Other/Utility",17.583403999999998,16.813099999999999,{"$f":"($G29*(E_C!F58+E_C!H58+E_C!I58+E_C!M58)+IF('Control Panel'!Q96=FALSE,$J29,0)*-E_C!K58)/1000000","v":6.0401000000000007},{"$f":"($I29*(E_C!G58+E_C!J58)+$K29*-E_C!L58)/1000000","v":10.773},{"$f":"T_C!C85","v":0},{"$f":"E_C!V58*C_C!$F29/1000000+E_C!W58*C_C!$I29/1000000+E_C!X58*C_C!$F29/1000000+E_C!Y58*C_C!$I29/1000000","v":0},{"$f":"IF('Control Panel'!$J$41=TRUE,AA29*WS_C!G58+AB29*WS_C!H58+AC29*WS_C!I58+AD29*WS_C!J58+AE29*WS_C!K58,IF('Control Panel'!$J$42=TRUE,V29*WS_C!G58,L29*WS_C!L58)+IF('Control Panel'!$J$42=TRUE,W29*WS_C!H58,IF('Control Panel'!$J$60=TRUE,R29*WS_C!H58*'Control Panel'!$Q$60,M29*WS_C!M58))+IF('Control Panel'!$J$42=TRUE,X29*WS_C!I58,IF('Control Panel'!$J$60=TRUE,S29*WS_C!I58*'Control Panel'!$Q$60,N29*WS_C!N58))+O29*WS_C!O58+P29*WS_C!P58)","v":0},{"$f":"(((AH29*M_C!B58+AI29*M_C!C58+AJ29*M_C!D58+AK29*M_C!E58*(1-'Control Panel'!$Q$69)+AL29*M_C!F58+AM29*M_C!G58)*(1-AN29-AO29)+(AH29*M_C!B58+AI29*M_C!C58+AJ29*M_C!D58+AK29*M_C!E58*IF('Control Panel'!$Q$69=0,1,'Control Panel'!$Q$69)+AL29*M_C!F58+AM29*M_C!G58)*(AN29+AO29))*(1-'Control Panel'!$Q$67)*(1-'Control Panel'!$Q$68))*(1-'Control Panel'!$Q$71)","v":0.77030399999999999},null,null,{"$f":"-(B29*AF29*(1+'Control Panel'!$Q$58)+C29*AG29*(1+'Control Panel'!$Q$58))","v":0}]
[null,{"$f":"SUM(B49:B58)","v":22824.140646099582}]
["5. Scenario 2 Calculations"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K46","v":"Strategy 1"},{"$f":"L46","v":"Strategy 2"},"Strategy 3","Strategy 5","Strategy 6","Strategy 7","Strategy 8"]
[null,{"$f":"B47","v":"Total Carbon"},"Energy Carbon","Electric Carbon","Thermal Carbon","Transport Carbon","Water Carbon","Waste Carbon",{"$f":"I47","v":"Material Carbon"},null,{"$f":"K47","v":"Carbon offset (Non-Energy)"},{"$f":"L47","v":"Carbon sequestration (vegetation intensity increase)"},{"$f":"M47","v":"Carbon capture (non-sequestration)"}]
[null,{"$f":"B48","v":"mton/yr"},{"$f":"C48","v":"mton/yr"},"mton/yr","mton/yr","mton/yr","mton/yr","mton/yr","mton/yr",null,"mton/yr","mton/yr","mton/yr"]
["Site",{"$f":"SUM(D64:M64)","v":-10241.5},{"$f":"SUM(D64:E64)","v":-10241.5},{"$f":"($H20*(E_C!F64+E_C!H64+E_C!I64+E_C!M64+E_C!R64)+$J20*-E_C!K64)/1000000","v":-5516.5000000000009},{"$f":"($I20*(E_C!G64+E_C!J64)+$K20*-E_C!L64)/1000000","v":-4725},{"$f":"T_C!C93","v":0},{"$f":"E_C!V64*C_C!$F20/1000000+E_C!W64*C_C!$I20/1000000+E_C!X64*C_C!$F20/1000000+E_C!Y64*C_C!$I20/1000000","v":0},{"$f":"IF('Control Panel'!$L$41=TRUE,AA20*WS_C!G64+AB20*WS_C!H64+AC20*WS_C!I64+AD20*WS_C!J64+AE20*WS_C!K64,IF('Control Panel'!$L$42=TRUE,V20*WS_C!G64,L20*WS_C!L64)+IF('Control Panel'!$L$42=TRUE,W20*WS_C!H64,IF('Control Panel'!$L$60=TRUE,R20*WS_C!H64*'Control Panel'!$R$60,M20*WS_C!M64))+IF('Control Panel'!$L$42=TRUE,X20*WS_C!I64,IF('Control Panel'!$L$60=TRUE,S20*WS_C!I64*'Control Panel'!$R$60,N20*WS_C!N64))+O20*WS_C!O64+P20*WS_C!P64)","v":0},{"$f":"(((AH20*M_C!B64+AI20*M_C!C64+AJ20*M_C!D64+AK20*M_C!E64*(1-'Control Panel'!$R$69)+AL20*M_C!F64+AM20*M_C!G64)*(1-AN20-AO20)+(AH20*M_C!B64+AI20*M_C!C64+AJ20*M_C!D64+AK20*M_C!E64*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL20*M_C!F64+AM20*M_C!G64)*(AN20+AO20))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":0},null,{"$f":"-'Control Panel'!R57","v":0},{"$f":"-(D20*AF20*(1+'Control Panel'!$R$58)+E20*AG20*(1+'Control Panel'!$R$58))","v":0},{"$f":"-'Control Panel'!$R$59","v":0},{"$f":"-'Control Panel'!$R$61","v":0},{"$f":"-'Control Panel'!$R$62","v":0},{"$f":"-'Control Panel'!$R$63","v":0},{"$f":"-'Control Panel'!$R$64","v":0}]
["Hardscape",78.707056050000006,{"$f":"SUM(D65:E65)","v":60.568804450000002},{"$f":"($H21*(E_C!F65+E_C!H65+E_C!I65+E_C!M65)+$J21*-E_C!K65)/1000000","v":60.568804450000002},{"$f":"($I21*(E_C!G65+E_C!J65)+$K21*-E_C!L65)/1000000","v":0},{"$f":"T_C!C94","v":0},{"$f":"E_C!V65*C_C!$F21/1000000+E_C!W65*C_C!$I21/1000000+E_C!X65*C_C!$F21/1000000+E_C!Y65*C_C!$I21/1000000","v":0},{"$f":"IF('Control Panel'!$L$41=TRUE,AA21*WS_C!G65+AB21*WS_C!H65+AC21*WS_C!I65+AD21*WS_C!J65+AE21*WS_C!K65,IF('Control Panel'!$L$42=TRUE,V21*WS_C!G65,L21*WS_C!L65)+IF('Control Panel'!$L$42=TRUE,W21*WS_C!H65,IF('Control Panel'!$L$60=TRUE,R21*WS_C!H65*'Control Panel'!$R$60,M21*WS_C!M65))+IF('Control Panel'!$L$42=TRUE,X21*WS_C!I65,IF('Control Panel'!$L$60=TRUE,S21*WS_C!I65*'Control Panel'!$R$60,N21*WS_C!N65))+O21*WS_C!O65+P21*WS_C!P65)","v":0},{"$f":"(((AH21*M_C!B65+AI21*M_C!C65+AJ21*M_C!D65+AK21*M_C!E65*(1-'Control Panel'!$R$69)+AL21*M_C!F65+AM21*M_C!G65)*(1-AN21-AO21)+(AH21*M_C!B65+AI21*M_C!C65+AJ21*M_C!D65+AK21*M_C!E65*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL21*M_C!F65+AM21*M_C!G65)*(AN21+AO21))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":18.1382516},null,null,{"$f":"-(D21*AF21*(1+'Control Panel'!$R$58)+E21*AG21*(1+'Control Panel'!$R$58))","v":0}]
["Softscape",-114.07067224259083,122.33457158999998,{"$f":"($H22*(E_C!F66+E_C!H66+E_C!I66+E_C!M66)+$J22*-E_C!K66)/1000000","v":122.33457158999998},{"$f":"($I22*(E_C!G66+E_C!J66)+$K22*-E_C!L66)/1000000","v":0},{"$f":"T_C!C95","v":0},{"$f":"E_C!V66*C_C!$F22/1000000+E_C!W66*C_C!$I22/1000000+E_C!X66*C_C!$F22/1000000+E_C!Y66*C_C!$I22/1000000","v":0},{"$f":"IF('Control Panel'!$L$41=TRUE,AA22*WS_C!G66+AB22*WS_C!H66+AC22*WS_C!I66+AD22*WS_C!J66+AE22*WS_C!K66,IF('Control Panel'!$L$42=TRUE,V22*WS_C!G66,L22*WS_C!L66)+IF('Control Panel'!$L$42=TRUE,W22*WS_C!H66,IF('Control Panel'!$L$60=TRUE,R22*WS_C!H66*'Control Panel'!$R$60,M22*WS_C!M66))+IF('Control Panel'!$L$42=TRUE,X22*WS_C!I66,IF('Control Panel'!$L$60=TRUE,S22*WS_C!I66*'Control Panel'!$R$60,N22*WS_C!N66))+O22*WS_C!O66+P22*WS_C!P66)","v":-2.633994512570879},{"$f":"(((AH22*M_C!B66+AI22*M_C!C66+AJ22*M_C!D66+AK22*M_C!E66*(1-'Control Panel'!$R$69)+AL22*M_C!F66+AM22*M_C!G66)*(1-AN22-AO22)+(AH22*M_C!B66+AI22*M_C!C66+AJ22*M_C!D66+AK22*M_C!E66*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL22*M_C!F66+AM22*M_C!G66)*(AN22+AO22))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":0},null,null,{"$f":"-(D22*AF22*(1+'Control Panel'!$R$58)+E22*AG22*(1+'Control Panel'!$R$58))","v":-233.77124932001993}]
["Buildings Total",3907.1774496657727,{"$f":"SUM(D67:E67)","v":0},{"$f":"($G23*(E_C!C67)+$J23*-E_C!K67)/1000000","v":0},{"$f":"($I38*(E_C!G67+E_C!J67+E_C!Q67)+$K38*-E_C!L67)/1000000","v":0},{"$f":"T_C!C96","v":3907.1774496657727},{"$f":"E_C!V67*C_C!$F23/1000000+E_C!W67*C_C!$I23/1000000+E_C!X67*C_C!$F23/1000000+E_C!Y67*C_C!$I23/1000000","v":0},{"$f":"IF('Control Panel'!$L$41=TRUE,AA23*WS_C!G67+AB23*WS_C!H67+AC23*WS_C!I67+AD23*WS_C!J67+AE23*WS_C!K67,IF('Control Panel'!$L$42=TRUE,V23*WS_C!G67,L23*WS_C!L67)+IF('Control Panel'!$L$42=TRUE,W23*WS_C!H67,IF('Control Panel'!$L$60=TRUE,R23*WS_C!H67*'Control Panel'!$R$60,M23*WS_C!M67))+IF('Control Panel'!$L$42=TRUE,X23*WS_C!I67,IF('Control Panel'!$L$60=TRUE,S23*WS_C!I67*'Control Panel'!$R$60,N23*WS_C!N67))+O23*WS_C!O67+P23*WS_C!P67)","v":0},{"$f":"(((AH23*M_C!B67+AI23*M_C!C67+AJ23*M_C!D67+AK23*M_C!E67*(1-'Control Panel'!$R$69)+AL23*M_C!F67+AM23*M_C!G67)*(1-AN23-AO23)+(AH23*M_C!B67+AI23*M_C!C67+AJ23*M_C!D67+AK23*M_C!E67*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL23*M_C!F67+AM23*M_C!G67)*(AN23+AO23))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":0},null,null,{"$f":"-(D23*AF23*(1+'Control Panel'!$R$58)+E23*AG23*(1+'Control Panel'!$R$58))","v":0}]
["Housing",10687.971302257018,8016.67721735941,{"$f":"($H24*(E_C!F68+E_C!H68+E_C!I68+E_C!M68)+$J24*-E_C!K68)/1000000","v":3863.179532372179},{"$f":"($I24*(E_C!G68+E_C!J68)+$K24*-E_C!L68)/1000000","v":4153.497684987231},{"$f":"T_C!C97","v":2285.3032938941737},{"$f":"E_C!V68*C_C!$F24/1000000+E_C!W68*C_C!$I24/1000000+E_C!X68*C_C!$F24/1000000+E_C!Y68*C_C!$I24/1000000","v":82.558345744725955},{"$f":"IF('Control Panel'!$L$41=TRUE,AA24*WS_C!G68+AB24*WS_C!H68+AC24*WS_C!I68+AD24*WS_C!J68+AE24*WS_C!K68,IF('Control Panel'!$L$42=TRUE,V24*WS_C!G68,L24*WS_C!L68)+IF('Control Panel'!$L$42=TRUE,W24*WS_C!H68,IF('Control Panel'!$L$60=TRUE,R24*WS_C!H68*'Control Panel'!$R$60,M24*WS_C!M68))+IF('Control Panel'!$L$42=TRUE,X24*WS_C!I68,IF('Control Panel'!$L$60=TRUE,S24*WS_C!I68*'Control Panel'!$R$60,N24*WS_C!N68))+O24*WS_C!O68+P24*WS_C!P68)","v":102.81484039192424},{"$f":"(((AH24*M_C!B68+AI24*M_C!C68+AJ24*M_C!D68+AK24*M_C!E68*(1-'Control Panel'!$R$69)+AL24*M_C!F68+AM24*M_C!G68)*(1-AN24-AO24)+(AH24*M_C!B68+AI24*M_C!C68+AJ24*M_C!D68+AK24*M_C!E68*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL24*M_C!F68+AM24*M_C!G68)*(AN24+AO24))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":200.61760486678403},null,null,{"$f":"-(D24*AF24*(1+'Control Panel'!$R$58)+E24*AG24*(1+'Control Panel'!$R$58))","v":0}]
["Commercial/Government",2097.8145407616771,828.91745349259782,{"$f":"($H25*(E_C!F69+E_C!H69+E_C!I69+E_C!M69)+$J25*-E_C!K69)/1000000","v":479.27872277912905},{"$f":"($I25*(E_C!G69+E_C!J69)+$K25*-E_C!L69)/1000000","v":349.63873071346882},{"$f":"T_C!C102","v":1231.4454253740346},{"$f":"E_C!V69*C_C!$F25/1000000+E_C!W69*C_C!$I25/1000000+E_C!X69*C_C!$F25/1000000+E_C!Y69*C_C!$I25/1000000","v":0.45438166650675205},{"$f":"IF('Control Panel'!$L$41=TRUE,AA25*WS_C!G69+AB25*WS_C!H69+AC25*WS_C!I69+AD25*WS_C!J69+AE25*WS_C!K69,IF('Control Panel'!$L$42=TRUE,V25*WS_C!G69,L25*WS_C!L69)+IF('Control Panel'!$L$42=TRUE,W25*WS_C!H69,IF('Control Panel'!$L$60=TRUE,R25*WS_C!H69*'Control Panel'!$R$60,M25*WS_C!M69))+IF('Control Panel'!$L$42=TRUE,X25*WS_C!I69,IF('Control Panel'!$L$60=TRUE,S25*WS_C!I69*'Control Panel'!$R$60,N25*WS_C!N69))+O25*WS_C!O69+P25*WS_C!P69)","v":18.079452433653888},{"$f":"(((AH25*M_C!B69+AI25*M_C!C69+AJ25*M_C!D69+AK25*M_C!E69*(1-'Control Panel'!$R$69)+AL25*M_C!F69+AM25*M_C!G69)*(1-AN25-AO25)+(AH25*M_C!B69+AI25*M_C!C69+AJ25*M_C!D69+AK25*M_C!E69*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL25*M_C!F69+AM25*M_C!G69)*(AN25+AO25))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":18.917827794883998},null,null,{"$f":"-(D25*AF25*(1+'Control Panel'!$R$58)+E25*AG25*(1+'Control Panel'!$R$58))","v":0}]
["Retail",1192.2493973224923,773.81832017670035,{"$f":"($H26*(E_C!F70+E_C!H70+E_C!I70+E_C!M70)+$J26*-E_C!K70)/1000000","v":377.80988072259981},{"$f":"($I26*(E_C!G70+E_C!J70)+$K26*-E_C!L70)/1000000","v":396.0084394541006},{"$f":"T_C!C103","v":390.42873039756415},{"$f":"E_C!V70*C_C!$F26/1000000+E_C!W70*C_C!$I26/1000000+E_C!X70*C_C!$F26/1000000+E_C!Y70*C_C!$I26/1000000","v":0.45683399069812636},{"$f":"IF('Control Panel'!$L$41=TRUE,AA26*WS_C!G70+AB26*WS_C!H70+AC26*WS_C!I70+AD26*WS_C!J70+AE26*WS_C!K70,IF('Control Panel'!$L$42=TRUE,V26*WS_C!G70,L26*WS_C!L70)+IF('Control Panel'!$L$42=TRUE,W26*WS_C!H70,IF('Control Panel'!$L$60=TRUE,R26*WS_C!H70*'Control Panel'!$R$60,M26*WS_C!M70))+IF('Control Panel'!$L$42=TRUE,X26*WS_C!I70,IF('Control Panel'!$L$60=TRUE,S26*WS_C!I70*'Control Panel'!$R$60,N26*WS_C!N70))+O26*WS_C!O70+P26*WS_C!P70)","v":11.854418398189802},{"$f":"(((AH26*M_C!B70+AI26*M_C!C70+AJ26*M_C!D70+AK26*M_C!E70*(1-'Control Panel'!$R$69)+AL26*M_C!F70+AM26*M_C!G70)*(1-AN26-AO26)+(AH26*M_C!B70+AI26*M_C!C70+AJ26*M_C!D70+AK26*M_C!E70*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL26*M_C!F70+AM26*M_C!G70)*(AN26+AO26))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":15.691094359339679},null,null,{"$f":"-(D26*AF26*(1+'Control Panel'!$R$58)+E26*AG26*(1+'Control Panel'!$R$58))","v":0}]
["Hotel",0,0,{"$f":"($H27*(E_C!F71+E_C!H71+E_C!I71+E_C!M71)+$J27*-E_C!K71)/1000000","v":0},{"$f":"($I27*(E_C!G71+E_C!J71)+$K27*-E_C!L71)/1000000","v":0},{"$f":"T_C!C104","v":0},{"$f":"E_C!V71*C_C!$F27/1000000+E_C!W71*C_C!$I27/1000000+E_C!X71*C_C!$F27/1000000+E_C!Y71*C_C!$I27/1000000","v":0},{"$f":"IF('Control Panel'!$L$41=TRUE,AA27*WS_C!G71+AB27*WS_C!H71+AC27*WS_C!I71+AD27*WS_C!J71+AE27*WS_C!K71,IF('Control Panel'!$L$42=TRUE,V27*WS_C!G71,L27*WS_C!L71)+IF('Control Panel'!$L$42=TRUE,W27*WS_C!H71,IF('Control Panel'!$L$60=TRUE,R27*WS_C!H71*'Control Panel'!$R$60,M27*WS_C!M71))+IF('Control Panel'!$L$42=TRUE,X27*WS_C!I71,IF('Control Panel'!$L$60=TRUE,S27*WS_C!I71*'Control Panel'!$R$60,N27*WS_C!N71))+O27*WS_C!O71+P27*WS_C!P71)","v":0},{"$f":"(((AH27*M_C!B71+AI27*M_C!C71+AJ27*M_C!D71+AK27*M_C!E71*(1-'Control Panel'!$R$69)+AL27*M_C!F71+AM27*M_C!G71)*(1-AN27-AO27)+(AH27*M_C!B71+AI27*M_C!C71+AJ27*M_C!D71+AK27*M_C!E71*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL27*M_C!F71+AM27*M_C!G71)*(AN27+AO27))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":0},null,null,{"$f":"-(D27*AF27*(1+'Control Panel'!$R$58)+E27*AG27*(1+'Control Panel'!$R$58))","v":0}]
["Social",236.18025506152668,228.98911027686751,{"$f":"($H28*(E_C!F72+E_C!H72+E_C!I72+E_C!M72)+$J28*-E_C!K72)/1000000","v":110.34821784294},{"$f":"($I28*(E_C!G72+E_C!J72)+$K28*-E_C!L72)/1000000","v":118.64089243392749},{"$f":"T_C!C105","v":0},{"$f":"E_C!V72*C_C!$F28/1000000+E_C!W72*C_C!$I28/1000000+E_C!X72*C_C!$F28/1000000+E_C!Y72*C_C!$I28/1000000","v":1.4606849446591499},{"$f":"IF('Control Panel'!$L$41=TRUE,AA28*WS_C!G72+AB28*WS_C!H72+AC28*WS_C!I72+AD28*WS_C!J72+AE28*WS_C!K72,IF('Control Panel'!$L$42=TRUE,V28*WS_C!G72,L28*WS_C!L72)+IF('Control Panel'!$L$42=TRUE,W28*WS_C!H72,IF('Control Panel'!$L$60=TRUE,R28*WS_C!H72*'Control Panel'!$R$60,M28*WS_C!M72))+IF('Control Panel'!$L$42=TRUE,X28*WS_C!I72,IF('Control Panel'!$L$60=TRUE,S28*WS_C!I72*'Control Panel'!$R$60,N28*WS_C!N72))+O28*WS_C!O72+P28*WS_C!P72)","v":0},{"$f":"(((AH28*M_C!B72+AI28*M_C!C72+AJ28*M_C!D72+AK28*M_C!E72*(1-'Control Panel'!$R$69)+AL28*M_C!F72+AM28*M_C!G72)*(1-AN28-AO28)+(AH28*M_C!B72+AI28*M_C!C72+AJ28*M_C!D72+AK28*M_C!E72*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL28*M_C!F72+AM28*M_C!G72)*(AN28+AO28))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":5.7304598399999982},null,null,{"$f":"-(D28*AF28*(1+'Control Panel'!$R$58)+E28*AG28*(1+'Control Panel'!$R$58))","v":0}]
["Other/Utility",14.558374208000002,14.049000000000001,{"$f":"($H29*(E_C!F73+E_C!H73+E_C!I73+E_C!M73)+IF('Control Panel'!R96=FALSE,$J29,0)*-E_C!K73)/1000000","v":4.7124000000000006},{"$f":"($I29*(E_C!G73+E_C!J73)+$K29*-E_C!L73)/1000000","v":9.3366000000000007},{"$f":"T_C!C106","v":0},{"$f":"E_C!V73*C_C!$F29/1000000+E_C!W73*C_C!$I29/1000000+E_C!X73*C_C!$F29/1000000+E_C!Y73*C_C!$I29/1000000","v":0},{"$f":"IF('Control Panel'!$L$41=TRUE,AA29*WS_C!G73+AB29*WS_C!H73+AC29*WS_C!I73+AD29*WS_C!J73+AE29*WS_C!K73,IF('Control Panel'!$L$42=TRUE,V29*WS_C!G73,L29*WS_C!L73)+IF('Control Panel'!$L$42=TRUE,W29*WS_C!H73,IF('Control Panel'!$L$60=TRUE,R29*WS_C!H73*'Control Panel'!$R$60,M29*WS_C!M73))+IF('Control Panel'!$L$42=TRUE,X29*WS_C!I73,IF('Control Panel'!$L$60=TRUE,S29*WS_C!I73*'Control Panel'!$R$60,N29*WS_C!N73))+O29*WS_C!O73+P29*WS_C!P73)","v":0},{"$f":"(((AH29*M_C!B73+AI29*M_C!C73+AJ29*M_C!D73+AK29*M_C!E73*(1-'Control Panel'!$R$69)+AL29*M_C!F73+AM29*M_C!G73)*(1-AN29-AO29)+(AH29*M_C!B73+AI29*M_C!C73+AJ29*M_C!D73+AK29*M_C!E73*IF('Control Panel'!$R$69=0,1,'Control Panel'!$R$69)+AL29*M_C!F73+AM29*M_C!G73)*(AN29+AO29))*(1-'Control Panel'!$R$67)*(1-'Control Panel'!$R$68))*(1-'Control Panel'!$R$71)","v":0.50937420799999999},null,null,{"$f":"-(D29*AF29*(1+'Control Panel'!$R$58)+E29*AG29*(1+'Control Panel'!$R$58))","v":0}]
[null,{"$f":"SUM(B64:B73)","v":7859.0877030838947}]

{"sheet":"modesplit charts","index":22,"n_rows":85,"n_cols":16,"rows_kept":85,"cut":false,"hidden":true,"merged":[[74,1,74,5],[74,6,74,10],[49,1,49,5],[49,6,49,10],[64,1,64,10],[65,1,65,5],[65,6,65,10],[73,1,73,10],[48,1,48,10],[22,1,22,15],[23,1,23,5],[23,6,23,10],[23,12,23,15],[5,11,5,15],[4,1,4,15],[5,1,5,5],[5,6,5,10],[40,1,40,5],[40,6,40,10],[39,1,39,10]]}
["Mode Share Charts"]
[]
["Baseline Scenario "]
[]
[null,"Daily Kilometres Travelled"]
[null,"per Capita Resident",null,null,null,null,"per capita Non-Resident - Work Trips",null,null,null,null,"per capita Non-Resident - Other Trips"]
[null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk"]
[]
["Housing",15.1615547321469,9.6676755743221143,5.4578353749658657,5.2526690391459076E-3,3.0791113819819749E-2]
["Commercial/Government JOBS",null,null,null,null,null,17.050637714723926,13.723029831288343,3.3276078834355833,0,0]
["Retail JOBS",null,null,null,null,null,17.050637714723926,13.723029831288343,3.3276078834355833,0,0]
["Commercial/Government JOBS",null,null,null,null,null,null,null,null,null,null,38.541999180000005,31.841533590000001,6.7004655900000003,0,0]
["Retail JOBS",null,null,null,null,null,null,null,null,null,null,38.541999180000005,31.841533590000001,6.7004655900000003,0,0]
[]
["Housing",{"$f":"SUM(B16:B19)","v":7257.34}]
["    studio",607.81000000000006]
["    1 bedroom",3153.2999999999997]
["    2 bedroom",2958.15]
["    3 bedroom",538.07999999999993]
["Commercial/Government",990.38270870513588]
["Retail",314]
[]
[null,"Daily Kilometres Travelled"]
[null,"Total Resident",null,null,null,null,"Total Non-Resident - Work Trips",null,null,null,null,null,"Total Non-Resident - Other Trips"]
[null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk"]
[]
["Housing",{"$f":"B9*$B$15","v":110032.55761979899},{"$f":"C9*$B$15","v":70161.608652550858},39609.366980154773,38.120405124555163,223.46158196913066]
["Commercial/Government JOBS",null,null,null,null,null,{"$f":"$B20*G10","v":16886.656765058229},{"$f":"$B20*H10","v":13591.051455952733},3295.6053091054969,0,0]
["Retail JOBS",null,null,null,null,null,{"$f":"$B21*G11","v":5353.9002424233131},{"$f":"$B21*H11","v":4309.0313670245396},1044.8688753987731,0,0]
["Commercial/Government JOBS",null,null,null,null,null,null,null,null,null,null,{"$f":"$B20*L12","v":38171.329546799534},{"$f":"$B20*M12","v":31535.30428618977},6636.0252606097565,0,0]
["Retail JOBS",null,null,null,null,null,null,null,null,null,null,{"$f":"$B21*L13","v":12102.187742520002},9998.2415472600005,2103.94619526,0,0]
[]
[null,"All modes","Auto driver","Transit","Bicycle","Walk"]
["Baseline Scenario",{"$f":"B27+G28+G29+L30+L31","v":182546.63191660008},{"$f":"C27+H28+H29+M30+M31","v":129595.2373089779},52689.812620528806,38.120405124555163,223.46158196913066]
["Mode share",null,{"$f":"C34/$B34","v":0.7099294900613996},{"$f":"D34/$B34","v":0.28863755012801967},2.0882557363189916E-4,1.2241342369506076E-3]
[]
[]
["Strategy 3 - scenario 1 gas cost up 50%"]
[]
[null,"Daily Kilometres Travelled"]
[null,"per Capita Resident",null,null,null,null,"per capita Non-Resident - All trips"]
[null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk"]
[]
["Housing",17.190476738071759,6.502066355329962,10.658094507533413,5.2526690391459076E-3,2.506320616924099E-2]
["Commercial/Government JOBS",null,null,null,null,null,59.349999999999994,16.7,42.65,0,0]
["Retail JOBS",null,null,null,null,null,59.349999999999994,16.7,42.65,0,0]
[]
[]
[null,"Daily Kilometres Travelled"]
[null,"per Capita Resident",null,null,null,null,"per capita Non-Resident - All trips"]
[null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk"]
[]
["Housing",{"$f":"B44*$B15","v":124757.13445027771},{"$f":"C44*$B15","v":47187.706243190347},77349.415593302547,38.120405124555163,181.89220866027941]
["Commercial/Government JOBS",null,null,null,null,null,{"$f":"G45*$B20","v":58779.213761649808},{"$f":"H45*$B20","v":16539.39123537577},42239.822526274045,0,0]
["Retail JOBS",null,null,null,null,null,{"$f":"G46*$B21","v":18635.899999999998},5243.8,13392.1,0,0]
[]
[]
[null,"All modes","Auto driver","Transit","Bicycle","Walk"]
["Strategy 3 - gas $ up 50% ",{"$f":"B53+G54+G55","v":202172.24821192751},{"$f":"C53+H54+H55","v":68970.897478566112},{"$f":"D53+I54+I55","v":132981.3381195766},{"$f":"E53+J54+J55","v":38.120405124555163},{"$f":"F53+K54+K55","v":181.89220866027941}]
["Mode share",null,{"$f":"C59/$B59","v":0.34114918386952503},{"$f":"D59/$B59","v":0.65776257273539651},{"$f":"E59/$B59","v":1.8855409415339421E-4},{"$f":"F59/$B59","v":8.9968930092527088E-4}]
[]
[]
["Strategy 3 - scenario 2 gas cost up 100%"]
[]
[null,"Daily Kilometres Travelled"]
[null,"per Capita Resident",null,null,null,null,"per capita Non-Resident - All trips"]
[null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk"]
[]
["Housing",14.041963329147039,2.1183253244487852,11.853530225185064,1.9127122685852097E-2,5.0980656827337982E-2]
["Commercial/Government JOBS",null,null,null,null,null,{"$f":"H70+I70+J70+K70","v":57.089999999999996},12.12,44.97,0,0]
["Retail JOBS",null,null,null,null,null,{"$f":"H71+I71+J71+K71","v":57.089999999999996},12.12,44.97,0,0]
[]
[]
[null,"Daily Kilometres Travelled"]
[null,"per Capita Resident",null,null,null,null,"per capita Non-Resident - All trips"]
[null,"All modes","Auto driver","Transit","Bicycle","Walk","All modes","Auto driver","Transit","Bicycle","Walk"]
[]
["Housing",{"$f":"B69*$B15","v":101907.30214715198},{"$f":"C69*$B15","v":15373.407110135147},86025.099044444578,138.81203255294187,369.98396001931303]
["Commercial/Government JOBS",null,null,null,null,null,{"$f":"G70*$B20","v":56540.948839976205},{"$f":"H70*$B20","v":12003.438429506246},44537.510410469957,0,0]
["Retail JOBS",null,null,null,null,null,{"$f":"G71*$B21","v":17926.259999999998},3805.68,14120.58,0,0]
[]
[]
[null,"All modes","Auto driver","Transit","Bicycle","Walk"]
["Strategy 3 -  gas $ up 100% ",{"$f":"B78+G79+G80","v":176374.51098712819},{"$f":"C78+H79+H80","v":31182.525539641392},{"$f":"D78+I79+I80","v":144683.18945491454},{"$f":"E78+J79+J80","v":138.81203255294187},{"$f":"F78+K79+K80","v":369.98396001931303}]
["Mode share",null,{"$f":"C84/$B84","v":0.17679723314394954},{"$f":"D84/$B84","v":0.82031801899920509},{"$f":"E84/$B84","v":7.870300066378207E-4},{"$f":"F84/$B84","v":2.0977178502074741E-3}]

{"sheet":"Sheet1","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}